{ "ticker": { "uuid": "b76c3469-18e4-43c0-8656-7c2f58d0e418", "symbol": "ENR", "name": "Energizer Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/b76c3469-18e4-43c0-8656-7c2f58d0e418/", "api_url": "https://sharemaestro.com/factors/api/tickers/b76c3469-18e4-43c0-8656-7c2f58d0e418/" }, "ticker_metadata": { "id": 1284, "uuid": "b76c3469-18e4-43c0-8656-7c2f58d0e418", "symbol": "ENR", "name": "Energizer Holdings Inc", "asset_type": "equity", "market_cap": 1275661000, "stock_exchange_id": 3, "industry": "Electrical Equipment & Parts", "sector": "Industrials", "description": "Energizer Holdings, Inc., manufactures, markets and distributes household batteries, specialty batteries and lighting products worldwide. The company is headquartered in St. Louis, Missouri.", "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": "b76c3469-18e4-43c0-8656-7c2f58d0e418", "symbol": "ENR", "name": "Energizer Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/b76c3469-18e4-43c0-8656-7c2f58d0e418/", "api_url": "https://sharemaestro.com/factors/api/tickers/b76c3469-18e4-43c0-8656-7c2f58d0e418/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.84, "quality": 0.72, "momentum": 0.18, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 19.44, "market_cap": 1343304000, "pe_ratio": 6.8852, "earnings_yield": 0.1452, "ebitda_to_ev": 0.1154, "shareholder_yield": 0.0638, "roe": 1.1264, "piotroski_f_score": 6, "momentum_12_1": -0.1243, "volatility_252d": 0.579 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:55.157361+00:00", "batch_id": "" }, "size": { "price_close": 19.44, "market_cap": 1343304000, "market_cap_usd": 1343304000, "enterprise_value": 4498304000, "shares_outstanding": 69100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.8852, "pb_ratio": 7.7558, "ptbv_ratio": null, "ps_ratio": 0.4507, "pcf_ratio": 5.8227, "pfcf_ratio": 4.448, "ev_ebitda": 8.6689, "ev_ebit": 11.4694, "ev_sales": 1.5093, "ev_fcf": 14.895, "earnings_yield": 0.1452, "fcf_yield": 0.0671, "price_to_sales": 0.4507, "price_to_book": 7.7558, "price_to_cashflow": 5.8227, "ebitda_to_ev": 0.1154, "sales_yield": 0.6625 }, "yield": { "dividend_yield": 0.0638, "buyback_yield": 0, "shareholder_yield": 0.0638, "debt_paydown_yield": null, "total_yield": 0.0638 }, "quality": { "gross_margin": 0.4092, "operating_margin": 0.1316, "net_margin": 0.0655, "ebitda_margin": 0.1741, "fcf_margin": 0.1013, "roe": 1.1264, "roa": 0.0443, "roic": 0.098, "roc_greenblatt": null, "asset_turnover": 0.6775, "cash_conversion": 1.5479, "accruals_ratio": -0.0081, "sbc_to_revenue": 0.0095, "piotroski_f_score": 6, "altman_z_score": 1.387, "earnings_stability_5y": 1.8217, "revenue_stability_5y": 0.0677, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2772, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 24.399, "net_debt_to_ebitda": 6.0802, "debt_to_assets": 0.7564, "interest_coverage": 2.433, "current_ratio": 2.0485, "quick_ratio": 1.0327, "net_debt": 3155000000, "local_beta": 0.0023, "volatility_252d": 0.579, "volatility_60d": 1.1796, "max_drawdown_12m": -0.4272, "risk_adjusted_momentum": -0.2146 }, "growth": { "revenue_growth_1y": 0.0271, "revenue_growth_3y_cagr": -0.0108, "revenue_growth_5y_cagr": 0.0147, "eps_growth_1y": 2.5864, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2061, "book_value_growth_1y": 0.2633, "revenue_growth": 0.0271, "earnings_growth": 2.5864 }, "momentum": { "price_return_1m": 0.0494, "price_return_3m": 0.0249, "price_return_6m": 0.1011, "price_return_9m": -0.2911, "price_return_12m": -0.081, "price_return_12m_ex1m": -0.1243, "momentum_6m": 0.1011, "momentum_12m": -0.081, "momentum_12_1": -0.1243, "distance_from_52w_high": -0.3096, "distance_from_52w_low": 0.2053, "relative_strength": -0.181 }, "raw_ttm": { "revenue_ttm": 2980300000, "gross_profit_ttm": 1219500000, "ebit_ttm": 392200000, "ebitda_ttm": 518900000, "net_income_ttm": 195100000, "eps_diluted_ttm": 2.8234, "operating_cash_flow_ttm": 230700000, "capital_expenditure_ttm": 71300000, "fcf_ttm": 302000000, "dividends_paid_ttm": 85700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 161200000, "cash_and_equivalents": 172500000, "total_current_assets": 1499500000, "total_current_liabilities": 732000000, "net_ppe": null, "total_assets": 4399100000, "total_debt": 3327500000, "total_equity": 173200000, "net_working_capital": 617900000, "book_value_per_share": 2.5065, "retained_earnings": 47900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1854199999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 11, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 21, "rank_ev_ebitda": 30, "rank_ev_ebit": 46, "rank_earnings_yield": 11, "rank_fcf_yield": 57, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 2, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 55, "rank_fcf_margin": 69, "rank_piotroski": 36, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 69 }, "composites": { "value_composite": 16, "quality_composite": 28, "momentum_composite": 82, "growth_composite": 20, "yield_composite": 8, "svqf_composite": 6, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 34, "overall_composite": 20, "quality_value_composite": 0.7777, "os_score": 0.8, "value_percentile": 0.84, "quality_percentile": 0.72, "momentum_percentile": 0.18, "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": 13, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 34, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4033, "ticker_id": 1284, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:55.157361+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.44, "market_cap": 1343304000, "market_cap_usd": 1343304000, "enterprise_value": 4498304000, "shares_outstanding": 69100000, "fx_rate_to_usd": null, "pe_ratio": 6.88520759, "pb_ratio": 7.75579677, "ptbv_ratio": null, "ps_ratio": 0.45072778, "pcf_ratio": 5.82273082, "pfcf_ratio": 4.44802649, "ev_ebitda": 8.66892272, "ev_ebit": 11.46941356, "ev_sales": 1.50934604, "ev_fcf": 14.89504636, "earnings_yield": 0.1452389, "fcf_yield": 0.06713641, "dividend_yield": 0.06379792, "buyback_yield": 0, "shareholder_yield": 0.06379792, "debt_paydown_yield": null, "total_yield": 0.06379792, "gross_margin": 0.40918699, "operating_margin": 0.13159749, "net_margin": 0.06546321, "ebitda_margin": 0.17410999, "fcf_margin": 0.10133208, "roe": 1.12644342, "roa": 0.04434998, "roic": 0.0980421, "roc_greenblatt": null, "asset_turnover": 0.67747948, "cash_conversion": 1.54792414, "accruals_ratio": -0.00809256, "sbc_to_revenue": 0.00946213, "debt_to_equity": 24.39896073, "net_debt_to_ebitda": 6.08016959, "debt_to_assets": 0.75640472, "interest_coverage": 2.43300248, "current_ratio": 2.04849727, "quick_ratio": 1.03265027, "net_debt": 3155000000, "revenue_growth_1y": 0.02708757, "revenue_growth_3y_cagr": -0.01075982, "revenue_growth_5y_cagr": 0.01470949, "eps_growth_1y": 2.58639706, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.20609884, "book_value_growth_1y": 0.26326808, "piotroski_f_score": 6, "altman_z_score": 1.38701913, "earnings_stability_5y": 1.821696, "revenue_stability_5y": 0.067731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04939271, "price_return_3m": 0.02493805, "price_return_6m": 0.10112945, "price_return_9m": -0.29109567, "price_return_12m": -0.08100314, "price_return_12m_ex1m": -0.1242584, "distance_from_52w_high": -0.30957573, "distance_from_52w_low": 0.20533472, "relative_strength": -0.18096672, "local_beta": 0.0023, "volatility_252d": 0.579033, "volatility_60d": 1.179638, "max_drawdown_12m": -0.42719291, "revenue_ttm": 2980300000, "gross_profit_ttm": 1219500000, "ebit_ttm": 392200000, "ebitda_ttm": 518900000, "net_income_ttm": 195100000, "eps_diluted_ttm": 2.82344428, "operating_cash_flow_ttm": 230700000, "capital_expenditure_ttm": 71300000, "fcf_ttm": 302000000, "dividends_paid_ttm": 85700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 161200000, "cash_and_equivalents": 172500000, "total_current_assets": 1499500000, "total_current_liabilities": 732000000, "net_ppe": null, "total_assets": 4399100000, "total_debt": 3327500000, "total_equity": 173200000, "net_working_capital": 617900000, "book_value_per_share": 2.5065123, "retained_earnings": 47900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1854199999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 11, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 21, "rank_ev_ebitda": 30, "rank_ev_ebit": 46, "rank_earnings_yield": 11, "rank_fcf_yield": 57, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 2, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 55, "rank_fcf_margin": 69, "rank_piotroski": 36, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 69, "value_composite": 16, "quality_composite": 28, "momentum_composite": 82, "growth_composite": 20, "yield_composite": 8, "svqf_composite": 6, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 34, "overall_composite": 20, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.44, "os": 0.8, "value": 0.84, "quality": 0.72, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.8852, "earnings_yield": 0.1452, "shareholder_yield": 0.0638, "roe": 1.1264, "momentum_12_1": -0.1243, "complete_fields": { "id": 4033, "ticker_id": 1284, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:55.157361+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.44, "market_cap": 1343304000, "market_cap_usd": 1343304000, "enterprise_value": 4498304000, "shares_outstanding": 69100000, "fx_rate_to_usd": null, "pe_ratio": 6.88520759, "pb_ratio": 7.75579677, "ptbv_ratio": null, "ps_ratio": 0.45072778, "pcf_ratio": 5.82273082, "pfcf_ratio": 4.44802649, "ev_ebitda": 8.66892272, "ev_ebit": 11.46941356, "ev_sales": 1.50934604, "ev_fcf": 14.89504636, "earnings_yield": 0.1452389, "fcf_yield": 0.06713641, "dividend_yield": 0.06379792, "buyback_yield": 0, "shareholder_yield": 0.06379792, "debt_paydown_yield": null, "total_yield": 0.06379792, "gross_margin": 0.40918699, "operating_margin": 0.13159749, "net_margin": 0.06546321, "ebitda_margin": 0.17410999, "fcf_margin": 0.10133208, "roe": 1.12644342, "roa": 0.04434998, "roic": 0.0980421, "roc_greenblatt": null, "asset_turnover": 0.67747948, "cash_conversion": 1.54792414, "accruals_ratio": -0.00809256, "sbc_to_revenue": 0.00946213, "debt_to_equity": 24.39896073, "net_debt_to_ebitda": 6.08016959, "debt_to_assets": 0.75640472, "interest_coverage": 2.43300248, "current_ratio": 2.04849727, "quick_ratio": 1.03265027, "net_debt": 3155000000, "revenue_growth_1y": 0.02708757, "revenue_growth_3y_cagr": -0.01075982, "revenue_growth_5y_cagr": 0.01470949, "eps_growth_1y": 2.58639706, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.20609884, "book_value_growth_1y": 0.26326808, "piotroski_f_score": 6, "altman_z_score": 1.38701913, "earnings_stability_5y": 1.821696, "revenue_stability_5y": 0.067731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04939271, "price_return_3m": 0.02493805, "price_return_6m": 0.10112945, "price_return_9m": -0.29109567, "price_return_12m": -0.08100314, "price_return_12m_ex1m": -0.1242584, "distance_from_52w_high": -0.30957573, "distance_from_52w_low": 0.20533472, "relative_strength": -0.18096672, "local_beta": 0.0023, "volatility_252d": 0.579033, "volatility_60d": 1.179638, "max_drawdown_12m": -0.42719291, "revenue_ttm": 2980300000, "gross_profit_ttm": 1219500000, "ebit_ttm": 392200000, "ebitda_ttm": 518900000, "net_income_ttm": 195100000, "eps_diluted_ttm": 2.82344428, "operating_cash_flow_ttm": 230700000, "capital_expenditure_ttm": 71300000, "fcf_ttm": 302000000, "dividends_paid_ttm": 85700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 161200000, "cash_and_equivalents": 172500000, "total_current_assets": 1499500000, "total_current_liabilities": 732000000, "net_ppe": null, "total_assets": 4399100000, "total_debt": 3327500000, "total_equity": 173200000, "net_working_capital": 617900000, "book_value_per_share": 2.5065123, "retained_earnings": 47900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1854199999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 11, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 21, "rank_ev_ebitda": 30, "rank_ev_ebit": 46, "rank_earnings_yield": 11, "rank_fcf_yield": 57, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 2, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 55, "rank_fcf_margin": 69, "rank_piotroski": 36, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 69, "value_composite": 16, "quality_composite": 28, "momentum_composite": 82, "growth_composite": 20, "yield_composite": 8, "svqf_composite": 6, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 34, "overall_composite": 20, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 2952700000, "cost_of_revenue": 1720000000, "gross_profit": 1232700000, "ebit": 438400000, "ebitda": 565100000, "pretax_income": 284100000, "tax_provision": 45100000, "net_income": 239000000, "net_income_to_common": 239000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236200000, "total_current_assets": 1679100000, "total_assets": 4556700000, "short_term_debt": 40000000, "long_term_debt": 3407900000, "total_debt": 3447900000, "total_liabilities": 4386800000, "total_equity": 169900000, "shares_outstanding": 72000000, "goodwill_and_intangibles": 2056700000 }, "cash_flow": { "operating_cash_flow": 147100000, "capital_expenditure": 83900000, "free_cash_flow": 231000000, "dividends_paid": 87100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256974, "ticker_id": 1284, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "438400000", "ebitda": "565100000", "netIncome": "239000000", "grossProfit": "1232700000", "depreciation": "None", "totalRevenue": "2952700000", "costOfRevenue": "1720000000", "interestIncome": "3200000", "incomeBeforeTax": "284100000", "interestExpense": "154300000", "operatingIncome": "457300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45100000", "reportedCurrency": "USD", "netInterestIncome": "-151100000", "nonInterestIncome": "None", "operatingExpenses": "775400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1720000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126700000", "sellingGeneralAndAdministrative": "532400000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "1051200000", "inventory": "781200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4556700000", "longTermDebt": "3407900000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1005500000", "reportedCurrency": "USD", "retainedEarnings": "87000000", "totalLiabilities": "4386800000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1679100000", "currentLongTermDebt": "22300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877600000", "currentAccountsPayable": "402200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496200000", "shortLongTermDebtTotal": "3532700000", "totalShareholderEquity": "169900000", "capitalLeaseObligations": "102500000", "otherCurrentLiabilities": "352800000", "totalCurrentLiabilities": "795000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "3591800000", "cashAndShortTermInvestments": "236200000", "commonStockSharesOutstanding": "72000000", "intangibleAssetsExcludingGoodwill": "1005500000", "cashAndCashEquivalentsAtCarryingValue": "236200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "87100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-88600000", "operatingCashflow": "147100000", "capitalExpenditures": "83900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29100000", "cashflowFromInvestment": "-98200000", "stockBasedCompensation": "25600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2952700000, "cost_of_revenue": 1720000000, "gross_profit": 1232700000, "research_and_development": 32600000, "selling_general_admin": 532400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 438400000, "depreciation_amortisation": 126700000, "ebitda": 565100000, "interest_expense": 154300000, "interest_income": null, "other_non_operating": null, "pretax_income": 284100000, "tax_provision": 45100000, "effective_tax_rate": null, "net_income": 239000000, "net_income_continuing_ops": 239000000, "net_income_to_common": 239000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236200000, "short_term_investments": null, "net_receivables": 539700000, "inventory": 781200000, "other_current_assets": null, "total_current_assets": 1679100000, "net_ppe": null, "goodwill": 1051200000, "intangible_assets": 1005500000, "goodwill_and_intangibles": 2056700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2877600000, "total_assets": 4556700000, "short_term_debt": 40000000, "accounts_payable": 402200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 795000000, "long_term_debt": 3407900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3591800000, "total_liabilities": 4386800000, "total_debt": 3447900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87000000, "total_equity": 169900000, "shares_outstanding": 72000000, "operating_cash_flow": 147100000, "stock_based_compensation": 25600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98200000, "dividends_paid": 87100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29100000, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "438400000", "ebitda": "565100000", "netIncome": "239000000", "grossProfit": "1232700000", "depreciation": "None", "totalRevenue": "2952700000", "costOfRevenue": "1720000000", "interestIncome": "3200000", "incomeBeforeTax": "284100000", "interestExpense": "154300000", "operatingIncome": "457300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45100000", "reportedCurrency": "USD", "netInterestIncome": "-151100000", "nonInterestIncome": "None", "operatingExpenses": "775400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1720000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126700000", "sellingGeneralAndAdministrative": "532400000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "1051200000", "inventory": "781200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4556700000", "longTermDebt": "3407900000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1005500000", "reportedCurrency": "USD", "retainedEarnings": "87000000", "totalLiabilities": "4386800000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1679100000", "currentLongTermDebt": "22300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877600000", "currentAccountsPayable": "402200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496200000", "shortLongTermDebtTotal": "3532700000", "totalShareholderEquity": "169900000", "capitalLeaseObligations": "102500000", "otherCurrentLiabilities": "352800000", "totalCurrentLiabilities": "795000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "3591800000", "cashAndShortTermInvestments": "236200000", "commonStockSharesOutstanding": "72000000", "intangibleAssetsExcludingGoodwill": "1005500000", "cashAndCashEquivalentsAtCarryingValue": "236200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "87100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-88600000", "operatingCashflow": "147100000", "capitalExpenditures": "83900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29100000", "cashflowFromInvestment": "-98200000", "stockBasedCompensation": "25600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 2887000000, "cost_of_revenue": 1782700000, "gross_profit": 1104300000, "ebit": 209500000, "ebitda": 330000000, "pretax_income": 53800000, "tax_provision": 15700000, "net_income": 38100000, "net_income_to_common": 38100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 1478900000, "total_assets": 4342400000, "short_term_debt": 32900000, "long_term_debt": 3193000000, "total_debt": 3225900000, "total_liabilities": 4206600000, "total_equity": 135800000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 2116900000 }, "cash_flow": { "operating_cash_flow": 429600000, "capital_expenditure": 97900000, "free_cash_flow": 527500000, "dividends_paid": 87400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256979, "ticker_id": 1284, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209500000", "ebitda": "330000000", "netIncome": "38100000", "grossProfit": "1104300000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "1782700000", "interestIncome": "10700000", "incomeBeforeTax": "53800000", "interestExpense": "155700000", "operatingIncome": "344500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15700000", "reportedCurrency": "USD", "netInterestIncome": "-145000000", "nonInterestIncome": "None", "operatingExpenses": "759800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "526300000", "netIncomeFromContinuingOperations": "38100000" }, "balance": { "goodwill": "1046000000", "inventory": "657300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4342400000", "longTermDebt": "3193000000", "shortTermDebt": "32900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1070900000", "reportedCurrency": "USD", "retainedEarnings": "-128400000", "totalLiabilities": "4206600000", "otherCurrentAssets": "110100000", "totalCurrentAssets": "1478900000", "currentLongTermDebt": "14100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2863500000", "currentAccountsPayable": "433100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474800000", "shortLongTermDebtTotal": "3308300000", "totalShareholderEquity": "135800000", "capitalLeaseObligations": "101200000", "otherCurrentLiabilities": "331300000", "totalCurrentLiabilities": "819800000", "otherNonCurrentLiabilities": "31100000", "totalNonCurrentLiabilities": "3386800000", "cashAndShortTermInvestments": "216900000", "commonStockSharesOutstanding": "72700000", "intangibleAssetsExcludingGoodwill": "1070900000", "cashAndCashEquivalentsAtCarryingValue": "216900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38100000", "profitLoss": "None", "dividendPayout": "87400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "429600000", "capitalExpenditures": "97900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300300000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2887000000, "cost_of_revenue": 1782700000, "gross_profit": 1104300000, "research_and_development": 31600000, "selling_general_admin": 526300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209500000, "depreciation_amortisation": 120500000, "ebitda": 330000000, "interest_expense": 155700000, "interest_income": null, "other_non_operating": null, "pretax_income": 53800000, "tax_provision": 15700000, "effective_tax_rate": null, "net_income": 38100000, "net_income_continuing_ops": 38100000, "net_income_to_common": 38100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216900000, "short_term_investments": null, "net_receivables": 494600000, "inventory": 657300000, "other_current_assets": null, "total_current_assets": 1478900000, "net_ppe": null, "goodwill": 1046000000, "intangible_assets": 1070900000, "goodwill_and_intangibles": 2116900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2863500000, "total_assets": 4342400000, "short_term_debt": 32900000, "accounts_payable": 433100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 819800000, "long_term_debt": 3193000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3386800000, "total_liabilities": 4206600000, "total_debt": 3225900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128400000, "total_equity": 135800000, "shares_outstanding": 72700000, "operating_cash_flow": 429600000, "stock_based_compensation": 23100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114000000, "dividends_paid": 87400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300300000, "free_cash_flow": 527500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209500000", "ebitda": "330000000", "netIncome": "38100000", "grossProfit": "1104300000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "1782700000", "interestIncome": "10700000", "incomeBeforeTax": "53800000", "interestExpense": "155700000", "operatingIncome": "344500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15700000", "reportedCurrency": "USD", "netInterestIncome": "-145000000", "nonInterestIncome": "None", "operatingExpenses": "759800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "526300000", "netIncomeFromContinuingOperations": "38100000" }, "balance": { "goodwill": "1046000000", "inventory": "657300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4342400000", "longTermDebt": "3193000000", "shortTermDebt": "32900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1070900000", "reportedCurrency": "USD", "retainedEarnings": "-128400000", "totalLiabilities": "4206600000", "otherCurrentAssets": "110100000", "totalCurrentAssets": "1478900000", "currentLongTermDebt": "14100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2863500000", "currentAccountsPayable": "433100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474800000", "shortLongTermDebtTotal": "3308300000", "totalShareholderEquity": "135800000", "capitalLeaseObligations": "101200000", "otherCurrentLiabilities": "331300000", "totalCurrentLiabilities": "819800000", "otherNonCurrentLiabilities": "31100000", "totalNonCurrentLiabilities": "3386800000", "cashAndShortTermInvestments": "216900000", "commonStockSharesOutstanding": "72700000", "intangibleAssetsExcludingGoodwill": "1070900000", "cashAndCashEquivalentsAtCarryingValue": "216900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38100000", "profitLoss": "None", "dividendPayout": "87400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "429600000", "capitalExpenditures": "97900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300300000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 2959700000, "cost_of_revenue": 1835700000, "gross_profit": 1124000000, "ebit": 344400000, "ebitda": 467100000, "pretax_income": 175700000, "tax_provision": 35200000, "net_income": 140500000, "net_income_to_common": 140500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223300000, "total_current_assets": 1556600000, "total_assets": 4509600000, "short_term_debt": 37800000, "long_term_debt": 3332100000, "total_debt": 3369900000, "total_liabilities": 4298900000, "total_equity": 210700000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 2253900000 }, "cash_flow": { "operating_cash_flow": 395200000, "capital_expenditure": 56800000, "free_cash_flow": 452000000, "dividends_paid": 86300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256984, "ticker_id": 1284, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344400000", "ebitda": "467100000", "netIncome": "140500000", "grossProfit": "1124000000", "depreciation": "None", "totalRevenue": "2959700000", "costOfRevenue": "1835700000", "interestIncome": "8900000", "incomeBeforeTax": "175700000", "interestExpense": "168700000", "operatingIncome": "400000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "35200000", "reportedCurrency": "USD", "netInterestIncome": "-159800000", "nonInterestIncome": "None", "operatingExpenses": "724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1835700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122700000", "sellingGeneralAndAdministrative": "489400000", "netIncomeFromContinuingOperations": "140500000" }, "balance": { "goodwill": "1016200000", "inventory": "649700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4509600000", "longTermDebt": "3332100000", "shortTermDebt": "37800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1237700000", "reportedCurrency": "USD", "retainedEarnings": "-164800000", "totalLiabilities": "4298900000", "otherCurrentAssets": "120600000", "totalCurrentAssets": "1556600000", "currentLongTermDebt": "20200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2953000000", "currentAccountsPayable": "370800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462100000", "shortLongTermDebtTotal": "3454600000", "totalShareholderEquity": "210700000", "capitalLeaseObligations": "102300000", "otherCurrentLiabilities": "288700000", "totalCurrentLiabilities": "734200000", "otherNonCurrentLiabilities": "135500000", "totalNonCurrentLiabilities": "3564700000", "cashAndShortTermInvestments": "223300000", "commonStockSharesOutstanding": "72400000", "intangibleAssetsExcludingGoodwill": "1237700000", "cashAndCashEquivalentsAtCarryingValue": "223300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140500000", "profitLoss": "None", "dividendPayout": "86300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "132300000", "operatingCashflow": "395200000", "capitalExpenditures": "56800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309400000", "cashflowFromInvestment": "-56100000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2959700000, "cost_of_revenue": 1835700000, "gross_profit": 1124000000, "research_and_development": 32900000, "selling_general_admin": 489400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344400000, "depreciation_amortisation": 122700000, "ebitda": 467100000, "interest_expense": 168700000, "interest_income": null, "other_non_operating": null, "pretax_income": 175700000, "tax_provision": 35200000, "effective_tax_rate": null, "net_income": 140500000, "net_income_continuing_ops": 140500000, "net_income_to_common": 140500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223300000, "short_term_investments": null, "net_receivables": 563000000, "inventory": 649700000, "other_current_assets": null, "total_current_assets": 1556600000, "net_ppe": null, "goodwill": 1016200000, "intangible_assets": 1237700000, "goodwill_and_intangibles": 2253900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2953000000, "total_assets": 4509600000, "short_term_debt": 37800000, "accounts_payable": 370800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734200000, "long_term_debt": 3332100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3564700000, "total_liabilities": 4298900000, "total_debt": 3369900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164800000, "total_equity": 210700000, "shares_outstanding": 72400000, "operating_cash_flow": 395200000, "stock_based_compensation": 21800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56100000, "dividends_paid": 86300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -309400000, "free_cash_flow": 452000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "344400000", "ebitda": "467100000", "netIncome": "140500000", "grossProfit": "1124000000", "depreciation": "None", "totalRevenue": "2959700000", "costOfRevenue": "1835700000", "interestIncome": "8900000", "incomeBeforeTax": "175700000", "interestExpense": "168700000", "operatingIncome": "400000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "35200000", "reportedCurrency": "USD", "netInterestIncome": "-159800000", "nonInterestIncome": "None", "operatingExpenses": "724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1835700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122700000", "sellingGeneralAndAdministrative": "489400000", "netIncomeFromContinuingOperations": "140500000" }, "balance": { "goodwill": "1016200000", "inventory": "649700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4509600000", "longTermDebt": "3332100000", "shortTermDebt": "37800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1237700000", "reportedCurrency": "USD", "retainedEarnings": "-164800000", "totalLiabilities": "4298900000", "otherCurrentAssets": "120600000", "totalCurrentAssets": "1556600000", "currentLongTermDebt": "20200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2953000000", "currentAccountsPayable": "370800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462100000", "shortLongTermDebtTotal": "3454600000", "totalShareholderEquity": "210700000", "capitalLeaseObligations": "102300000", "otherCurrentLiabilities": "288700000", "totalCurrentLiabilities": "734200000", "otherNonCurrentLiabilities": "135500000", "totalNonCurrentLiabilities": "3564700000", "cashAndShortTermInvestments": "223300000", "commonStockSharesOutstanding": "72400000", "intangibleAssetsExcludingGoodwill": "1237700000", "cashAndCashEquivalentsAtCarryingValue": "223300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140500000", "profitLoss": "None", "dividendPayout": "86300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "132300000", "operatingCashflow": "395200000", "capitalExpenditures": "56800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309400000", "cashflowFromInvestment": "-56100000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 3050100000, "cost_of_revenue": 1930600000, "gross_profit": 1119500000, "ebit": -147100000, "ebitda": -25500000, "pretax_income": -305500000, "tax_provision": -74000000, "net_income": -231500000, "net_income_to_common": -231500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205300000, "total_current_assets": 1590000000, "total_assets": 4572100000, "short_term_debt": 34600000, "long_term_debt": 3467500000, "total_debt": 3502100000, "total_liabilities": 4441500000, "total_equity": 130600000, "shares_outstanding": 69900000, "goodwill_and_intangibles": 2298900000 }, "cash_flow": { "operating_cash_flow": 1000000, "capital_expenditure": 92500000, "free_cash_flow": 93500000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256989, "ticker_id": 1284, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-147100000", "ebitda": "-25500000", "netIncome": "-231500000", "grossProfit": "1119500000", "depreciation": "None", "totalRevenue": "3050100000", "costOfRevenue": "1930600000", "interestIncome": "1000000", "incomeBeforeTax": "-305500000", "interestExpense": "158400000", "operatingIncome": "402100000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-74000000", "reportedCurrency": "USD", "netInterestIncome": "-157400000", "nonInterestIncome": "None", "operatingExpenses": "717400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34700000", "otherNonOperatingIncome": "-7300000", "costofGoodsAndServicesSold": "1930600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121600000", "sellingGeneralAndAdministrative": "484500000", "netIncomeFromContinuingOperations": "-231500000" }, "balance": { "goodwill": "1003100000", "inventory": "771600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4572100000", "longTermDebt": "3467500000", "shortTermDebt": "34600000", "treasuryStock": "-248900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "1295800000", "reportedCurrency": "USD", "retainedEarnings": "-304700000", "totalLiabilities": "4441500000", "otherCurrentAssets": "133800000", "totalCurrentAssets": "1590000000", "currentLongTermDebt": "18400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2982100000", "currentAccountsPayable": "329400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462200000", "shortLongTermDebtTotal": "3622200000", "totalShareholderEquity": "130600000", "capitalLeaseObligations": "104400000", "otherCurrentLiabilities": "297200000", "totalCurrentLiabilities": "697900000", "otherNonCurrentLiabilities": "52300000", "totalNonCurrentLiabilities": "3743600000", "cashAndShortTermInvestments": "205300000", "commonStockSharesOutstanding": "69900000", "intangibleAssetsExcludingGoodwill": "1295800000", "cashAndCashEquivalentsAtCarryingValue": "205300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231500000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-94200000", "operatingCashflow": "1000000", "capitalExpenditures": "92500000", "changeInReceivables": "-185500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79100000", "cashflowFromInvestment": "-90900000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3050100000, "cost_of_revenue": 1930600000, "gross_profit": 1119500000, "research_and_development": 34700000, "selling_general_admin": 484500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -147100000, "depreciation_amortisation": 121600000, "ebitda": -25500000, "interest_expense": 158400000, "interest_income": null, "other_non_operating": null, "pretax_income": -305500000, "tax_provision": -74000000, "effective_tax_rate": null, "net_income": -231500000, "net_income_continuing_ops": -231500000, "net_income_to_common": -231500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205300000, "short_term_investments": null, "net_receivables": 479300000, "inventory": 771600000, "other_current_assets": null, "total_current_assets": 1590000000, "net_ppe": null, "goodwill": 1003100000, "intangible_assets": 1295800000, "goodwill_and_intangibles": 2298900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2982100000, "total_assets": 4572100000, "short_term_debt": 34600000, "accounts_payable": 329400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697900000, "long_term_debt": 3467500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3743600000, "total_liabilities": 4441500000, "total_debt": 3502100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304700000, "total_equity": 130600000, "shares_outstanding": 69900000, "operating_cash_flow": 1000000, "stock_based_compensation": 13200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90900000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79100000, "free_cash_flow": 93500000, "net_change_in_cash": -10800000 }, "raw_data": { "income": { "ebit": "-147100000", "ebitda": "-25500000", "netIncome": "-231500000", "grossProfit": "1119500000", "depreciation": "None", "totalRevenue": "3050100000", "costOfRevenue": "1930600000", "interestIncome": "1000000", "incomeBeforeTax": "-305500000", "interestExpense": "158400000", "operatingIncome": "402100000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-74000000", "reportedCurrency": "USD", "netInterestIncome": "-157400000", "nonInterestIncome": "None", "operatingExpenses": "717400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34700000", "otherNonOperatingIncome": "-7300000", "costofGoodsAndServicesSold": "1930600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121600000", "sellingGeneralAndAdministrative": "484500000", "netIncomeFromContinuingOperations": "-231500000" }, "balance": { "goodwill": "1003100000", "inventory": "771600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4572100000", "longTermDebt": "3467500000", "shortTermDebt": "34600000", "treasuryStock": "-248900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "1295800000", "reportedCurrency": "USD", "retainedEarnings": "-304700000", "totalLiabilities": "4441500000", "otherCurrentAssets": "133800000", "totalCurrentAssets": "1590000000", "currentLongTermDebt": "18400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2982100000", "currentAccountsPayable": "329400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462200000", "shortLongTermDebtTotal": "3622200000", "totalShareholderEquity": "130600000", "capitalLeaseObligations": "104400000", "otherCurrentLiabilities": "297200000", "totalCurrentLiabilities": "697900000", "otherNonCurrentLiabilities": "52300000", "totalNonCurrentLiabilities": "3743600000", "cashAndShortTermInvestments": "205300000", "commonStockSharesOutstanding": "69900000", "intangibleAssetsExcludingGoodwill": "1295800000", "cashAndCashEquivalentsAtCarryingValue": "205300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231500000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-94200000", "operatingCashflow": "1000000", "capitalExpenditures": "92500000", "changeInReceivables": "-185500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79100000", "cashflowFromInvestment": "-90900000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 3021500000, "cost_of_revenue": 1860100000, "gross_profit": 1161400000, "ebit": 316000000, "ebitda": 434500000, "pretax_income": 154200000, "tax_provision": -6700000, "net_income": 160900000, "net_income_to_common": 160900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238900000, "total_current_assets": 1439500000, "total_assets": 5007500000, "short_term_debt": 134800000, "long_term_debt": 3333400000, "total_debt": 3468200000, "total_liabilities": 4651800000, "total_equity": 355700000, "shares_outstanding": 68700000, "goodwill_and_intangibles": 2925100000 }, "cash_flow": { "operating_cash_flow": 179700000, "capital_expenditure": 64900000, "free_cash_flow": 244600000, "dividends_paid": 100100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256994, "ticker_id": 1284, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "316000000", "ebitda": "434500000", "netIncome": "160900000", "grossProfit": "1161400000", "depreciation": "None", "totalRevenue": "3021500000", "costOfRevenue": "1860100000", "interestIncome": "700000", "incomeBeforeTax": "154200000", "interestExpense": "161800000", "operatingIncome": "416400000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-6700000", "reportedCurrency": "USD", "netInterestIncome": "-161100000", "nonInterestIncome": "None", "operatingExpenses": "745000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34500000", "otherNonOperatingIncome": "-100400000", "costofGoodsAndServicesSold": "1860100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118500000", "sellingGeneralAndAdministrative": "487200000", "netIncomeFromContinuingOperations": "160900000" }, "balance": { "goodwill": "1053800000", "inventory": "728300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5007500000", "longTermDebt": "3333400000", "shortTermDebt": "134800000", "treasuryStock": "-241600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "1871300000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "4651800000", "otherCurrentAssets": "113400000", "totalCurrentAssets": "1439500000", "currentLongTermDebt": "117000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3568000000", "currentAccountsPayable": "454800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495200000", "shortLongTermDebtTotal": "3570500000", "totalShareholderEquity": "355700000", "capitalLeaseObligations": "120100000", "otherCurrentLiabilities": "326500000", "totalCurrentLiabilities": "946400000", "otherNonCurrentLiabilities": "178400000", "totalNonCurrentLiabilities": "3705400000", "cashAndShortTermInvestments": "238900000", "commonStockSharesOutstanding": "68700000", "intangibleAssetsExcludingGoodwill": "1871300000", "cashAndCashEquivalentsAtCarryingValue": "238900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160900000", "profitLoss": "None", "dividendPayout": "100100000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-211800000", "operatingCashflow": "179700000", "capitalExpenditures": "64900000", "changeInReceivables": "9500000", "changeInExchangeRate": "4900000", "cashflowFromFinancing": "-1069100000", "cashflowFromInvestment": "-126400000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1010900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3021500000, "cost_of_revenue": 1860100000, "gross_profit": 1161400000, "research_and_development": 34500000, "selling_general_admin": 487200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 316000000, "depreciation_amortisation": 118500000, "ebitda": 434500000, "interest_expense": 161800000, "interest_income": null, "other_non_operating": null, "pretax_income": 154200000, "tax_provision": -6700000, "effective_tax_rate": null, "net_income": 160900000, "net_income_continuing_ops": 160900000, "net_income_to_common": 160900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238900000, "short_term_investments": null, "net_receivables": 358900000, "inventory": 728300000, "other_current_assets": null, "total_current_assets": 1439500000, "net_ppe": null, "goodwill": 1053800000, "intangible_assets": 1871300000, "goodwill_and_intangibles": 2925100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3568000000, "total_assets": 5007500000, "short_term_debt": 134800000, "accounts_payable": 454800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 946400000, "long_term_debt": 3333400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3705400000, "total_liabilities": 4651800000, "total_debt": 3468200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5000000, "total_equity": 355700000, "shares_outstanding": 68700000, "operating_cash_flow": 179700000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126400000, "dividends_paid": 100100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1069100000, "free_cash_flow": 244600000, "net_change_in_cash": -1010900000 }, "raw_data": { "income": { "ebit": "316000000", "ebitda": "434500000", "netIncome": "160900000", "grossProfit": "1161400000", "depreciation": "None", "totalRevenue": "3021500000", "costOfRevenue": "1860100000", "interestIncome": "700000", "incomeBeforeTax": "154200000", "interestExpense": "161800000", "operatingIncome": "416400000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-6700000", "reportedCurrency": "USD", "netInterestIncome": "-161100000", "nonInterestIncome": "None", "operatingExpenses": "745000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34500000", "otherNonOperatingIncome": "-100400000", "costofGoodsAndServicesSold": "1860100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118500000", "sellingGeneralAndAdministrative": "487200000", "netIncomeFromContinuingOperations": "160900000" }, "balance": { "goodwill": "1053800000", "inventory": "728300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5007500000", "longTermDebt": "3333400000", "shortTermDebt": "134800000", "treasuryStock": "-241600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "1871300000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "4651800000", "otherCurrentAssets": "113400000", "totalCurrentAssets": "1439500000", "currentLongTermDebt": "117000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3568000000", "currentAccountsPayable": "454800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495200000", "shortLongTermDebtTotal": "3570500000", "totalShareholderEquity": "355700000", "capitalLeaseObligations": "120100000", "otherCurrentLiabilities": "326500000", "totalCurrentLiabilities": "946400000", "otherNonCurrentLiabilities": "178400000", "totalNonCurrentLiabilities": "3705400000", "cashAndShortTermInvestments": "238900000", "commonStockSharesOutstanding": "68700000", "intangibleAssetsExcludingGoodwill": "1871300000", "cashAndCashEquivalentsAtCarryingValue": "238900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160900000", "profitLoss": "None", "dividendPayout": "100100000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-211800000", "operatingCashflow": "179700000", "capitalExpenditures": "64900000", "changeInReceivables": "9500000", "changeInExchangeRate": "4900000", "cashflowFromFinancing": "-1069100000", "cashflowFromInvestment": "-126400000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1010900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 2744800000, "cost_of_revenue": 1662900000, "gross_profit": 1081900000, "ebit": 262700000, "ebitda": 374600000, "pretax_income": 67700000, "tax_provision": 20900000, "net_income": -93300000, "net_income_to_common": -93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1249800000, "total_current_assets": 2210900000, "total_assets": 5728300000, "short_term_debt": 861600000, "long_term_debt": 3306900000, "total_debt": 4168500000, "total_liabilities": 5419200000, "total_equity": 309100000, "shares_outstanding": 69500000, "goodwill_and_intangibles": 2925000000 }, "cash_flow": { "operating_cash_flow": 376400000, "capital_expenditure": 65300000, "free_cash_flow": 441700000, "dividends_paid": 101600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256999, "ticker_id": 1284, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262700000", "ebitda": "374600000", "netIncome": "-93300000", "grossProfit": "1081900000", "depreciation": "None", "totalRevenue": "2744800000", "costOfRevenue": "1662900000", "interestIncome": "600000", "incomeBeforeTax": "67700000", "interestExpense": "195000000", "operatingIncome": "359600000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "20900000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "722300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35400000", "otherNonOperatingIncome": "-96900000", "costofGoodsAndServicesSold": "1662900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111900000", "sellingGeneralAndAdministrative": "483300000", "netIncomeFromContinuingOperations": "-109500000" }, "balance": { "goodwill": "1016000000", "inventory": "511300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5728300000", "longTermDebt": "3306900000", "shortTermDebt": "861600000", "treasuryStock": "-176900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "1909000000", "reportedCurrency": "USD", "retainedEarnings": "-66200000", "totalLiabilities": "5419200000", "otherCurrentAssets": "91000000", "totalCurrentAssets": "2210900000", "currentLongTermDebt": "845100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3517400000", "currentAccountsPayable": "378100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "352100000", "shortLongTermDebtTotal": "4280400000", "totalShareholderEquity": "309100000", "capitalLeaseObligations": "128400000", "otherCurrentLiabilities": "378500000", "totalCurrentLiabilities": "1648400000", "otherNonCurrentLiabilities": "323500000", "totalNonCurrentLiabilities": "3770799999", "cashAndShortTermInvestments": "1249800000", "commonStockSharesOutstanding": "69500000", "intangibleAssetsExcludingGoodwill": "1909000000", "cashAndCashEquivalentsAtCarryingValue": "1249800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "101600000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-39800000", "operatingCashflow": "376400000", "capitalExpenditures": "65300000", "changeInReceivables": "47800000", "changeInExchangeRate": "4900000", "cashflowFromFinancing": "393100000", "cashflowFromInvestment": "216900000", "stockBasedCompensation": "24500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "991300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2744800000, "cost_of_revenue": 1662900000, "gross_profit": 1081900000, "research_and_development": 35400000, "selling_general_admin": 483300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262700000, "depreciation_amortisation": 111900000, "ebitda": 374600000, "interest_expense": 195000000, "interest_income": null, "other_non_operating": null, "pretax_income": 67700000, "tax_provision": 20900000, "effective_tax_rate": null, "net_income": -93300000, "net_income_continuing_ops": -109500000, "net_income_to_common": -93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1249800000, "short_term_investments": null, "net_receivables": 358800000, "inventory": 511300000, "other_current_assets": null, "total_current_assets": 2210900000, "net_ppe": null, "goodwill": 1016000000, "intangible_assets": 1909000000, "goodwill_and_intangibles": 2925000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3517400000, "total_assets": 5728300000, "short_term_debt": 861600000, "accounts_payable": 378100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1648400000, "long_term_debt": 3306900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3770799999, "total_liabilities": 5419200000, "total_debt": 4168500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66200000, "total_equity": 309100000, "shares_outstanding": 69500000, "operating_cash_flow": 376400000, "stock_based_compensation": 24500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 216900000, "dividends_paid": 101600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 393100000, "free_cash_flow": 441700000, "net_change_in_cash": 991300000 }, "raw_data": { "income": { "ebit": "262700000", "ebitda": "374600000", "netIncome": "-93300000", "grossProfit": "1081900000", "depreciation": "None", "totalRevenue": "2744800000", "costOfRevenue": "1662900000", "interestIncome": "600000", "incomeBeforeTax": "67700000", "interestExpense": "195000000", "operatingIncome": "359600000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "20900000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "722300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35400000", "otherNonOperatingIncome": "-96900000", "costofGoodsAndServicesSold": "1662900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111900000", "sellingGeneralAndAdministrative": "483300000", "netIncomeFromContinuingOperations": "-109500000" }, "balance": { "goodwill": "1016000000", "inventory": "511300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5728300000", "longTermDebt": "3306900000", "shortTermDebt": "861600000", "treasuryStock": "-176900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "1909000000", "reportedCurrency": "USD", "retainedEarnings": "-66200000", "totalLiabilities": "5419200000", "otherCurrentAssets": "91000000", "totalCurrentAssets": "2210900000", "currentLongTermDebt": "845100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3517400000", "currentAccountsPayable": "378100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "352100000", "shortLongTermDebtTotal": "4280400000", "totalShareholderEquity": "309100000", "capitalLeaseObligations": "128400000", "otherCurrentLiabilities": "378500000", "totalCurrentLiabilities": "1648400000", "otherNonCurrentLiabilities": "323500000", "totalNonCurrentLiabilities": "3770799999", "cashAndShortTermInvestments": "1249800000", "commonStockSharesOutstanding": "69500000", "intangibleAssetsExcludingGoodwill": "1909000000", "cashAndCashEquivalentsAtCarryingValue": "1249800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "101600000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-39800000", "operatingCashflow": "376400000", "capitalExpenditures": "65300000", "changeInReceivables": "47800000", "changeInExchangeRate": "4900000", "cashflowFromFinancing": "393100000", "cashflowFromInvestment": "216900000", "stockBasedCompensation": "24500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "991300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 2494500000, "cost_of_revenue": 1490700000, "gross_profit": 1003800000, "ebit": 299100000, "ebitda": 391900000, "pretax_income": 73100000, "tax_provision": 8400000, "net_income": 51100000, "net_income_to_common": 51100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258500000, "total_current_assets": 2036800000, "total_assets": 5449600000, "short_term_debt": 33500000, "long_term_debt": 3416300000, "total_debt": 3449800000, "total_liabilities": 4905800000, "total_equity": 543800000, "shares_outstanding": 67300000, "goodwill_and_intangibles": 2963700000 }, "cash_flow": { "operating_cash_flow": 149500000, "capital_expenditure": 55100000, "free_cash_flow": 204600000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 257004, "ticker_id": 1284, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299100000", "ebitda": "391900000", "netIncome": "51100000", "grossProfit": "1003800000", "depreciation": "None", "totalRevenue": "2494500000", "costOfRevenue": "1490700000", "interestIncome": "13500000", "incomeBeforeTax": "73100000", "interestExpense": "226000000", "operatingIncome": "284800000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-212500000", "nonInterestIncome": "None", "operatingExpenses": "719000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1490700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92800000", "sellingGeneralAndAdministrative": "515700000", "netIncomeFromContinuingOperations": "64700000" }, "balance": { "goodwill": "1004800000", "inventory": "469300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5449600000", "longTermDebt": "3416300000", "shortTermDebt": "33500000", "treasuryStock": "-158400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "1958900000", "reportedCurrency": "USD", "retainedEarnings": "129500000", "totalLiabilities": "4905800000", "otherCurrentAssets": "968800000", "totalCurrentAssets": "2036800000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412800000", "currentAccountsPayable": "299000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "362000000", "shortLongTermDebtTotal": "3495100000", "totalShareholderEquity": "543800000", "capitalLeaseObligations": "1600000", "otherCurrentLiabilities": "713100000", "totalCurrentLiabilities": "1069000000", "otherNonCurrentLiabilities": "50800000", "totalNonCurrentLiabilities": "3836800000", "cashAndShortTermInvestments": "258500000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "1958900000", "cashAndCashEquivalentsAtCarryingValue": "258500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64700000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-15200000", "operatingCashflow": "149500000", "capitalExpenditures": "55100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272100000", "cashflowFromInvestment": "-2922300000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2494500000, "cost_of_revenue": 1490700000, "gross_profit": 1003800000, "research_and_development": 32800000, "selling_general_admin": 515700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299100000, "depreciation_amortisation": 92800000, "ebitda": 391900000, "interest_expense": 226000000, "interest_income": null, "other_non_operating": null, "pretax_income": 73100000, "tax_provision": 8400000, "effective_tax_rate": null, "net_income": 51100000, "net_income_continuing_ops": 64700000, "net_income_to_common": 51100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258500000, "short_term_investments": null, "net_receivables": 356700000, "inventory": 469300000, "other_current_assets": null, "total_current_assets": 2036800000, "net_ppe": null, "goodwill": 1004800000, "intangible_assets": 1958900000, "goodwill_and_intangibles": 2963700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3412800000, "total_assets": 5449600000, "short_term_debt": 33500000, "accounts_payable": 299000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1069000000, "long_term_debt": 3416300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3836800000, "total_liabilities": 4905800000, "total_debt": 3449800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 129500000, "total_equity": 543800000, "shares_outstanding": 67300000, "operating_cash_flow": 149500000, "stock_based_compensation": 27100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2922300000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1272100000, "free_cash_flow": 204600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "299100000", "ebitda": "391900000", "netIncome": "51100000", "grossProfit": "1003800000", "depreciation": "None", "totalRevenue": "2494500000", "costOfRevenue": "1490700000", "interestIncome": "13500000", "incomeBeforeTax": "73100000", "interestExpense": "226000000", "operatingIncome": "284800000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-212500000", "nonInterestIncome": "None", "operatingExpenses": "719000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1490700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92800000", "sellingGeneralAndAdministrative": "515700000", "netIncomeFromContinuingOperations": "64700000" }, "balance": { "goodwill": "1004800000", "inventory": "469300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5449600000", "longTermDebt": "3416300000", "shortTermDebt": "33500000", "treasuryStock": "-158400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "1958900000", "reportedCurrency": "USD", "retainedEarnings": "129500000", "totalLiabilities": "4905800000", "otherCurrentAssets": "968800000", "totalCurrentAssets": "2036800000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412800000", "currentAccountsPayable": "299000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "362000000", "shortLongTermDebtTotal": "3495100000", "totalShareholderEquity": "543800000", "capitalLeaseObligations": "1600000", "otherCurrentLiabilities": "713100000", "totalCurrentLiabilities": "1069000000", "otherNonCurrentLiabilities": "50800000", "totalNonCurrentLiabilities": "3836800000", "cashAndShortTermInvestments": "258500000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "1958900000", "cashAndCashEquivalentsAtCarryingValue": "258500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64700000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-15200000", "operatingCashflow": "149500000", "capitalExpenditures": "55100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272100000", "cashflowFromInvestment": "-2922300000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 1797700000, "cost_of_revenue": 966800000, "gross_profit": 830900000, "ebit": 273600000, "ebitda": 318700000, "pretax_income": 175200000, "tax_provision": 81700000, "net_income": 93500000, "net_income_to_common": 93500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522100000, "total_current_assets": 1171100000, "total_assets": 3178800000, "short_term_debt": 251300000, "long_term_debt": 976100000, "total_debt": 1227400000, "total_liabilities": 3154300000, "total_equity": 24500000, "shares_outstanding": 61400000, "goodwill_and_intangibles": 476900000 }, "cash_flow": { "operating_cash_flow": 228700000, "capital_expenditure": 24200000, "free_cash_flow": 252900000, "dividends_paid": 70000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 257009, "ticker_id": 1284, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273600000", "ebitda": "318700000", "netIncome": "93500000", "grossProfit": "830900000", "depreciation": "None", "totalRevenue": "1797700000", "costOfRevenue": "966800000", "interestIncome": "6600000", "incomeBeforeTax": "175200000", "interestExpense": "97500000", "operatingIncome": "262400000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "81700000", "reportedCurrency": "USD", "netInterestIncome": "-91800000", "nonInterestIncome": "None", "operatingExpenses": "568500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22400000", "otherNonOperatingIncome": "4600000", "costofGoodsAndServicesSold": "966800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45100000", "sellingGeneralAndAdministrative": "421700000", "netIncomeFromContinuingOperations": "93500000" }, "balance": { "goodwill": "244200000", "inventory": "323100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3178800000", "longTermDebt": "976100000", "shortTermDebt": "251300000", "treasuryStock": "-129400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "232700000", "reportedCurrency": "USD", "retainedEarnings": "177300000", "totalLiabilities": "3154300000", "otherCurrentAssets": "95500000", "totalCurrentAssets": "1171100000", "currentLongTermDebt": "251300000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "240300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2007700000", "currentAccountsPayable": "228900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166700000", "shortLongTermDebtTotal": "2458100000", "totalShareholderEquity": "24500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247600000", "totalCurrentLiabilities": "751200000", "otherNonCurrentLiabilities": "1427000000", "totalNonCurrentLiabilities": "2403100000", "cashAndShortTermInvestments": "522100000", "commonStockSharesOutstanding": "61400000", "intangibleAssetsExcludingGoodwill": "232700000", "cashAndCashEquivalentsAtCarryingValue": "522100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93500000", "profitLoss": "None", "dividendPayout": "70000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-12100000", "operatingCashflow": "228700000", "capitalExpenditures": "24200000", "changeInReceivables": "-1100000", "changeInExchangeRate": "-8500000", "cashflowFromFinancing": "1226300000", "cashflowFromInvestment": "-56200000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1390300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1797700000, "cost_of_revenue": 966800000, "gross_profit": 830900000, "research_and_development": 22400000, "selling_general_admin": 421700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273600000, "depreciation_amortisation": 45100000, "ebitda": 318700000, "interest_expense": 97500000, "interest_income": null, "other_non_operating": null, "pretax_income": 175200000, "tax_provision": 81700000, "effective_tax_rate": null, "net_income": 93500000, "net_income_continuing_ops": 93500000, "net_income_to_common": 93500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522100000, "short_term_investments": 0, "net_receivables": 240300000, "inventory": 323100000, "other_current_assets": null, "total_current_assets": 1171100000, "net_ppe": null, "goodwill": 244200000, "intangible_assets": 232700000, "goodwill_and_intangibles": 476900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2007700000, "total_assets": 3178800000, "short_term_debt": 251300000, "accounts_payable": 228900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 751200000, "long_term_debt": 976100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2403100000, "total_liabilities": 3154300000, "total_debt": 1227400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 177300000, "total_equity": 24500000, "shares_outstanding": 61400000, "operating_cash_flow": 228700000, "stock_based_compensation": 28200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56200000, "dividends_paid": 70000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1226300000, "free_cash_flow": 252900000, "net_change_in_cash": 1390300000 }, "raw_data": { "income": { "ebit": "273600000", "ebitda": "318700000", "netIncome": "93500000", "grossProfit": "830900000", "depreciation": "None", "totalRevenue": "1797700000", "costOfRevenue": "966800000", "interestIncome": "6600000", "incomeBeforeTax": "175200000", "interestExpense": "97500000", "operatingIncome": "262400000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "81700000", "reportedCurrency": "USD", "netInterestIncome": "-91800000", "nonInterestIncome": "None", "operatingExpenses": "568500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22400000", "otherNonOperatingIncome": "4600000", "costofGoodsAndServicesSold": "966800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45100000", "sellingGeneralAndAdministrative": "421700000", "netIncomeFromContinuingOperations": "93500000" }, "balance": { "goodwill": "244200000", "inventory": "323100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3178800000", "longTermDebt": "976100000", "shortTermDebt": "251300000", "treasuryStock": "-129400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "232700000", "reportedCurrency": "USD", "retainedEarnings": "177300000", "totalLiabilities": "3154300000", "otherCurrentAssets": "95500000", "totalCurrentAssets": "1171100000", "currentLongTermDebt": "251300000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "240300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2007700000", "currentAccountsPayable": "228900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166700000", "shortLongTermDebtTotal": "2458100000", "totalShareholderEquity": "24500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247600000", "totalCurrentLiabilities": "751200000", "otherNonCurrentLiabilities": "1427000000", "totalNonCurrentLiabilities": "2403100000", "cashAndShortTermInvestments": "522100000", "commonStockSharesOutstanding": "61400000", "intangibleAssetsExcludingGoodwill": "232700000", "cashAndCashEquivalentsAtCarryingValue": "522100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93500000", "profitLoss": "None", "dividendPayout": "70000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-12100000", "operatingCashflow": "228700000", "capitalExpenditures": "24200000", "changeInReceivables": "-1100000", "changeInExchangeRate": "-8500000", "cashflowFromFinancing": "1226300000", "cashflowFromInvestment": "-56200000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1390300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 643300000, "cost_of_revenue": 384500000, "gross_profit": 258800000, "ebit": 61000000, "ebitda": 92100000, "pretax_income": 21700000, "tax_provision": 11600000, "net_income": 10100000, "net_income_to_common": 10100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172500000, "total_current_assets": 1499500000, "total_assets": 4399100000, "short_term_debt": 22900000, "long_term_debt": 3304600000, "total_debt": 3327500000, "total_liabilities": 4225899999, "total_equity": 173200000, "shares_outstanding": 69100000, "goodwill_and_intangibles": 2027399999 }, "cash_flow": { "operating_cash_flow": -1700000, "capital_expenditure": 17700000, "free_cash_flow": 16000000, "dividends_paid": 20600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256971, "ticker_id": 1284, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61000000", "ebitda": "92100000", "netIncome": "10100000", "grossProfit": "258800000", "depreciation": "None", "totalRevenue": "643300000", "costOfRevenue": "384500000", "interestIncome": "2500000", "incomeBeforeTax": "21700000", "interestExpense": "42800000", "operatingIncome": "86600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "172200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "133100000", "netIncomeFromContinuingOperations": "10100000" }, "balance": { "goodwill": "1048099999", "inventory": "743600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4399100000", "longTermDebt": "3304600000", "shortTermDebt": "22900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "979300000", "reportedCurrency": "USD", "retainedEarnings": "47900000", "totalLiabilities": "4225899999", "otherCurrentAssets": "151400000", "totalCurrentAssets": "1499500000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2899600000", "currentAccountsPayable": "393400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3405000000", "totalShareholderEquity": "173200000", "capitalLeaseObligations": "92900000", "otherCurrentLiabilities": "315700000", "totalCurrentLiabilities": "732000000", "otherNonCurrentLiabilities": "39600000", "totalNonCurrentLiabilities": "3493899999", "cashAndShortTermInvestments": "172500000", "commonStockSharesOutstanding": "69100000", "intangibleAssetsExcludingGoodwill": "979300000", "cashAndCashEquivalentsAtCarryingValue": "172500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10100000", "profitLoss": "None", "dividendPayout": "20600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1700000", "capitalExpenditures": "17700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-16600000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 643300000, "cost_of_revenue": 384500000, "gross_profit": 258800000, "research_and_development": 7600000, "selling_general_admin": 133100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61000000, "depreciation_amortisation": 31100000, "ebitda": 92100000, "interest_expense": 42800000, "interest_income": null, "other_non_operating": null, "pretax_income": 21700000, "tax_provision": 11600000, "effective_tax_rate": null, "net_income": 10100000, "net_income_continuing_ops": 10100000, "net_income_to_common": 10100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172500000, "short_term_investments": null, "net_receivables": 432000000, "inventory": 743600000, "other_current_assets": null, "total_current_assets": 1499500000, "net_ppe": null, "goodwill": 1048099999, "intangible_assets": 979300000, "goodwill_and_intangibles": 2027399999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2899600000, "total_assets": 4399100000, "short_term_debt": 22900000, "accounts_payable": 393400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 732000000, "long_term_debt": 3304600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3493899999, "total_liabilities": 4225899999, "total_debt": 3327500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47900000, "total_equity": 173200000, "shares_outstanding": 69100000, "operating_cash_flow": -1700000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16600000, "dividends_paid": 20600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23200000, "free_cash_flow": 16000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61000000", "ebitda": "92100000", "netIncome": "10100000", "grossProfit": "258800000", "depreciation": "None", "totalRevenue": "643300000", "costOfRevenue": "384500000", "interestIncome": "2500000", "incomeBeforeTax": "21700000", "interestExpense": "42800000", "operatingIncome": "86600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "172200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "133100000", "netIncomeFromContinuingOperations": "10100000" }, "balance": { "goodwill": "1048099999", "inventory": "743600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4399100000", "longTermDebt": "3304600000", "shortTermDebt": "22900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "979300000", "reportedCurrency": "USD", "retainedEarnings": "47900000", "totalLiabilities": "4225899999", "otherCurrentAssets": "151400000", "totalCurrentAssets": "1499500000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2899600000", "currentAccountsPayable": "393400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3405000000", "totalShareholderEquity": "173200000", "capitalLeaseObligations": "92900000", "otherCurrentLiabilities": "315700000", "totalCurrentLiabilities": "732000000", "otherNonCurrentLiabilities": "39600000", "totalNonCurrentLiabilities": "3493899999", "cashAndShortTermInvestments": "172500000", "commonStockSharesOutstanding": "69100000", "intangibleAssetsExcludingGoodwill": "979300000", "cashAndCashEquivalentsAtCarryingValue": "172500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10100000", "profitLoss": "None", "dividendPayout": "20600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1700000", "capitalExpenditures": "17700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-16600000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 778900000, "cost_of_revenue": 522300000, "gross_profit": 256600000, "ebit": 34300000, "ebitda": 65900000, "pretax_income": -4800000, "tax_provision": -1400000, "net_income": -3400000, "net_income_to_common": -3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214800000, "total_current_assets": 1562500000, "total_assets": 4443600000, "short_term_debt": 24800000, "long_term_debt": 3318700000, "total_debt": 3343500000, "total_liabilities": 4302300000, "total_equity": 141300000, "shares_outstanding": 68400000, "goodwill_and_intangibles": 2042900000 }, "cash_flow": { "operating_cash_flow": 149500000, "capital_expenditure": 25300000, "free_cash_flow": 174800000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256972, "ticker_id": 1284, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34300000", "ebitda": "65900000", "netIncome": "-3400000", "grossProfit": "256600000", "depreciation": "None", "totalRevenue": "778900000", "costOfRevenue": "522300000", "interestIncome": "700000", "incomeBeforeTax": "-4800000", "interestExpense": "39100000", "operatingIncome": "36300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "220300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31600000", "sellingGeneralAndAdministrative": "149300000", "netIncomeFromContinuingOperations": "-3400000" }, "balance": { "goodwill": "1051300000", "inventory": "720700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4443600000", "longTermDebt": "3318700000", "shortTermDebt": "24800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "991600000", "reportedCurrency": "USD", "retainedEarnings": "59200000", "totalLiabilities": "4302300000", "otherCurrentAssets": "137100000", "totalCurrentAssets": "1562500000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2881100000", "currentAccountsPayable": "408300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510600000", "shortLongTermDebtTotal": "3508100000", "totalShareholderEquity": "141300000", "capitalLeaseObligations": "98000000", "otherCurrentLiabilities": "350800000", "totalCurrentLiabilities": "783900000", "otherNonCurrentLiabilities": "42900000", "totalNonCurrentLiabilities": "3518400000", "cashAndShortTermInvestments": "214800000", "commonStockSharesOutstanding": "68400000", "intangibleAssetsExcludingGoodwill": "991600000", "cashAndCashEquivalentsAtCarryingValue": "214800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3400000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149500000", "capitalExpenditures": "25300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145800000", "cashflowFromInvestment": "-25300000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 778900000, "cost_of_revenue": 522300000, "gross_profit": 256600000, "research_and_development": 7800000, "selling_general_admin": 149300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34300000, "depreciation_amortisation": 31600000, "ebitda": 65900000, "interest_expense": 39100000, "interest_income": null, "other_non_operating": null, "pretax_income": -4800000, "tax_provision": -1400000, "effective_tax_rate": null, "net_income": -3400000, "net_income_continuing_ops": -3400000, "net_income_to_common": -3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214800000, "short_term_investments": null, "net_receivables": 489900000, "inventory": 720700000, "other_current_assets": null, "total_current_assets": 1562500000, "net_ppe": null, "goodwill": 1051300000, "intangible_assets": 991600000, "goodwill_and_intangibles": 2042900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2881100000, "total_assets": 4443600000, "short_term_debt": 24800000, "accounts_payable": 408300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 783900000, "long_term_debt": 3318700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3518400000, "total_liabilities": 4302300000, "total_debt": 3343500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59200000, "total_equity": 141300000, "shares_outstanding": 68400000, "operating_cash_flow": 149500000, "stock_based_compensation": 8700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25300000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145800000, "free_cash_flow": 174800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34300000", "ebitda": "65900000", "netIncome": "-3400000", "grossProfit": "256600000", "depreciation": "None", "totalRevenue": "778900000", "costOfRevenue": "522300000", "interestIncome": "700000", "incomeBeforeTax": "-4800000", "interestExpense": "39100000", "operatingIncome": "36300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "220300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31600000", "sellingGeneralAndAdministrative": "149300000", "netIncomeFromContinuingOperations": "-3400000" }, "balance": { "goodwill": "1051300000", "inventory": "720700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4443600000", "longTermDebt": "3318700000", "shortTermDebt": "24800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "991600000", "reportedCurrency": "USD", "retainedEarnings": "59200000", "totalLiabilities": "4302300000", "otherCurrentAssets": "137100000", "totalCurrentAssets": "1562500000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2881100000", "currentAccountsPayable": "408300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510600000", "shortLongTermDebtTotal": "3508100000", "totalShareholderEquity": "141300000", "capitalLeaseObligations": "98000000", "otherCurrentLiabilities": "350800000", "totalCurrentLiabilities": "783900000", "otherNonCurrentLiabilities": "42900000", "totalNonCurrentLiabilities": "3518400000", "cashAndShortTermInvestments": "214800000", "commonStockSharesOutstanding": "68400000", "intangibleAssetsExcludingGoodwill": "991600000", "cashAndCashEquivalentsAtCarryingValue": "214800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3400000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149500000", "capitalExpenditures": "25300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145800000", "cashflowFromInvestment": "-25300000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 832800000, "cost_of_revenue": 528400000, "gross_profit": 304400000, "ebit": 93700000, "ebitda": 125800000, "pretax_income": 53400000, "tax_provision": 18500000, "net_income": 34900000, "net_income_to_common": 34900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236200000, "total_current_assets": 1679100000, "total_assets": 4556700000, "short_term_debt": 40000000, "long_term_debt": 3407900000, "total_debt": 3447900000, "total_liabilities": 4386800000, "total_equity": 169900000, "shares_outstanding": 69500000, "goodwill_and_intangibles": 2056700000 }, "cash_flow": { "operating_cash_flow": 61500000, "capital_expenditure": 14800000, "free_cash_flow": 76300000, "dividends_paid": 20500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256973, "ticker_id": 1284, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93700000", "ebitda": "125800000", "netIncome": "34900000", "grossProfit": "304400000", "depreciation": "None", "totalRevenue": "832800000", "costOfRevenue": "528400000", "interestIncome": "1200000", "incomeBeforeTax": "53400000", "interestExpense": "40300000", "operatingIncome": "110600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-39100000", "nonInterestIncome": "None", "operatingExpenses": "193800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32100000", "sellingGeneralAndAdministrative": "136800000", "netIncomeFromContinuingOperations": "34900000" }, "balance": { "goodwill": "1051200000", "inventory": "781200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4556700000", "longTermDebt": "3407900000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1005500000", "reportedCurrency": "USD", "retainedEarnings": "87000000", "totalLiabilities": "4386800000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1679100000", "currentLongTermDebt": "22300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877600000", "currentAccountsPayable": "402200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496200000", "shortLongTermDebtTotal": "3532700000", "totalShareholderEquity": "169900000", "capitalLeaseObligations": "102500000", "otherCurrentLiabilities": "352800000", "totalCurrentLiabilities": "795000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "3591800000", "cashAndShortTermInvestments": "236200000", "commonStockSharesOutstanding": "69500000", "intangibleAssetsExcludingGoodwill": "1005500000", "cashAndCashEquivalentsAtCarryingValue": "236200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34900000", "profitLoss": "None", "dividendPayout": "20500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61500000", "capitalExpenditures": "14800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20700000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 832800000, "cost_of_revenue": 528400000, "gross_profit": 304400000, "research_and_development": 8300000, "selling_general_admin": 136800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93700000, "depreciation_amortisation": 32100000, "ebitda": 125800000, "interest_expense": 40300000, "interest_income": null, "other_non_operating": null, "pretax_income": 53400000, "tax_provision": 18500000, "effective_tax_rate": null, "net_income": 34900000, "net_income_continuing_ops": 34900000, "net_income_to_common": 34900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236200000, "short_term_investments": null, "net_receivables": 539700000, "inventory": 781200000, "other_current_assets": null, "total_current_assets": 1679100000, "net_ppe": null, "goodwill": 1051200000, "intangible_assets": 1005500000, "goodwill_and_intangibles": 2056700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2877600000, "total_assets": 4556700000, "short_term_debt": 40000000, "accounts_payable": 402200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 795000000, "long_term_debt": 3407900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3591800000, "total_liabilities": 4386800000, "total_debt": 3447900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87000000, "total_equity": 169900000, "shares_outstanding": 69500000, "operating_cash_flow": 61500000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16300000, "dividends_paid": 20500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20700000, "free_cash_flow": 76300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93700000", "ebitda": "125800000", "netIncome": "34900000", "grossProfit": "304400000", "depreciation": "None", "totalRevenue": "832800000", "costOfRevenue": "528400000", "interestIncome": "1200000", "incomeBeforeTax": "53400000", "interestExpense": "40300000", "operatingIncome": "110600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-39100000", "nonInterestIncome": "None", "operatingExpenses": "193800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32100000", "sellingGeneralAndAdministrative": "136800000", "netIncomeFromContinuingOperations": "34900000" }, "balance": { "goodwill": "1051200000", "inventory": "781200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4556700000", "longTermDebt": "3407900000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1005500000", "reportedCurrency": "USD", "retainedEarnings": "87000000", "totalLiabilities": "4386800000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1679100000", "currentLongTermDebt": "22300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877600000", "currentAccountsPayable": "402200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496200000", "shortLongTermDebtTotal": "3532700000", "totalShareholderEquity": "169900000", "capitalLeaseObligations": "102500000", "otherCurrentLiabilities": "352800000", "totalCurrentLiabilities": "795000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "3591800000", "cashAndShortTermInvestments": "236200000", "commonStockSharesOutstanding": "69500000", "intangibleAssetsExcludingGoodwill": "1005500000", "cashAndCashEquivalentsAtCarryingValue": "236200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34900000", "profitLoss": "None", "dividendPayout": "20500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61500000", "capitalExpenditures": "14800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20700000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 725300000, "cost_of_revenue": 325600000, "gross_profit": 399700000, "ebit": 203200000, "ebitda": 235100000, "pretax_income": 164200000, "tax_provision": 10700000, "net_income": 153500000, "net_income_to_common": 153500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171100000, "total_current_assets": 1642400000, "total_assets": 4516000000, "short_term_debt": 160400000, "long_term_debt": 3218400000, "total_debt": 3378800000, "total_liabilities": 4332800000, "total_equity": 183200000, "shares_outstanding": 72100000, "goodwill_and_intangibles": 2076300000 }, "cash_flow": { "operating_cash_flow": 21400000, "capital_expenditure": 13500000, "free_cash_flow": 34900000, "dividends_paid": 21300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256975, "ticker_id": 1284, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203200000", "ebitda": "235100000", "netIncome": "153500000", "grossProfit": "399700000", "depreciation": "None", "totalRevenue": "725300000", "costOfRevenue": "325600000", "interestIncome": "200000", "incomeBeforeTax": "164200000", "interestExpense": "39000000", "operatingIncome": "205100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "194600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31900000", "sellingGeneralAndAdministrative": "128300000", "netIncomeFromContinuingOperations": "153500000" }, "balance": { "goodwill": "1050100000", "inventory": "870100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4516000000", "longTermDebt": "3218400000", "shortTermDebt": "160400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1026200000", "reportedCurrency": "USD", "retainedEarnings": "73400000", "totalLiabilities": "4332800000", "otherCurrentAssets": "153600000", "totalCurrentAssets": "1642400000", "currentLongTermDebt": "142200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873600000", "currentAccountsPayable": "425200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "491400000", "shortLongTermDebtTotal": "3466200000", "totalShareholderEquity": "183200000", "capitalLeaseObligations": "105600000", "otherCurrentLiabilities": "322300000", "totalCurrentLiabilities": "924300000", "otherNonCurrentLiabilities": "30600000", "totalNonCurrentLiabilities": "3408500000", "cashAndShortTermInvestments": "171100000", "commonStockSharesOutstanding": "72100000", "intangibleAssetsExcludingGoodwill": "1026200000", "cashAndCashEquivalentsAtCarryingValue": "171100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153500000", "profitLoss": "None", "dividendPayout": "21300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21400000", "capitalExpenditures": "13500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31900000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725300000, "cost_of_revenue": 325600000, "gross_profit": 399700000, "research_and_development": 8200000, "selling_general_admin": 128300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203200000, "depreciation_amortisation": 31900000, "ebitda": 235100000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 164200000, "tax_provision": 10700000, "effective_tax_rate": null, "net_income": 153500000, "net_income_continuing_ops": 153500000, "net_income_to_common": 153500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171100000, "short_term_investments": null, "net_receivables": 447600000, "inventory": 870100000, "other_current_assets": null, "total_current_assets": 1642400000, "net_ppe": null, "goodwill": 1050100000, "intangible_assets": 1026200000, "goodwill_and_intangibles": 2076300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2873600000, "total_assets": 4516000000, "short_term_debt": 160400000, "accounts_payable": 425200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 924300000, "long_term_debt": 3218400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3408500000, "total_liabilities": 4332800000, "total_debt": 3378800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 73400000, "total_equity": 183200000, "shares_outstanding": 72100000, "operating_cash_flow": 21400000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26200000, "dividends_paid": 21300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31900000, "free_cash_flow": 34900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203200000", "ebitda": "235100000", "netIncome": "153500000", "grossProfit": "399700000", "depreciation": "None", "totalRevenue": "725300000", "costOfRevenue": "325600000", "interestIncome": "200000", "incomeBeforeTax": "164200000", "interestExpense": "39000000", "operatingIncome": "205100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "194600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31900000", "sellingGeneralAndAdministrative": "128300000", "netIncomeFromContinuingOperations": "153500000" }, "balance": { "goodwill": "1050100000", "inventory": "870100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4516000000", "longTermDebt": "3218400000", "shortTermDebt": "160400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1026200000", "reportedCurrency": "USD", "retainedEarnings": "73400000", "totalLiabilities": "4332800000", "otherCurrentAssets": "153600000", "totalCurrentAssets": "1642400000", "currentLongTermDebt": "142200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873600000", "currentAccountsPayable": "425200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "491400000", "shortLongTermDebtTotal": "3466200000", "totalShareholderEquity": "183200000", "capitalLeaseObligations": "105600000", "otherCurrentLiabilities": "322300000", "totalCurrentLiabilities": "924300000", "otherNonCurrentLiabilities": "30600000", "totalNonCurrentLiabilities": "3408500000", "cashAndShortTermInvestments": "171100000", "commonStockSharesOutstanding": "72100000", "intangibleAssetsExcludingGoodwill": "1026200000", "cashAndCashEquivalentsAtCarryingValue": "171100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153500000", "profitLoss": "None", "dividendPayout": "21300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21400000", "capitalExpenditures": "13500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31900000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 662900000, "cost_of_revenue": 403900000, "gross_profit": 259000000, "ebit": 74400000, "ebitda": 105300000, "pretax_income": 36400000, "tax_provision": 8100000, "net_income": 28300000, "net_income_to_common": 28300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139300000, "total_current_assets": 1394800000, "total_assets": 4211900000, "short_term_debt": 25900000, "long_term_debt": 3154800000, "total_debt": 3180700000, "total_liabilities": 4078000000, "total_equity": 133900000, "shares_outstanding": 73300000, "goodwill_and_intangibles": 2077800000 }, "cash_flow": { "operating_cash_flow": -12800000, "capital_expenditure": 21000000, "free_cash_flow": 8200000, "dividends_paid": 21700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256976, "ticker_id": 1284, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74400000", "ebitda": "105300000", "netIncome": "28300000", "grossProfit": "259000000", "depreciation": "None", "totalRevenue": "662900000", "costOfRevenue": "403900000", "interestIncome": "600000", "incomeBeforeTax": "36400000", "interestExpense": "38000000", "operatingIncome": "79400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "179600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "136000000", "netIncomeFromContinuingOperations": "28300000" }, "balance": { "goodwill": "1038100000", "inventory": "748600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4211900000", "longTermDebt": "3154800000", "shortTermDebt": "25900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1039700000", "reportedCurrency": "USD", "retainedEarnings": "-79900000", "totalLiabilities": "4078000000", "otherCurrentAssets": "148800000", "totalCurrentAssets": "1394800000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817100000", "currentAccountsPayable": "416200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "471600000", "shortLongTermDebtTotal": "3255800000", "totalShareholderEquity": "133900000", "capitalLeaseObligations": "93500000", "otherCurrentLiabilities": "275000000", "totalCurrentLiabilities": "749500000", "otherNonCurrentLiabilities": "28600000", "totalNonCurrentLiabilities": "3328500000", "cashAndShortTermInvestments": "139300000", "commonStockSharesOutstanding": "73300000", "intangibleAssetsExcludingGoodwill": "1039700000", "cashAndCashEquivalentsAtCarryingValue": "139300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28300000", "profitLoss": "None", "dividendPayout": "21700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12800000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25600000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662900000, "cost_of_revenue": 403900000, "gross_profit": 259000000, "research_and_development": 8100000, "selling_general_admin": 136000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74400000, "depreciation_amortisation": 30900000, "ebitda": 105300000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 36400000, "tax_provision": 8100000, "effective_tax_rate": null, "net_income": 28300000, "net_income_continuing_ops": 28300000, "net_income_to_common": 28300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139300000, "short_term_investments": null, "net_receivables": 358100000, "inventory": 748600000, "other_current_assets": null, "total_current_assets": 1394800000, "net_ppe": null, "goodwill": 1038100000, "intangible_assets": 1039700000, "goodwill_and_intangibles": 2077800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2817100000, "total_assets": 4211900000, "short_term_debt": 25900000, "accounts_payable": 416200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 749500000, "long_term_debt": 3154800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3328500000, "total_liabilities": 4078000000, "total_debt": 3180700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79900000, "total_equity": 133900000, "shares_outstanding": 73300000, "operating_cash_flow": -12800000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21000000, "dividends_paid": 21700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25600000, "free_cash_flow": 8200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74400000", "ebitda": "105300000", "netIncome": "28300000", "grossProfit": "259000000", "depreciation": "None", "totalRevenue": "662900000", "costOfRevenue": "403900000", "interestIncome": "600000", "incomeBeforeTax": "36400000", "interestExpense": "38000000", "operatingIncome": "79400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "179600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "136000000", "netIncomeFromContinuingOperations": "28300000" }, "balance": { "goodwill": "1038100000", "inventory": "748600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4211900000", "longTermDebt": "3154800000", "shortTermDebt": "25900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1039700000", "reportedCurrency": "USD", "retainedEarnings": "-79900000", "totalLiabilities": "4078000000", "otherCurrentAssets": "148800000", "totalCurrentAssets": "1394800000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817100000", "currentAccountsPayable": "416200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "471600000", "shortLongTermDebtTotal": "3255800000", "totalShareholderEquity": "133900000", "capitalLeaseObligations": "93500000", "otherCurrentLiabilities": "275000000", "totalCurrentLiabilities": "749500000", "otherNonCurrentLiabilities": "28600000", "totalNonCurrentLiabilities": "3328500000", "cashAndShortTermInvestments": "139300000", "commonStockSharesOutstanding": "73300000", "intangibleAssetsExcludingGoodwill": "1039700000", "cashAndCashEquivalentsAtCarryingValue": "139300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28300000", "profitLoss": "None", "dividendPayout": "21700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12800000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25600000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 731700000, "cost_of_revenue": 462100000, "gross_profit": 269600000, "ebit": 67100000, "ebitda": 98900000, "pretax_income": 30100000, "tax_provision": 7800000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195900000, "total_current_assets": 1406100000, "total_assets": 4230200000, "short_term_debt": 32300000, "long_term_debt": 3117300000, "total_debt": 3149600000, "total_liabilities": 4089600000, "total_equity": 140600000, "shares_outstanding": 73200000, "goodwill_and_intangibles": 2085600000 }, "cash_flow": { "operating_cash_flow": 77000000, "capital_expenditure": 34600000, "free_cash_flow": 111600000, "dividends_paid": 23600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256977, "ticker_id": 1284, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67100000", "ebitda": "98900000", "netIncome": "22300000", "grossProfit": "269600000", "depreciation": "None", "totalRevenue": "731700000", "costOfRevenue": "462100000", "interestIncome": "1200000", "incomeBeforeTax": "30100000", "interestExpense": "37000000", "operatingIncome": "62200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7800000", "reportedCurrency": "USD", "netInterestIncome": "-35800000", "nonInterestIncome": "None", "operatingExpenses": "207400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "131300000", "netIncomeFromContinuingOperations": "22300000" }, "balance": { "goodwill": "1031600000", "inventory": "666700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4230200000", "longTermDebt": "3117300000", "shortTermDebt": "32300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1054000000", "reportedCurrency": "USD", "retainedEarnings": "-108100000", "totalLiabilities": "4089600000", "otherCurrentAssets": "132800000", "totalCurrentAssets": "1406100000", "currentLongTermDebt": "13700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824100000", "currentAccountsPayable": "436000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474900000", "shortLongTermDebtTotal": "3228100000", "totalShareholderEquity": "140600000", "capitalLeaseObligations": "97100000", "otherCurrentLiabilities": "290500000", "totalCurrentLiabilities": "783300000", "otherNonCurrentLiabilities": "30600000", "totalNonCurrentLiabilities": "3306300000", "cashAndShortTermInvestments": "195900000", "commonStockSharesOutstanding": "73200000", "intangibleAssetsExcludingGoodwill": "1054000000", "cashAndCashEquivalentsAtCarryingValue": "195900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22300000", "profitLoss": "None", "dividendPayout": "23600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77000000", "capitalExpenditures": "34600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56100000", "cashflowFromInvestment": "-34700000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731700000, "cost_of_revenue": 462100000, "gross_profit": 269600000, "research_and_development": 8000000, "selling_general_admin": 131300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67100000, "depreciation_amortisation": 31800000, "ebitda": 98900000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 30100000, "tax_provision": 7800000, "effective_tax_rate": null, "net_income": 22300000, "net_income_continuing_ops": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195900000, "short_term_investments": null, "net_receivables": 410700000, "inventory": 666700000, "other_current_assets": null, "total_current_assets": 1406100000, "net_ppe": null, "goodwill": 1031600000, "intangible_assets": 1054000000, "goodwill_and_intangibles": 2085600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2824100000, "total_assets": 4230200000, "short_term_debt": 32300000, "accounts_payable": 436000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 783300000, "long_term_debt": 3117300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3306300000, "total_liabilities": 4089600000, "total_debt": 3149600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108100000, "total_equity": 140600000, "shares_outstanding": 73200000, "operating_cash_flow": 77000000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34700000, "dividends_paid": 23600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56100000, "free_cash_flow": 111600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67100000", "ebitda": "98900000", "netIncome": "22300000", "grossProfit": "269600000", "depreciation": "None", "totalRevenue": "731700000", "costOfRevenue": "462100000", "interestIncome": "1200000", "incomeBeforeTax": "30100000", "interestExpense": "37000000", "operatingIncome": "62200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7800000", "reportedCurrency": "USD", "netInterestIncome": "-35800000", "nonInterestIncome": "None", "operatingExpenses": "207400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "131300000", "netIncomeFromContinuingOperations": "22300000" }, "balance": { "goodwill": "1031600000", "inventory": "666700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4230200000", "longTermDebt": "3117300000", "shortTermDebt": "32300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1054000000", "reportedCurrency": "USD", "retainedEarnings": "-108100000", "totalLiabilities": "4089600000", "otherCurrentAssets": "132800000", "totalCurrentAssets": "1406100000", "currentLongTermDebt": "13700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824100000", "currentAccountsPayable": "436000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474900000", "shortLongTermDebtTotal": "3228100000", "totalShareholderEquity": "140600000", "capitalLeaseObligations": "97100000", "otherCurrentLiabilities": "290500000", "totalCurrentLiabilities": "783300000", "otherNonCurrentLiabilities": "30600000", "totalNonCurrentLiabilities": "3306300000", "cashAndShortTermInvestments": "195900000", "commonStockSharesOutstanding": "73200000", "intangibleAssetsExcludingGoodwill": "1054000000", "cashAndCashEquivalentsAtCarryingValue": "195900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22300000", "profitLoss": "None", "dividendPayout": "23600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77000000", "capitalExpenditures": "34600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56100000", "cashflowFromInvestment": "-34700000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 805700000, "cost_of_revenue": 498900000, "gross_profit": 306800000, "ebit": 97300000, "ebitda": 128200000, "pretax_income": 59500000, "tax_provision": 11900000, "net_income": 47600000, "net_income_to_common": 47600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 1478900000, "total_assets": 4342400000, "short_term_debt": 32900000, "long_term_debt": 3193000000, "total_debt": 3225900000, "total_liabilities": 4206600000, "total_equity": 135800000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 2116900000 }, "cash_flow": { "operating_cash_flow": 168900000, "capital_expenditure": 27400000, "free_cash_flow": 196300000, "dividends_paid": 21600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256978, "ticker_id": 1284, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97300000", "ebitda": "128200000", "netIncome": "47600000", "grossProfit": "306800000", "depreciation": "None", "totalRevenue": "805700000", "costOfRevenue": "498900000", "interestIncome": "1300000", "incomeBeforeTax": "59500000", "interestExpense": "37800000", "operatingIncome": "100100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "206700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "146100000", "netIncomeFromContinuingOperations": "47600000" }, "balance": { "goodwill": "1046000000", "inventory": "657300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4342400000", "longTermDebt": "3193000000", "shortTermDebt": "32900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1070900000", "reportedCurrency": "USD", "retainedEarnings": "-128400000", "totalLiabilities": "4206600000", "otherCurrentAssets": "110100000", "totalCurrentAssets": "1478900000", "currentLongTermDebt": "14100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2863500000", "currentAccountsPayable": "433100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474800000", "shortLongTermDebtTotal": "3308300000", "totalShareholderEquity": "135800000", "capitalLeaseObligations": "101200000", "otherCurrentLiabilities": "331300000", "totalCurrentLiabilities": "819800000", "otherNonCurrentLiabilities": "31100000", "totalNonCurrentLiabilities": "3386800000", "cashAndShortTermInvestments": "216900000", "commonStockSharesOutstanding": "72700000", "intangibleAssetsExcludingGoodwill": "1070900000", "cashAndCashEquivalentsAtCarryingValue": "216900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47600000", "profitLoss": "None", "dividendPayout": "21600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168900000", "capitalExpenditures": "27400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76400000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805700000, "cost_of_revenue": 498900000, "gross_profit": 306800000, "research_and_development": 8500000, "selling_general_admin": 146100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97300000, "depreciation_amortisation": 30900000, "ebitda": 128200000, "interest_expense": 37800000, "interest_income": null, "other_non_operating": null, "pretax_income": 59500000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 47600000, "net_income_continuing_ops": 47600000, "net_income_to_common": 47600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216900000, "short_term_investments": null, "net_receivables": 494600000, "inventory": 657300000, "other_current_assets": null, "total_current_assets": 1478900000, "net_ppe": null, "goodwill": 1046000000, "intangible_assets": 1070900000, "goodwill_and_intangibles": 2116900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2863500000, "total_assets": 4342400000, "short_term_debt": 32900000, "accounts_payable": 433100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 819800000, "long_term_debt": 3193000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3386800000, "total_liabilities": 4206600000, "total_debt": 3225900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128400000, "total_equity": 135800000, "shares_outstanding": 72700000, "operating_cash_flow": 168900000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": 21600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76400000, "free_cash_flow": 196300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97300000", "ebitda": "128200000", "netIncome": "47600000", "grossProfit": "306800000", "depreciation": "None", "totalRevenue": "805700000", "costOfRevenue": "498900000", "interestIncome": "1300000", "incomeBeforeTax": "59500000", "interestExpense": "37800000", "operatingIncome": "100100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "206700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "146100000", "netIncomeFromContinuingOperations": "47600000" }, "balance": { "goodwill": "1046000000", "inventory": "657300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4342400000", "longTermDebt": "3193000000", "shortTermDebt": "32900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1070900000", "reportedCurrency": "USD", "retainedEarnings": "-128400000", "totalLiabilities": "4206600000", "otherCurrentAssets": "110100000", "totalCurrentAssets": "1478900000", "currentLongTermDebt": "14100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2863500000", "currentAccountsPayable": "433100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474800000", "shortLongTermDebtTotal": "3308300000", "totalShareholderEquity": "135800000", "capitalLeaseObligations": "101200000", "otherCurrentLiabilities": "331300000", "totalCurrentLiabilities": "819800000", "otherNonCurrentLiabilities": "31100000", "totalNonCurrentLiabilities": "3386800000", "cashAndShortTermInvestments": "216900000", "commonStockSharesOutstanding": "72700000", "intangibleAssetsExcludingGoodwill": "1070900000", "cashAndCashEquivalentsAtCarryingValue": "216900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47600000", "profitLoss": "None", "dividendPayout": "21600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168900000", "capitalExpenditures": "27400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76400000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 701400000, "cost_of_revenue": 424200000, "gross_profit": 277200000, "ebit": -19000000, "ebitda": 11700000, "pretax_income": -57500000, "tax_provision": -13700000, "net_income": -43800000, "net_income_to_common": -43800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146700000, "total_current_assets": 1393300000, "total_assets": 4241400000, "short_term_debt": 31700000, "long_term_debt": 3213400000, "total_debt": 3245100000, "total_liabilities": 4118000000, "total_equity": 123400000, "shares_outstanding": 71800000, "goodwill_and_intangibles": 2119900000 }, "cash_flow": { "operating_cash_flow": 45800000, "capital_expenditure": 18500000, "free_cash_flow": 64300000, "dividends_paid": 21600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256980, "ticker_id": 1284, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19000000", "ebitda": "11700000", "netIncome": "-43800000", "grossProfit": "277200000", "depreciation": "None", "totalRevenue": "701400000", "costOfRevenue": "424200000", "interestIncome": "1400000", "incomeBeforeTax": "-57500000", "interestExpense": "38500000", "operatingIncome": "87800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13700000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "189400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "129600000", "netIncomeFromContinuingOperations": "-43800000" }, "balance": { "goodwill": "1035300000", "inventory": "686700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4241400000", "longTermDebt": "3213400000", "shortTermDebt": "31700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1084600000", "reportedCurrency": "USD", "retainedEarnings": "-175900000", "totalLiabilities": "4118000000", "otherCurrentAssets": "142800000", "totalCurrentAssets": "1393300000", "currentLongTermDebt": "13600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2848100000", "currentAccountsPayable": "381100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3319000000", "totalShareholderEquity": "123400000", "capitalLeaseObligations": "92000000", "otherCurrentLiabilities": "254100000", "totalCurrentLiabilities": "700600000", "otherNonCurrentLiabilities": "38500000", "totalNonCurrentLiabilities": "3417400000", "cashAndShortTermInvestments": "146700000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "1084600000", "cashAndCashEquivalentsAtCarryingValue": "146700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43800000", "profitLoss": "None", "dividendPayout": "21600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45800000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "-24400000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 701400000, "cost_of_revenue": 424200000, "gross_profit": 277200000, "research_and_development": 7400000, "selling_general_admin": 129600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19000000, "depreciation_amortisation": 30700000, "ebitda": 11700000, "interest_expense": 38500000, "interest_income": null, "other_non_operating": null, "pretax_income": -57500000, "tax_provision": -13700000, "effective_tax_rate": null, "net_income": -43800000, "net_income_continuing_ops": -43800000, "net_income_to_common": -43800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146700000, "short_term_investments": null, "net_receivables": 417100000, "inventory": 686700000, "other_current_assets": null, "total_current_assets": 1393300000, "net_ppe": null, "goodwill": 1035300000, "intangible_assets": 1084600000, "goodwill_and_intangibles": 2119900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2848100000, "total_assets": 4241400000, "short_term_debt": 31700000, "accounts_payable": 381100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700600000, "long_term_debt": 3213400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3417400000, "total_liabilities": 4118000000, "total_debt": 3245100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175900000, "total_equity": 123400000, "shares_outstanding": 71800000, "operating_cash_flow": 45800000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24400000, "dividends_paid": 21600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30000000, "free_cash_flow": 64300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19000000", "ebitda": "11700000", "netIncome": "-43800000", "grossProfit": "277200000", "depreciation": "None", "totalRevenue": "701400000", "costOfRevenue": "424200000", "interestIncome": "1400000", "incomeBeforeTax": "-57500000", "interestExpense": "38500000", "operatingIncome": "87800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13700000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "189400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "129600000", "netIncomeFromContinuingOperations": "-43800000" }, "balance": { "goodwill": "1035300000", "inventory": "686700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4241400000", "longTermDebt": "3213400000", "shortTermDebt": "31700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1084600000", "reportedCurrency": "USD", "retainedEarnings": "-175900000", "totalLiabilities": "4118000000", "otherCurrentAssets": "142800000", "totalCurrentAssets": "1393300000", "currentLongTermDebt": "13600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2848100000", "currentAccountsPayable": "381100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3319000000", "totalShareholderEquity": "123400000", "capitalLeaseObligations": "92000000", "otherCurrentLiabilities": "254100000", "totalCurrentLiabilities": "700600000", "otherNonCurrentLiabilities": "38500000", "totalNonCurrentLiabilities": "3417400000", "cashAndShortTermInvestments": "146700000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "1084600000", "cashAndCashEquivalentsAtCarryingValue": "146700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43800000", "profitLoss": "None", "dividendPayout": "21600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45800000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "-24400000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 663300000, "cost_of_revenue": 410000000, "gross_profit": 253300000, "ebit": 81100000, "ebitda": 110000000, "pretax_income": 42400000, "tax_provision": 10000000, "net_income": 32400000, "net_income_to_common": 32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158100000, "total_current_assets": 1358300000, "total_assets": 4286900000, "short_term_debt": 31200000, "long_term_debt": 3225800000, "total_debt": 3257000000, "total_liabilities": 4095600000, "total_equity": 191300000, "shares_outstanding": 72600000, "goodwill_and_intangibles": 2231400000 }, "cash_flow": { "operating_cash_flow": 36800000, "capital_expenditure": 26500000, "free_cash_flow": 63300000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256981, "ticker_id": 1284, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81100000", "ebitda": "110000000", "netIncome": "32400000", "grossProfit": "253300000", "depreciation": "None", "totalRevenue": "663300000", "costOfRevenue": "410000000", "interestIncome": "2400000", "incomeBeforeTax": "42400000", "interestExpense": "38700000", "operatingIncome": "87000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-36300000", "nonInterestIncome": "None", "operatingExpenses": "166300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "122500000", "netIncomeFromContinuingOperations": "32400000" }, "balance": { "goodwill": "1022300000", "inventory": "666100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4286900000", "longTermDebt": "3225800000", "shortTermDebt": "31200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1209100000", "reportedCurrency": "USD", "retainedEarnings": "-131900000", "totalLiabilities": "4095600000", "otherCurrentAssets": "137300000", "totalCurrentAssets": "1358300000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2928600000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3334400000", "totalShareholderEquity": "191300000", "capitalLeaseObligations": "95600000", "otherCurrentLiabilities": "245900000", "totalCurrentLiabilities": "668100000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3427500000", "cashAndShortTermInvestments": "158100000", "commonStockSharesOutstanding": "72600000", "intangibleAssetsExcludingGoodwill": "1209100000", "cashAndCashEquivalentsAtCarryingValue": "158100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32400000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36800000", "capitalExpenditures": "26500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83100000", "cashflowFromInvestment": "-27500000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 663300000, "cost_of_revenue": 410000000, "gross_profit": 253300000, "research_and_development": 7900000, "selling_general_admin": 122500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81100000, "depreciation_amortisation": 28900000, "ebitda": 110000000, "interest_expense": 38700000, "interest_income": null, "other_non_operating": null, "pretax_income": 42400000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 32400000, "net_income_continuing_ops": 32400000, "net_income_to_common": 32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158100000, "short_term_investments": null, "net_receivables": 396800000, "inventory": 666100000, "other_current_assets": null, "total_current_assets": 1358300000, "net_ppe": null, "goodwill": 1022300000, "intangible_assets": 1209100000, "goodwill_and_intangibles": 2231400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2928600000, "total_assets": 4286900000, "short_term_debt": 31200000, "accounts_payable": 362000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 668100000, "long_term_debt": 3225800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3427500000, "total_liabilities": 4095600000, "total_debt": 3257000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131900000, "total_equity": 191300000, "shares_outstanding": 72600000, "operating_cash_flow": 36800000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27500000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83100000, "free_cash_flow": 63300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81100000", "ebitda": "110000000", "netIncome": "32400000", "grossProfit": "253300000", "depreciation": "None", "totalRevenue": "663300000", "costOfRevenue": "410000000", "interestIncome": "2400000", "incomeBeforeTax": "42400000", "interestExpense": "38700000", "operatingIncome": "87000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-36300000", "nonInterestIncome": "None", "operatingExpenses": "166300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "122500000", "netIncomeFromContinuingOperations": "32400000" }, "balance": { "goodwill": "1022300000", "inventory": "666100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4286900000", "longTermDebt": "3225800000", "shortTermDebt": "31200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1209100000", "reportedCurrency": "USD", "retainedEarnings": "-131900000", "totalLiabilities": "4095600000", "otherCurrentAssets": "137300000", "totalCurrentAssets": "1358300000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2928600000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3334400000", "totalShareholderEquity": "191300000", "capitalLeaseObligations": "95600000", "otherCurrentLiabilities": "245900000", "totalCurrentLiabilities": "668100000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3427500000", "cashAndShortTermInvestments": "158100000", "commonStockSharesOutstanding": "72600000", "intangibleAssetsExcludingGoodwill": "1209100000", "cashAndCashEquivalentsAtCarryingValue": "158100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32400000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36800000", "capitalExpenditures": "26500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83100000", "cashflowFromInvestment": "-27500000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 716600000, "cost_of_revenue": 449600000, "gross_profit": 267000000, "ebit": 50100000, "ebitda": 80100000, "pretax_income": 9400000, "tax_provision": 7500000, "net_income": 1900000, "net_income_to_common": 1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241700000, "total_current_assets": 1471000000, "total_assets": 4423900000, "short_term_debt": 32400000, "long_term_debt": 3303300000, "total_debt": 3335700000, "total_liabilities": 4253300000, "total_equity": 170600000, "shares_outstanding": 72600000, "goodwill_and_intangibles": 2248100000 }, "cash_flow": { "operating_cash_flow": 178100000, "capital_expenditure": 25500000, "free_cash_flow": 203600000, "dividends_paid": 22700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256982, "ticker_id": 1284, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50100000", "ebitda": "80100000", "netIncome": "1900000", "grossProfit": "267000000", "depreciation": "None", "totalRevenue": "716600000", "costOfRevenue": "449600000", "interestIncome": "5600000", "incomeBeforeTax": "9400000", "interestExpense": "40700000", "operatingIncome": "68600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-35100000", "nonInterestIncome": "None", "operatingExpenses": "198400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "129100000", "netIncomeFromContinuingOperations": "1900000" }, "balance": { "goodwill": "1023700000", "inventory": "640600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4423900000", "longTermDebt": "3303300000", "shortTermDebt": "32400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1224400000", "reportedCurrency": "USD", "retainedEarnings": "-164300000", "totalLiabilities": "4253300000", "otherCurrentAssets": "150600000", "totalCurrentAssets": "1471000000", "currentLongTermDebt": "14200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2952899999", "currentAccountsPayable": "374600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3417600000", "totalShareholderEquity": "170600000", "capitalLeaseObligations": "100100000", "otherCurrentLiabilities": "264500000", "totalCurrentLiabilities": "724400000", "otherNonCurrentLiabilities": "45400000", "totalNonCurrentLiabilities": "3528900000", "cashAndShortTermInvestments": "241700000", "commonStockSharesOutstanding": "72600000", "intangibleAssetsExcludingGoodwill": "1224400000", "cashAndCashEquivalentsAtCarryingValue": "241700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1900000", "profitLoss": "None", "dividendPayout": "22700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "178100000", "capitalExpenditures": "25500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110800000", "cashflowFromInvestment": "-37100000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 716600000, "cost_of_revenue": 449600000, "gross_profit": 267000000, "research_and_development": 7800000, "selling_general_admin": 129100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50100000, "depreciation_amortisation": 30000000, "ebitda": 80100000, "interest_expense": 40700000, "interest_income": null, "other_non_operating": null, "pretax_income": 9400000, "tax_provision": 7500000, "effective_tax_rate": null, "net_income": 1900000, "net_income_continuing_ops": 1900000, "net_income_to_common": 1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241700000, "short_term_investments": null, "net_receivables": 438100000, "inventory": 640600000, "other_current_assets": null, "total_current_assets": 1471000000, "net_ppe": null, "goodwill": 1023700000, "intangible_assets": 1224400000, "goodwill_and_intangibles": 2248100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2952899999, "total_assets": 4423900000, "short_term_debt": 32400000, "accounts_payable": 374600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 724400000, "long_term_debt": 3303300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3528900000, "total_liabilities": 4253300000, "total_debt": 3335700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164300000, "total_equity": 170600000, "shares_outstanding": 72600000, "operating_cash_flow": 178100000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37100000, "dividends_paid": 22700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110800000, "free_cash_flow": 203600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50100000", "ebitda": "80100000", "netIncome": "1900000", "grossProfit": "267000000", "depreciation": "None", "totalRevenue": "716600000", "costOfRevenue": "449600000", "interestIncome": "5600000", "incomeBeforeTax": "9400000", "interestExpense": "40700000", "operatingIncome": "68600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-35100000", "nonInterestIncome": "None", "operatingExpenses": "198400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "129100000", "netIncomeFromContinuingOperations": "1900000" }, "balance": { "goodwill": "1023700000", "inventory": "640600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4423900000", "longTermDebt": "3303300000", "shortTermDebt": "32400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1224400000", "reportedCurrency": "USD", "retainedEarnings": "-164300000", "totalLiabilities": "4253300000", "otherCurrentAssets": "150600000", "totalCurrentAssets": "1471000000", "currentLongTermDebt": "14200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2952899999", "currentAccountsPayable": "374600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3417600000", "totalShareholderEquity": "170600000", "capitalLeaseObligations": "100100000", "otherCurrentLiabilities": "264500000", "totalCurrentLiabilities": "724400000", "otherNonCurrentLiabilities": "45400000", "totalNonCurrentLiabilities": "3528900000", "cashAndShortTermInvestments": "241700000", "commonStockSharesOutstanding": "72600000", "intangibleAssetsExcludingGoodwill": "1224400000", "cashAndCashEquivalentsAtCarryingValue": "241700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1900000", "profitLoss": "None", "dividendPayout": "22700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "178100000", "capitalExpenditures": "25500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110800000", "cashflowFromInvestment": "-37100000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 811100000, "cost_of_revenue": 503800000, "gross_profit": 307300000, "ebit": 64200000, "ebitda": 93900000, "pretax_income": 22600000, "tax_provision": 2900000, "net_income": 19700000, "net_income_to_common": 19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223300000, "total_current_assets": 1556600000, "total_assets": 4509600000, "short_term_debt": 37800000, "long_term_debt": 3332100000, "total_debt": 3369900000, "total_liabilities": 4298900000, "total_equity": 210700000, "shares_outstanding": 72600000, "goodwill_and_intangibles": 2253900000 }, "cash_flow": { "operating_cash_flow": 98900000, "capital_expenditure": 21400000, "free_cash_flow": 120300000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256983, "ticker_id": 1284, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64200000", "ebitda": "93900000", "netIncome": "19700000", "grossProfit": "307300000", "depreciation": "None", "totalRevenue": "811100000", "costOfRevenue": "503800000", "interestIncome": "7200000", "incomeBeforeTax": "22600000", "interestExpense": "41600000", "operatingIncome": "156000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-34400000", "nonInterestIncome": "None", "operatingExpenses": "307300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29700000", "sellingGeneralAndAdministrative": "137300000", "netIncomeFromContinuingOperations": "19700000" }, "balance": { "goodwill": "1016200000", "inventory": "649700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4509600000", "longTermDebt": "3332100000", "shortTermDebt": "37800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1237700000", "reportedCurrency": "USD", "retainedEarnings": "-164800000", "totalLiabilities": "4298900000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "1556600000", "currentLongTermDebt": "20200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "511600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2953000000", "currentAccountsPayable": "370800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462100000", "shortLongTermDebtTotal": "3454600000", "totalShareholderEquity": "210700000", "capitalLeaseObligations": "102300000", "otherCurrentLiabilities": "288700000", "totalCurrentLiabilities": "734200000", "otherNonCurrentLiabilities": "135500000", "totalNonCurrentLiabilities": "3564700000", "cashAndShortTermInvestments": "223300000", "commonStockSharesOutstanding": "72600000", "intangibleAssetsExcludingGoodwill": "1237700000", "cashAndCashEquivalentsAtCarryingValue": "223300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19700000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "132300000", "operatingCashflow": "98900000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48200000", "cashflowFromInvestment": "-21400000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 811100000, "cost_of_revenue": 503800000, "gross_profit": 307300000, "research_and_development": 8500000, "selling_general_admin": 137300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64200000, "depreciation_amortisation": 29700000, "ebitda": 93900000, "interest_expense": 41600000, "interest_income": null, "other_non_operating": null, "pretax_income": 22600000, "tax_provision": 2900000, "effective_tax_rate": null, "net_income": 19700000, "net_income_continuing_ops": 19700000, "net_income_to_common": 19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223300000, "short_term_investments": null, "net_receivables": 511600000, "inventory": 649700000, "other_current_assets": null, "total_current_assets": 1556600000, "net_ppe": null, "goodwill": 1016200000, "intangible_assets": 1237700000, "goodwill_and_intangibles": 2253900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2953000000, "total_assets": 4509600000, "short_term_debt": 37800000, "accounts_payable": 370800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734200000, "long_term_debt": 3332100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3564700000, "total_liabilities": 4298900000, "total_debt": 3369900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164800000, "total_equity": 210700000, "shares_outstanding": 72600000, "operating_cash_flow": 98900000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21400000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48200000, "free_cash_flow": 120300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64200000", "ebitda": "93900000", "netIncome": "19700000", "grossProfit": "307300000", "depreciation": "None", "totalRevenue": "811100000", "costOfRevenue": "503800000", "interestIncome": "7200000", "incomeBeforeTax": "22600000", "interestExpense": "41600000", "operatingIncome": "156000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-34400000", "nonInterestIncome": "None", "operatingExpenses": "307300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29700000", "sellingGeneralAndAdministrative": "137300000", "netIncomeFromContinuingOperations": "19700000" }, "balance": { "goodwill": "1016200000", "inventory": "649700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4509600000", "longTermDebt": "3332100000", "shortTermDebt": "37800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1237700000", "reportedCurrency": "USD", "retainedEarnings": "-164800000", "totalLiabilities": "4298900000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "1556600000", "currentLongTermDebt": "20200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "511600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2953000000", "currentAccountsPayable": "370800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462100000", "shortLongTermDebtTotal": "3454600000", "totalShareholderEquity": "210700000", "capitalLeaseObligations": "102300000", "otherCurrentLiabilities": "288700000", "totalCurrentLiabilities": "734200000", "otherNonCurrentLiabilities": "135500000", "totalNonCurrentLiabilities": "3564700000", "cashAndShortTermInvestments": "223300000", "commonStockSharesOutstanding": "72600000", "intangibleAssetsExcludingGoodwill": "1237700000", "cashAndCashEquivalentsAtCarryingValue": "223300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19700000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "132300000", "operatingCashflow": "98900000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48200000", "cashflowFromInvestment": "-21400000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "income_statement": { "revenue": 699400000, "cost_of_revenue": 434300000, "gross_profit": 265100000, "ebit": 82600000, "ebitda": 113100000, "pretax_income": 40400000, "tax_provision": 8600000, "net_income": 31800000, "net_income_to_common": 31800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202400000, "total_current_assets": 1568400000, "total_assets": 4505100000, "short_term_debt": 33900000, "long_term_debt": 3377000000, "total_debt": 3410900000, "total_liabilities": 4338200000, "total_equity": 166900000, "shares_outstanding": 72500000, "goodwill_and_intangibles": 2276200000 }, "cash_flow": { "operating_cash_flow": 86100000, "capital_expenditure": 16700000, "free_cash_flow": 102800000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256985, "ticker_id": 1284, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:46:26.266203+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82600000", "ebitda": "113100000", "netIncome": "31800000", "grossProfit": "265100000", "depreciation": "None", "totalRevenue": "699400000", "costOfRevenue": "434300000", "interestIncome": "400000", "incomeBeforeTax": "40400000", "interestExpense": "42200000", "operatingIncome": "87400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8600000", "reportedCurrency": "USD", "netInterestIncome": "-41800000", "nonInterestIncome": "None", "operatingExpenses": "177700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "-5500000", "costofGoodsAndServicesSold": "434300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30500000", "sellingGeneralAndAdministrative": "116800000", "netIncomeFromContinuingOperations": "31800000" }, "balance": { "goodwill": "1023200000", "inventory": "765400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4505100000", "longTermDebt": "3377000000", "shortTermDebt": "33900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1253000000", "reportedCurrency": "USD", "retainedEarnings": "-184300000", "totalLiabilities": "4338200000", "otherCurrentAssets": "160100000", "totalCurrentAssets": "1568400000", "currentLongTermDebt": "17300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "440500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2936700000", "currentAccountsPayable": "381100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351800000", "shortLongTermDebtTotal": "3495100000", "totalShareholderEquity": "166900000", "capitalLeaseObligations": "100800000", "otherCurrentLiabilities": "253800000", "totalCurrentLiabilities": "726100000", "otherNonCurrentLiabilities": "219000000", "totalNonCurrentLiabilities": "3612100000", "cashAndShortTermInvestments": "202400000", "commonStockSharesOutstanding": "72500000", "intangibleAssetsExcludingGoodwill": "1253000000", "cashAndCashEquivalentsAtCarryingValue": "202400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31800000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "132300000", "operatingCashflow": "86100000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57800000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699400000, "cost_of_revenue": 434300000, "gross_profit": 265100000, "research_and_development": 8800000, "selling_general_admin": 116800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82600000, "depreciation_amortisation": 30500000, "ebitda": 113100000, "interest_expense": 42200000, "interest_income": null, "other_non_operating": null, "pretax_income": 40400000, "tax_provision": 8600000, "effective_tax_rate": null, "net_income": 31800000, "net_income_continuing_ops": 31800000, "net_income_to_common": 31800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202400000, "short_term_investments": null, "net_receivables": 440500000, "inventory": 765400000, "other_current_assets": null, "total_current_assets": 1568400000, "net_ppe": null, "goodwill": 1023200000, "intangible_assets": 1253000000, "goodwill_and_intangibles": 2276200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2936700000, "total_assets": 4505100000, "short_term_debt": 33900000, "accounts_payable": 381100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726100000, "long_term_debt": 3377000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3612100000, "total_liabilities": 4338200000, "total_debt": 3410900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184300000, "total_equity": 166900000, "shares_outstanding": 72500000, "operating_cash_flow": 86100000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16700000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57800000, "free_cash_flow": 102800000, "net_change_in_cash": 11600000 }, "raw_data": { "income": { "ebit": "82600000", "ebitda": "113100000", "netIncome": "31800000", "grossProfit": "265100000", "depreciation": "None", "totalRevenue": "699400000", "costOfRevenue": "434300000", "interestIncome": "400000", "incomeBeforeTax": "40400000", "interestExpense": "42200000", "operatingIncome": "87400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8600000", "reportedCurrency": "USD", "netInterestIncome": "-41800000", "nonInterestIncome": "None", "operatingExpenses": "177700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "-5500000", "costofGoodsAndServicesSold": "434300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30500000", "sellingGeneralAndAdministrative": "116800000", "netIncomeFromContinuingOperations": "31800000" }, "balance": { "goodwill": "1023200000", "inventory": "765400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4505100000", "longTermDebt": "3377000000", "shortTermDebt": "33900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1253000000", "reportedCurrency": "USD", "retainedEarnings": "-184300000", "totalLiabilities": "4338200000", "otherCurrentAssets": "160100000", "totalCurrentAssets": "1568400000", "currentLongTermDebt": "17300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "440500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2936700000", "currentAccountsPayable": "381100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351800000", "shortLongTermDebtTotal": "3495100000", "totalShareholderEquity": "166900000", "capitalLeaseObligations": "100800000", "otherCurrentLiabilities": "253800000", "totalCurrentLiabilities": "726100000", "otherNonCurrentLiabilities": "219000000", "totalNonCurrentLiabilities": "3612100000", "cashAndShortTermInvestments": "202400000", "commonStockSharesOutstanding": "72500000", "intangibleAssetsExcludingGoodwill": "1253000000", "cashAndCashEquivalentsAtCarryingValue": "202400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31800000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "132300000", "operatingCashflow": "86100000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57800000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }