{ "ticker": { "uuid": "bc0b9564-ac5d-492a-a864-be6b36f8213f", "symbol": "BCO", "name": "Brinks Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/bc0b9564-ac5d-492a-a864-be6b36f8213f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc0b9564-ac5d-492a-a864-be6b36f8213f/" }, "ticker_metadata": { "id": 389, "uuid": "bc0b9564-ac5d-492a-a864-be6b36f8213f", "symbol": "BCO", "name": "Brinks Company", "asset_type": "equity", "market_cap": 4283650000, "stock_exchange_id": 3, "industry": "Security & Protection Services", "sector": "Industrials", "description": "The Brink's Company provides secure transportation, cash management, and other security-related services in North America, Latin America, Europe, and internationally. The company is headquartered in Richmond, Virginia.", "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": "bc0b9564-ac5d-492a-a864-be6b36f8213f", "symbol": "BCO", "name": "Brinks Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/bc0b9564-ac5d-492a-a864-be6b36f8213f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc0b9564-ac5d-492a-a864-be6b36f8213f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.92, "value": 0.74, "quality": 0.89, "momentum": 0.73, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 100.99, "market_cap": 4191085000, "pe_ratio": 23.258, "earnings_yield": 0.043, "ebitda_to_ev": 0.1404, "shareholder_yield": 0.0101, "roe": 0.6878, "piotroski_f_score": 7, "momentum_12_1": 0.287, "volatility_252d": 0.3651 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.374374+00:00", "batch_id": "" }, "size": { "price_close": 100.99, "market_cap": 4191085000, "market_cap_usd": 4191085000, "enterprise_value": 6251485000, "shares_outstanding": 41500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.258, "pb_ratio": 15.9965, "ptbv_ratio": null, "ps_ratio": 0.7776, "pcf_ratio": 5.7538, "pfcf_ratio": 4.592, "ev_ebitda": 7.1234, "ev_ebit": 10.8195, "ev_sales": 1.1599, "ev_fcf": 6.8494, "earnings_yield": 0.043, "fcf_yield": 0.146, "price_to_sales": 0.7776, "price_to_book": 15.9965, "price_to_cashflow": 5.7538, "ebitda_to_ev": 0.1404, "sales_yield": 0.8621 }, "yield": { "dividend_yield": 0.0101, "buyback_yield": 0, "shareholder_yield": 0.0101, "debt_paydown_yield": null, "total_yield": 0.0101 }, "quality": { "gross_margin": 0.261, "operating_margin": 0.1072, "net_margin": 0.0334, "ebitda_margin": 0.1628, "fcf_margin": 0.1693, "roe": 0.6878, "roa": 0.0248, "roic": 0.1443, "roc_greenblatt": null, "asset_turnover": 0.7408, "cash_conversion": 5.0649, "accruals_ratio": -0.0753, "sbc_to_revenue": 0.0051, "piotroski_f_score": 7, "altman_z_score": 1.6066, "earnings_stability_5y": 0.29, "revenue_stability_5y": 0.1412, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1933, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 26.2683, "net_debt_to_ebitda": 2.3478, "debt_to_assets": 0.5712, "interest_coverage": 2.3233, "current_ratio": 1.5307, "quick_ratio": 1.5222, "net_debt": 2060400000, "local_beta": 0.0013, "volatility_252d": 0.3651, "volatility_60d": 0.6298, "max_drawdown_12m": -0.2538, "risk_adjusted_momentum": 0.7862 }, "growth": { "revenue_growth_1y": 0.0731, "revenue_growth_3y_cagr": 0.0507, "revenue_growth_5y_cagr": 0.0735, "eps_growth_1y": 0.0908, "eps_growth_3y_cagr": 0.0539, "eps_growth_5y_cagr": 0.6567, "fcf_growth_1y": 0.7185, "book_value_growth_1y": 0.5982, "revenue_growth": 0.0731, "earnings_growth": 0.0908 }, "momentum": { "price_return_1m": -0.0558, "price_return_3m": -0.1396, "price_return_6m": -0.1307, "price_return_9m": -0.1139, "price_return_12m": 0.2152, "price_return_12m_ex1m": 0.287, "momentum_6m": -0.1307, "momentum_12m": 0.2152, "momentum_12_1": 0.287, "distance_from_52w_high": -0.2267, "distance_from_52w_low": 0.2097, "relative_strength": 0.1152 }, "raw_ttm": { "revenue_ttm": 5389600000, "gross_profit_ttm": 1406500000, "ebit_ttm": 577800000, "ebitda_ttm": 877600000, "net_income_ttm": 180200000, "eps_diluted_ttm": 4.3422, "operating_cash_flow_ttm": 728400000, "capital_expenditure_ttm": 184300000, "fcf_ttm": 912700000, "dividends_paid_ttm": 42400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 248700000, "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_current_liabilities": 2139500000, "net_ppe": null, "total_assets": 7275400000, "total_debt": 4155900000, "total_equity": 262000000, "net_working_capital": -638100000, "book_value_per_share": 6.3133, "retained_earnings": 265600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1615000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 21, "rank_ev_ebitda": 21, "rank_ev_ebit": 44, "rank_earnings_yield": 60, "rank_fcf_yield": 25, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 4, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 76, "rank_fcf_margin": 54, "rank_piotroski": 15, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 41 }, "composites": { "value_composite": 26, "quality_composite": 11, "momentum_composite": 27, "growth_composite": 14, "yield_composite": 31, "svqf_composite": 80, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 8, "quality_value_composite": 0.8115, "os_score": 0.92, "value_percentile": 0.74, "quality_percentile": 0.89, "momentum_percentile": 0.73, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 36, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3696, "ticker_id": 389, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.374374+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.99, "market_cap": 4191085000, "market_cap_usd": 4191085000, "enterprise_value": 6251485000, "shares_outstanding": 41500000, "fx_rate_to_usd": null, "pe_ratio": 23.25796337, "pb_ratio": 15.99650763, "ptbv_ratio": null, "ps_ratio": 0.7776245, "pcf_ratio": 5.75382345, "pfcf_ratio": 4.59196341, "ev_ebitda": 7.12338765, "ev_ebit": 10.81946175, "ev_sales": 1.15991632, "ev_fcf": 6.84944122, "earnings_yield": 0.04299603, "fcf_yield": 0.14599731, "dividend_yield": 0.01011671, "buyback_yield": 0, "shareholder_yield": 0.01011671, "debt_paydown_yield": null, "total_yield": 0.01011671, "gross_margin": 0.26096556, "operating_margin": 0.10720647, "net_margin": 0.03343476, "ebitda_margin": 0.16283212, "fcf_margin": 0.16934466, "roe": 0.68778626, "roa": 0.0247684, "roic": 0.14428867, "roc_greenblatt": null, "asset_turnover": 0.74079776, "cash_conversion": 5.06492786, "accruals_ratio": -0.07534981, "sbc_to_revenue": 0.00508387, "debt_to_equity": 26.26832061, "net_debt_to_ebitda": 2.34776664, "debt_to_assets": 0.57122632, "interest_coverage": 2.32328106, "current_ratio": 1.53068474, "quick_ratio": 1.52217808, "net_debt": 2060400000, "revenue_growth_1y": 0.07309109, "revenue_growth_3y_cagr": 0.05071891, "revenue_growth_5y_cagr": 0.07347147, "eps_growth_1y": 0.09079903, "eps_growth_3y_cagr": 0.05390067, "eps_growth_5y_cagr": 0.65672954, "fcf_growth_1y": 0.71850876, "book_value_growth_1y": 0.59821384, "piotroski_f_score": 7, "altman_z_score": 1.60663904, "earnings_stability_5y": 0.289978, "revenue_stability_5y": 0.141232, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05581702, "price_return_3m": -0.13959458, "price_return_6m": -0.13072295, "price_return_9m": -0.11391139, "price_return_12m": 0.21517604, "price_return_12m_ex1m": 0.28701329, "distance_from_52w_high": -0.22668018, "distance_from_52w_low": 0.20969722, "relative_strength": 0.11521246, "local_beta": 0.0013, "volatility_252d": 0.365087, "volatility_60d": 0.629785, "max_drawdown_12m": -0.25383865, "revenue_ttm": 5389600000, "gross_profit_ttm": 1406500000, "ebit_ttm": 577800000, "ebitda_ttm": 877600000, "net_income_ttm": 180200000, "eps_diluted_ttm": 4.34216867, "operating_cash_flow_ttm": 728400000, "capital_expenditure_ttm": 184300000, "fcf_ttm": 912700000, "dividends_paid_ttm": 42400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 248700000, "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_current_liabilities": 2139500000, "net_ppe": null, "total_assets": 7275400000, "total_debt": 4155900000, "total_equity": 262000000, "net_working_capital": -638100000, "book_value_per_share": 6.31325301, "retained_earnings": 265600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1615000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 60, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 21, "rank_ev_ebitda": 21, "rank_ev_ebit": 44, "rank_earnings_yield": 60, "rank_fcf_yield": 25, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 4, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 76, "rank_fcf_margin": 54, "rank_piotroski": 15, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 41, "value_composite": 26, "quality_composite": 11, "momentum_composite": 27, "growth_composite": 14, "yield_composite": 31, "svqf_composite": 80, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 36, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 100.99, "os": 0.92, "value": 0.74, "quality": 0.89, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.258, "earnings_yield": 0.043, "shareholder_yield": 0.0101, "roe": 0.6878, "momentum_12_1": 0.287, "complete_fields": { "id": 3696, "ticker_id": 389, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.374374+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.99, "market_cap": 4191085000, "market_cap_usd": 4191085000, "enterprise_value": 6251485000, "shares_outstanding": 41500000, "fx_rate_to_usd": null, "pe_ratio": 23.25796337, "pb_ratio": 15.99650763, "ptbv_ratio": null, "ps_ratio": 0.7776245, "pcf_ratio": 5.75382345, "pfcf_ratio": 4.59196341, "ev_ebitda": 7.12338765, "ev_ebit": 10.81946175, "ev_sales": 1.15991632, "ev_fcf": 6.84944122, "earnings_yield": 0.04299603, "fcf_yield": 0.14599731, "dividend_yield": 0.01011671, "buyback_yield": 0, "shareholder_yield": 0.01011671, "debt_paydown_yield": null, "total_yield": 0.01011671, "gross_margin": 0.26096556, "operating_margin": 0.10720647, "net_margin": 0.03343476, "ebitda_margin": 0.16283212, "fcf_margin": 0.16934466, "roe": 0.68778626, "roa": 0.0247684, "roic": 0.14428867, "roc_greenblatt": null, "asset_turnover": 0.74079776, "cash_conversion": 5.06492786, "accruals_ratio": -0.07534981, "sbc_to_revenue": 0.00508387, "debt_to_equity": 26.26832061, "net_debt_to_ebitda": 2.34776664, "debt_to_assets": 0.57122632, "interest_coverage": 2.32328106, "current_ratio": 1.53068474, "quick_ratio": 1.52217808, "net_debt": 2060400000, "revenue_growth_1y": 0.07309109, "revenue_growth_3y_cagr": 0.05071891, "revenue_growth_5y_cagr": 0.07347147, "eps_growth_1y": 0.09079903, "eps_growth_3y_cagr": 0.05390067, "eps_growth_5y_cagr": 0.65672954, "fcf_growth_1y": 0.71850876, "book_value_growth_1y": 0.59821384, "piotroski_f_score": 7, "altman_z_score": 1.60663904, "earnings_stability_5y": 0.289978, "revenue_stability_5y": 0.141232, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05581702, "price_return_3m": -0.13959458, "price_return_6m": -0.13072295, "price_return_9m": -0.11391139, "price_return_12m": 0.21517604, "price_return_12m_ex1m": 0.28701329, "distance_from_52w_high": -0.22668018, "distance_from_52w_low": 0.20969722, "relative_strength": 0.11521246, "local_beta": 0.0013, "volatility_252d": 0.365087, "volatility_60d": 0.629785, "max_drawdown_12m": -0.25383865, "revenue_ttm": 5389600000, "gross_profit_ttm": 1406500000, "ebit_ttm": 577800000, "ebitda_ttm": 877600000, "net_income_ttm": 180200000, "eps_diluted_ttm": 4.34216867, "operating_cash_flow_ttm": 728400000, "capital_expenditure_ttm": 184300000, "fcf_ttm": 912700000, "dividends_paid_ttm": 42400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 248700000, "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_current_liabilities": 2139500000, "net_ppe": null, "total_assets": 7275400000, "total_debt": 4155900000, "total_equity": 262000000, "net_working_capital": -638100000, "book_value_per_share": 6.31325301, "retained_earnings": 265600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1615000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 60, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 21, "rank_ev_ebitda": 21, "rank_ev_ebit": 44, "rank_earnings_yield": 60, "rank_fcf_yield": 25, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 4, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 76, "rank_fcf_margin": 54, "rank_piotroski": 15, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 41, "value_composite": 26, "quality_composite": 11, "momentum_composite": 27, "growth_composite": 14, "yield_composite": 31, "svqf_composite": 80, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 36, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "ebit": 599400000, "ebitda": 890200000, "pretax_income": 353900000, "tax_provision": 143300000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4306500000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 203100000, "free_cash_flow": 842600000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224292, "ticker_id": 389, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "599400000", "ebitda": "890200000", "netIncome": "199700000", "grossProfit": "1358000000", "depreciation": "None", "totalRevenue": "5261200000", "costOfRevenue": "3903200000", "interestIncome": "27300000", "incomeBeforeTax": "353900000", "interestExpense": "245500000", "operatingIncome": "588500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "143300000", "reportedCurrency": "USD", "netInterestIncome": "-218200000", "nonInterestIncome": "None", "operatingExpenses": "769500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3903200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290800000", "sellingGeneralAndAdministrative": "778000000", "netIncomeFromContinuingOperations": "210600000" }, "balance": { "goodwill": "1515300000", "inventory": "18200000", "commonStock": "41100000", "currentDebt": "None", "investments": "None", "totalAssets": "7339200000", "longTermDebt": "3810100000", "shortTermDebt": "496400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "385200000", "reportedCurrency": "USD", "retainedEarnings": "270100000", "totalLiabilities": "6931900000", "otherCurrentAssets": "260900000", "totalCurrentAssets": "3329000000", "currentLongTermDebt": "404200000", "longTermInvestments": "31700000", "shortTermInvestments": "None", "currentNetReceivables": "801200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4010200000", "currentAccountsPayable": "319300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1519200000", "shortLongTermDebtTotal": "4926900000", "totalShareholderEquity": "277700000", "capitalLeaseObligations": "402400000", "otherCurrentLiabilities": "1367200000", "totalCurrentLiabilities": "2197900000", "otherNonCurrentLiabilities": "74900000", "totalNonCurrentLiabilities": "4734000000", "cashAndShortTermInvestments": "2266900000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "385200000", "cashAndCashEquivalentsAtCarryingValue": "2266900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210200000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "639500000", "capitalExpenditures": "203100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107500000", "cashflowFromInvestment": "-209000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "research_and_development": null, "selling_general_admin": 778000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 599400000, "depreciation_amortisation": 290800000, "ebitda": 890200000, "interest_expense": 245500000, "interest_income": null, "other_non_operating": null, "pretax_income": 353900000, "tax_provision": 143300000, "effective_tax_rate": null, "net_income": 199700000, "net_income_continuing_ops": 210600000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2266900000, "short_term_investments": null, "net_receivables": 801200000, "inventory": 18200000, "other_current_assets": null, "total_current_assets": 3329000000, "net_ppe": null, "goodwill": 1515300000, "intangible_assets": 385200000, "goodwill_and_intangibles": 1900500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4010200000, "total_assets": 7339200000, "short_term_debt": 496400000, "accounts_payable": 319300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2197900000, "long_term_debt": 3810100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4734000000, "total_liabilities": 6931900000, "total_debt": 4306500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 270100000, "total_equity": 277700000, "shares_outstanding": 42100000, "operating_cash_flow": 639500000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209000000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107500000, "free_cash_flow": 842600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "599400000", "ebitda": "890200000", "netIncome": "199700000", "grossProfit": "1358000000", "depreciation": "None", "totalRevenue": "5261200000", "costOfRevenue": "3903200000", "interestIncome": "27300000", "incomeBeforeTax": "353900000", "interestExpense": "245500000", "operatingIncome": "588500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "143300000", "reportedCurrency": "USD", "netInterestIncome": "-218200000", "nonInterestIncome": "None", "operatingExpenses": "769500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3903200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290800000", "sellingGeneralAndAdministrative": "778000000", "netIncomeFromContinuingOperations": "210600000" }, "balance": { "goodwill": "1515300000", "inventory": "18200000", "commonStock": "41100000", "currentDebt": "None", "investments": "None", "totalAssets": "7339200000", "longTermDebt": "3810100000", "shortTermDebt": "496400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "385200000", "reportedCurrency": "USD", "retainedEarnings": "270100000", "totalLiabilities": "6931900000", "otherCurrentAssets": "260900000", "totalCurrentAssets": "3329000000", "currentLongTermDebt": "404200000", "longTermInvestments": "31700000", "shortTermInvestments": "None", "currentNetReceivables": "801200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4010200000", "currentAccountsPayable": "319300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1519200000", "shortLongTermDebtTotal": "4926900000", "totalShareholderEquity": "277700000", "capitalLeaseObligations": "402400000", "otherCurrentLiabilities": "1367200000", "totalCurrentLiabilities": "2197900000", "otherNonCurrentLiabilities": "74900000", "totalNonCurrentLiabilities": "4734000000", "cashAndShortTermInvestments": "2266900000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "385200000", "cashAndCashEquivalentsAtCarryingValue": "2266900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210200000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "639500000", "capitalExpenditures": "203100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107500000", "cashflowFromInvestment": "-209000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 5011900000, "cost_of_revenue": 3743100000, "gross_profit": 1268800000, "ebit": 501700000, "ebitda": 795000000, "pretax_income": 266300000, "tax_provision": 92700000, "net_income": 162900000, "net_income_to_common": 162900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1395300000, "total_current_assets": 2887900000, "total_assets": 6623100000, "short_term_debt": 369200000, "long_term_debt": 3605200000, "total_debt": 3974400000, "total_liabilities": 6310600000, "total_equity": 184900000, "shares_outstanding": 44800000, "goodwill_and_intangibles": 1857200000 }, "cash_flow": { "operating_cash_flow": 426000000, "capital_expenditure": 222500000, "free_cash_flow": 648500000, "dividends_paid": 41800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224297, "ticker_id": 389, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "501700000", "ebitda": "795000000", "netIncome": "162900000", "grossProfit": "1268800000", "depreciation": "None", "totalRevenue": "5011900000", "costOfRevenue": "3743100000", "interestIncome": "48900000", "incomeBeforeTax": "266300000", "interestExpense": "235400000", "operatingIncome": "453000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92700000", "reportedCurrency": "USD", "netInterestIncome": "-186500000", "nonInterestIncome": "None", "operatingExpenses": "815800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3743100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293300000", "sellingGeneralAndAdministrative": "834500000", "netIncomeFromContinuingOperations": "173600000" }, "balance": { "goodwill": "1434900000", "inventory": "24300000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "6623100000", "longTermDebt": "3605200000", "shortTermDebt": "369200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "422300000", "reportedCurrency": "USD", "retainedEarnings": "285400000", "totalLiabilities": "6310600000", "otherCurrentAssets": "717900000", "totalCurrentAssets": "2887900000", "currentLongTermDebt": "291000000", "longTermInvestments": "47700000", "shortTermInvestments": "None", "currentNetReceivables": "750400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735200000", "currentAccountsPayable": "316600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337600000", "shortLongTermDebtTotal": "4253000000", "totalShareholderEquity": "184900000", "capitalLeaseObligations": "356800000", "otherCurrentLiabilities": "1035600000", "totalCurrentLiabilities": "1898400000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4412200000", "cashAndShortTermInvestments": "1395300000", "commonStockSharesOutstanding": "44800000", "intangibleAssetsExcludingGoodwill": "422300000", "cashAndCashEquivalentsAtCarryingValue": "1395300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174700000", "profitLoss": "None", "dividendPayout": "41800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "426000000", "capitalExpenditures": "222500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42200000", "cashflowFromInvestment": "-216200000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5011900000, "cost_of_revenue": 3743100000, "gross_profit": 1268800000, "research_and_development": null, "selling_general_admin": 834500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501700000, "depreciation_amortisation": 293300000, "ebitda": 795000000, "interest_expense": 235400000, "interest_income": null, "other_non_operating": null, "pretax_income": 266300000, "tax_provision": 92700000, "effective_tax_rate": null, "net_income": 162900000, "net_income_continuing_ops": 173600000, "net_income_to_common": 162900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1395300000, "short_term_investments": null, "net_receivables": 750400000, "inventory": 24300000, "other_current_assets": null, "total_current_assets": 2887900000, "net_ppe": null, "goodwill": 1434900000, "intangible_assets": 422300000, "goodwill_and_intangibles": 1857200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3735200000, "total_assets": 6623100000, "short_term_debt": 369200000, "accounts_payable": 316600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1898400000, "long_term_debt": 3605200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4412200000, "total_liabilities": 6310600000, "total_debt": 3974400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 285400000, "total_equity": 184900000, "shares_outstanding": 44800000, "operating_cash_flow": 426000000, "stock_based_compensation": 36500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216200000, "dividends_paid": 41800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42200000, "free_cash_flow": 648500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "501700000", "ebitda": "795000000", "netIncome": "162900000", "grossProfit": "1268800000", "depreciation": "None", "totalRevenue": "5011900000", "costOfRevenue": "3743100000", "interestIncome": "48900000", "incomeBeforeTax": "266300000", "interestExpense": "235400000", "operatingIncome": "453000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92700000", "reportedCurrency": "USD", "netInterestIncome": "-186500000", "nonInterestIncome": "None", "operatingExpenses": "815800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3743100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293300000", "sellingGeneralAndAdministrative": "834500000", "netIncomeFromContinuingOperations": "173600000" }, "balance": { "goodwill": "1434900000", "inventory": "24300000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "6623100000", "longTermDebt": "3605200000", "shortTermDebt": "369200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "422300000", "reportedCurrency": "USD", "retainedEarnings": "285400000", "totalLiabilities": "6310600000", "otherCurrentAssets": "717900000", "totalCurrentAssets": "2887900000", "currentLongTermDebt": "291000000", "longTermInvestments": "47700000", "shortTermInvestments": "None", "currentNetReceivables": "750400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735200000", "currentAccountsPayable": "316600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337600000", "shortLongTermDebtTotal": "4253000000", "totalShareholderEquity": "184900000", "capitalLeaseObligations": "356800000", "otherCurrentLiabilities": "1035600000", "totalCurrentLiabilities": "1898400000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4412200000", "cashAndShortTermInvestments": "1395300000", "commonStockSharesOutstanding": "44800000", "intangibleAssetsExcludingGoodwill": "422300000", "cashAndCashEquivalentsAtCarryingValue": "1395300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174700000", "profitLoss": "None", "dividendPayout": "41800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "426000000", "capitalExpenditures": "222500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42200000", "cashflowFromInvestment": "-216200000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 4874600000, "cost_of_revenue": 3707100000, "gross_profit": 1167500000, "ebit": 439600000, "ebitda": 715400000, "pretax_income": 235800000, "tax_provision": 139200000, "net_income": 87700000, "net_income_to_common": 87700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176600000, "total_current_assets": 2788300000, "total_assets": 6601800000, "short_term_debt": 348300000, "long_term_debt": 3262500000, "total_debt": 3610800000, "total_liabilities": 6081600000, "total_equity": 397400000, "shares_outstanding": 46900000, "goodwill_and_intangibles": 1962100000 }, "cash_flow": { "operating_cash_flow": 702400000, "capital_expenditure": 202700000, "free_cash_flow": 905100000, "dividends_paid": 39600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224302, "ticker_id": 389, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "439600000", "ebitda": "715400000", "netIncome": "87700000", "grossProfit": "1167500000", "depreciation": "None", "totalRevenue": "4874600000", "costOfRevenue": "3707100000", "interestIncome": "33500000", "incomeBeforeTax": "235800000", "interestExpense": "203800000", "operatingIncome": "425200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "139200000", "reportedCurrency": "USD", "netInterestIncome": "-161800000", "nonInterestIncome": "None", "operatingExpenses": "742300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3707100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275800000", "sellingGeneralAndAdministrative": "688600000", "netIncomeFromContinuingOperations": "152000000" }, "balance": { "goodwill": "1473800000", "inventory": "507000000", "commonStock": "44500000", "currentDebt": "None", "investments": "None", "totalAssets": "6601800000", "longTermDebt": "3262500000", "shortTermDebt": "348300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "488300000", "reportedCurrency": "USD", "retainedEarnings": "333000000", "totalLiabilities": "6081600000", "otherCurrentAssets": "815400000", "totalCurrentAssets": "2788300000", "currentLongTermDebt": "268800000", "longTermInvestments": "42100000", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3813500000", "currentAccountsPayable": "249700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1351000000", "shortLongTermDebtTotal": "3876600000", "totalShareholderEquity": "397400000", "capitalLeaseObligations": "345300000", "otherCurrentLiabilities": "1286900000", "totalCurrentLiabilities": "1944100000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "4137500000", "cashAndShortTermInvestments": "1176600000", "commonStockSharesOutstanding": "46900000", "intangibleAssetsExcludingGoodwill": "488300000", "cashAndCashEquivalentsAtCarryingValue": "1176600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98300000", "profitLoss": "None", "dividendPayout": "39600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "702400000", "capitalExpenditures": "202700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207100000", "cashflowFromInvestment": "-179800000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4874600000, "cost_of_revenue": 3707100000, "gross_profit": 1167500000, "research_and_development": null, "selling_general_admin": 688600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 439600000, "depreciation_amortisation": 275800000, "ebitda": 715400000, "interest_expense": 203800000, "interest_income": null, "other_non_operating": null, "pretax_income": 235800000, "tax_provision": 139200000, "effective_tax_rate": null, "net_income": 87700000, "net_income_continuing_ops": 152000000, "net_income_to_common": 87700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1176600000, "short_term_investments": null, "net_receivables": 796300000, "inventory": 507000000, "other_current_assets": null, "total_current_assets": 2788300000, "net_ppe": null, "goodwill": 1473800000, "intangible_assets": 488300000, "goodwill_and_intangibles": 1962100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3813500000, "total_assets": 6601800000, "short_term_debt": 348300000, "accounts_payable": 249700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1944100000, "long_term_debt": 3262500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4137500000, "total_liabilities": 6081600000, "total_debt": 3610800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 333000000, "total_equity": 397400000, "shares_outstanding": 46900000, "operating_cash_flow": 702400000, "stock_based_compensation": 32100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179800000, "dividends_paid": 39600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207100000, "free_cash_flow": 905100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "439600000", "ebitda": "715400000", "netIncome": "87700000", "grossProfit": "1167500000", "depreciation": "None", "totalRevenue": "4874600000", "costOfRevenue": "3707100000", "interestIncome": "33500000", "incomeBeforeTax": "235800000", "interestExpense": "203800000", "operatingIncome": "425200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "139200000", "reportedCurrency": "USD", "netInterestIncome": "-161800000", "nonInterestIncome": "None", "operatingExpenses": "742300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3707100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275800000", "sellingGeneralAndAdministrative": "688600000", "netIncomeFromContinuingOperations": "152000000" }, "balance": { "goodwill": "1473800000", "inventory": "507000000", "commonStock": "44500000", "currentDebt": "None", "investments": "None", "totalAssets": "6601800000", "longTermDebt": "3262500000", "shortTermDebt": "348300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "488300000", "reportedCurrency": "USD", "retainedEarnings": "333000000", "totalLiabilities": "6081600000", "otherCurrentAssets": "815400000", "totalCurrentAssets": "2788300000", "currentLongTermDebt": "268800000", "longTermInvestments": "42100000", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3813500000", "currentAccountsPayable": "249700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1351000000", "shortLongTermDebtTotal": "3876600000", "totalShareholderEquity": "397400000", "capitalLeaseObligations": "345300000", "otherCurrentLiabilities": "1286900000", "totalCurrentLiabilities": "1944100000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "4137500000", "cashAndShortTermInvestments": "1176600000", "commonStockSharesOutstanding": "46900000", "intangibleAssetsExcludingGoodwill": "488300000", "cashAndCashEquivalentsAtCarryingValue": "1176600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98300000", "profitLoss": "None", "dividendPayout": "39600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "702400000", "capitalExpenditures": "202700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207100000", "cashflowFromInvestment": "-179800000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 4535500000, "cost_of_revenue": 3461900000, "gross_profit": 1073600000, "ebit": 365000000, "ebitda": 610800000, "pretax_income": 226200000, "tax_provision": 41400000, "net_income": 170600000, "net_income_to_common": 170600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 972000000, "total_current_assets": 2597400000, "total_assets": 6366000000, "short_term_debt": 204300000, "long_term_debt": 3273200000, "total_debt": 3477500000, "total_liabilities": 5795800000, "total_equity": 447100000, "shares_outstanding": 47800000, "goodwill_and_intangibles": 1986400000 }, "cash_flow": { "operating_cash_flow": 479900000, "capital_expenditure": 182600000, "free_cash_flow": 662500000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224307, "ticker_id": 389, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365000000", "ebitda": "610800000", "netIncome": "170600000", "grossProfit": "1073600000", "depreciation": "None", "totalRevenue": "4535500000", "costOfRevenue": "3461900000", "interestIncome": "112800000", "incomeBeforeTax": "226200000", "interestExpense": "138800000", "operatingIncome": "361300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "41400000", "reportedCurrency": "USD", "netInterestIncome": "-115200000", "nonInterestIncome": "None", "operatingExpenses": "712300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3461900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245800000", "sellingGeneralAndAdministrative": "687000000", "netIncomeFromContinuingOperations": "184800000" }, "balance": { "goodwill": "1450900000", "inventory": "None", "commonStock": "46300000", "currentDebt": "None", "investments": "None", "totalAssets": "6366000000", "longTermDebt": "3273200000", "shortTermDebt": "204300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "535500000", "reportedCurrency": "USD", "retainedEarnings": "417200000", "totalLiabilities": "5795800000", "otherCurrentAssets": "736900000", "totalCurrentAssets": "2597400000", "currentLongTermDebt": "129600000", "longTermInvestments": "77900000", "shortTermInvestments": "None", "currentNetReceivables": "888500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768600000", "currentAccountsPayable": "296500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "935300000", "shortLongTermDebtTotal": "3727400000", "totalShareholderEquity": "447100000", "capitalLeaseObligations": "249900000", "otherCurrentLiabilities": "1004300000", "totalCurrentLiabilities": "1674800000", "otherNonCurrentLiabilities": "780000000", "totalNonCurrentLiabilities": "4121000000", "cashAndShortTermInvestments": "972000000", "commonStockSharesOutstanding": "47800000", "intangibleAssetsExcludingGoodwill": "535500000", "cashAndCashEquivalentsAtCarryingValue": "972000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181900000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-320100000", "operatingCashflow": "479900000", "capitalExpenditures": "182600000", "changeInReceivables": "-180900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "245200000", "cashflowFromInvestment": "-331200000", "stockBasedCompensation": "48600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "393900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4535500000, "cost_of_revenue": 3461900000, "gross_profit": 1073600000, "research_and_development": null, "selling_general_admin": 687000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365000000, "depreciation_amortisation": 245800000, "ebitda": 610800000, "interest_expense": 138800000, "interest_income": null, "other_non_operating": null, "pretax_income": 226200000, "tax_provision": 41400000, "effective_tax_rate": null, "net_income": 170600000, "net_income_continuing_ops": 184800000, "net_income_to_common": 170600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 972000000, "short_term_investments": null, "net_receivables": 888500000, "inventory": null, "other_current_assets": null, "total_current_assets": 2597400000, "net_ppe": null, "goodwill": 1450900000, "intangible_assets": 535500000, "goodwill_and_intangibles": 1986400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768600000, "total_assets": 6366000000, "short_term_debt": 204300000, "accounts_payable": 296500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1674800000, "long_term_debt": 3273200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4121000000, "total_liabilities": 5795800000, "total_debt": 3477500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417200000, "total_equity": 447100000, "shares_outstanding": 47800000, "operating_cash_flow": 479900000, "stock_based_compensation": 48600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331200000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245200000, "free_cash_flow": 662500000, "net_change_in_cash": 393900000 }, "raw_data": { "income": { "ebit": "365000000", "ebitda": "610800000", "netIncome": "170600000", "grossProfit": "1073600000", "depreciation": "None", "totalRevenue": "4535500000", "costOfRevenue": "3461900000", "interestIncome": "112800000", "incomeBeforeTax": "226200000", "interestExpense": "138800000", "operatingIncome": "361300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "41400000", "reportedCurrency": "USD", "netInterestIncome": "-115200000", "nonInterestIncome": "None", "operatingExpenses": "712300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3461900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245800000", "sellingGeneralAndAdministrative": "687000000", "netIncomeFromContinuingOperations": "184800000" }, "balance": { "goodwill": "1450900000", "inventory": "None", "commonStock": "46300000", "currentDebt": "None", "investments": "None", "totalAssets": "6366000000", "longTermDebt": "3273200000", "shortTermDebt": "204300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "535500000", "reportedCurrency": "USD", "retainedEarnings": "417200000", "totalLiabilities": "5795800000", "otherCurrentAssets": "736900000", "totalCurrentAssets": "2597400000", "currentLongTermDebt": "129600000", "longTermInvestments": "77900000", "shortTermInvestments": "None", "currentNetReceivables": "888500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768600000", "currentAccountsPayable": "296500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "935300000", "shortLongTermDebtTotal": "3727400000", "totalShareholderEquity": "447100000", "capitalLeaseObligations": "249900000", "otherCurrentLiabilities": "1004300000", "totalCurrentLiabilities": "1674800000", "otherNonCurrentLiabilities": "780000000", "totalNonCurrentLiabilities": "4121000000", "cashAndShortTermInvestments": "972000000", "commonStockSharesOutstanding": "47800000", "intangibleAssetsExcludingGoodwill": "535500000", "cashAndCashEquivalentsAtCarryingValue": "972000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181900000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-320100000", "operatingCashflow": "479900000", "capitalExpenditures": "182600000", "changeInReceivables": "-180900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "245200000", "cashflowFromInvestment": "-331200000", "stockBasedCompensation": "48600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "393900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 4200200000, "cost_of_revenue": 3235800000, "gross_profit": 964400000, "ebit": 347700000, "ebitda": 587200000, "pretax_income": 235500000, "tax_provision": 120300000, "net_income": 105200000, "net_income_to_common": 105200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 710300000, "total_current_assets": 1999500000, "total_assets": 5566700000, "short_term_debt": 202300000, "long_term_debt": 2966700000, "total_debt": 3169000000, "total_liabilities": 5314100000, "total_equity": 123000000, "shares_outstanding": 50100000, "goodwill_and_intangibles": 1902900000 }, "cash_flow": { "operating_cash_flow": 478000000, "capital_expenditure": 167900000, "free_cash_flow": 645900000, "dividends_paid": 37200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224312, "ticker_id": 389, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347700000", "ebitda": "587200000", "netIncome": "105200000", "grossProfit": "964400000", "depreciation": "None", "totalRevenue": "4200200000", "costOfRevenue": "3235800000", "interestIncome": "13300000", "incomeBeforeTax": "235500000", "interestExpense": "112200000", "operatingIncome": "354700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "120300000", "reportedCurrency": "USD", "netInterestIncome": "-98900000", "nonInterestIncome": "None", "operatingExpenses": "609700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3235800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239500000", "sellingGeneralAndAdministrative": "629700000", "netIncomeFromContinuingOperations": "115200000" }, "balance": { "goodwill": "1411700000", "inventory": "333400000", "commonStock": "47400000", "currentDebt": "None", "investments": "None", "totalAssets": "5566700000", "longTermDebt": "2966700000", "shortTermDebt": "202300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "491200000", "reportedCurrency": "USD", "retainedEarnings": "312900000", "totalLiabilities": "5314100000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "1999500000", "currentLongTermDebt": "125000000", "longTermInvestments": "28900000", "shortTermInvestments": "None", "currentNetReceivables": "720200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3567200000", "currentAccountsPayable": "211200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1164700000", "shortLongTermDebtTotal": "3285800000", "totalShareholderEquity": "123000000", "capitalLeaseObligations": "241800000", "otherCurrentLiabilities": "843400000", "totalCurrentLiabilities": "1429000000", "otherNonCurrentLiabilities": "475600000", "totalNonCurrentLiabilities": "3885100000", "cashAndShortTermInvestments": "710300000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "491200000", "cashAndCashEquivalentsAtCarryingValue": "710300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117300000", "profitLoss": "None", "dividendPayout": "37200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-45100000", "operatingCashflow": "478000000", "capitalExpenditures": "167900000", "changeInReceivables": "-21200000", "changeInExchangeRate": "-50800000", "cashflowFromFinancing": "171300000", "cashflowFromInvestment": "-454700000", "stockBasedCompensation": "33100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "143800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4200200000, "cost_of_revenue": 3235800000, "gross_profit": 964400000, "research_and_development": null, "selling_general_admin": 629700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347700000, "depreciation_amortisation": 239500000, "ebitda": 587200000, "interest_expense": 112200000, "interest_income": null, "other_non_operating": null, "pretax_income": 235500000, "tax_provision": 120300000, "effective_tax_rate": null, "net_income": 105200000, "net_income_continuing_ops": 115200000, "net_income_to_common": 105200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 710300000, "short_term_investments": null, "net_receivables": 720200000, "inventory": 333400000, "other_current_assets": null, "total_current_assets": 1999500000, "net_ppe": null, "goodwill": 1411700000, "intangible_assets": 491200000, "goodwill_and_intangibles": 1902900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3567200000, "total_assets": 5566700000, "short_term_debt": 202300000, "accounts_payable": 211200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1429000000, "long_term_debt": 2966700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3885100000, "total_liabilities": 5314100000, "total_debt": 3169000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312900000, "total_equity": 123000000, "shares_outstanding": 50100000, "operating_cash_flow": 478000000, "stock_based_compensation": 33100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -454700000, "dividends_paid": 37200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171300000, "free_cash_flow": 645900000, "net_change_in_cash": 143800000 }, "raw_data": { "income": { "ebit": "347700000", "ebitda": "587200000", "netIncome": "105200000", "grossProfit": "964400000", "depreciation": "None", "totalRevenue": "4200200000", "costOfRevenue": "3235800000", "interestIncome": "13300000", "incomeBeforeTax": "235500000", "interestExpense": "112200000", "operatingIncome": "354700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "120300000", "reportedCurrency": "USD", "netInterestIncome": "-98900000", "nonInterestIncome": "None", "operatingExpenses": "609700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3235800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239500000", "sellingGeneralAndAdministrative": "629700000", "netIncomeFromContinuingOperations": "115200000" }, "balance": { "goodwill": "1411700000", "inventory": "333400000", "commonStock": "47400000", "currentDebt": "None", "investments": "None", "totalAssets": "5566700000", "longTermDebt": "2966700000", "shortTermDebt": "202300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "491200000", "reportedCurrency": "USD", "retainedEarnings": "312900000", "totalLiabilities": "5314100000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "1999500000", "currentLongTermDebt": "125000000", "longTermInvestments": "28900000", "shortTermInvestments": "None", "currentNetReceivables": "720200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3567200000", "currentAccountsPayable": "211200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1164700000", "shortLongTermDebtTotal": "3285800000", "totalShareholderEquity": "123000000", "capitalLeaseObligations": "241800000", "otherCurrentLiabilities": "843400000", "totalCurrentLiabilities": "1429000000", "otherNonCurrentLiabilities": "475600000", "totalNonCurrentLiabilities": "3885100000", "cashAndShortTermInvestments": "710300000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "491200000", "cashAndCashEquivalentsAtCarryingValue": "710300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117300000", "profitLoss": "None", "dividendPayout": "37200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-45100000", "operatingCashflow": "478000000", "capitalExpenditures": "167900000", "changeInReceivables": "-21200000", "changeInExchangeRate": "-50800000", "cashflowFromFinancing": "171300000", "cashflowFromInvestment": "-454700000", "stockBasedCompensation": "33100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "143800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 3690900000, "cost_of_revenue": 2877300000, "gross_profit": 813600000, "ebit": 180700000, "ebitda": 387500000, "pretax_income": 79300000, "tax_provision": 56600000, "net_income": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620900000, "total_current_assets": 1814800000, "total_assets": 5135600000, "short_term_debt": 228700000, "long_term_debt": 2334200000, "total_debt": 2562900000, "total_liabilities": 4933100000, "total_equity": 128800000, "shares_outstanding": 50800000, "goodwill_and_intangibles": 1645300000 }, "cash_flow": { "operating_cash_flow": 317700000, "capital_expenditure": 118500000, "free_cash_flow": 436200000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224317, "ticker_id": 389, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180700000", "ebitda": "387500000", "netIncome": "16000000", "grossProfit": "813600000", "depreciation": "None", "totalRevenue": "3690900000", "costOfRevenue": "2877300000", "interestIncome": "5600000", "incomeBeforeTax": "79300000", "interestExpense": "101400000", "operatingIncome": "213500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "56600000", "reportedCurrency": "USD", "netInterestIncome": "-90900000", "nonInterestIncome": "None", "operatingExpenses": "600100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2877300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206800000", "sellingGeneralAndAdministrative": "584000000", "netIncomeFromContinuingOperations": "22700000" }, "balance": { "goodwill": "1219200000", "inventory": "279100000", "commonStock": "49500000", "currentDebt": "None", "investments": "None", "totalAssets": "5135600000", "longTermDebt": "2334200000", "shortTermDebt": "228700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "426100000", "reportedCurrency": "USD", "retainedEarnings": "407500000", "totalLiabilities": "4933100000", "otherCurrentAssets": "491300000", "totalCurrentAssets": "1814800000", "currentLongTermDebt": "151500000", "longTermInvestments": "29700000", "shortTermInvestments": "None", "currentNetReceivables": "702600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3320800000", "currentAccountsPayable": "206000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838200000", "shortLongTermDebtTotal": "2830100000", "totalShareholderEquity": "128800000", "capitalLeaseObligations": "344400000", "otherCurrentLiabilities": "752600000", "totalCurrentLiabilities": "1336200000", "otherNonCurrentLiabilities": "1220000000", "totalNonCurrentLiabilities": "3596900000", "cashAndShortTermInvestments": "620900000", "commonStockSharesOutstanding": "50800000", "intangibleAssetsExcludingGoodwill": "426100000", "cashAndCashEquivalentsAtCarryingValue": "620900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21900000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "114500000", "operatingCashflow": "317700000", "capitalExpenditures": "118500000", "changeInReceivables": "45100000", "changeInExchangeRate": "37900000", "cashflowFromFinancing": "683700000", "cashflowFromInvestment": "-565400000", "stockBasedCompensation": "31300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "473900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3690900000, "cost_of_revenue": 2877300000, "gross_profit": 813600000, "research_and_development": null, "selling_general_admin": 584000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180700000, "depreciation_amortisation": 206800000, "ebitda": 387500000, "interest_expense": 101400000, "interest_income": null, "other_non_operating": null, "pretax_income": 79300000, "tax_provision": 56600000, "effective_tax_rate": null, "net_income": 16000000, "net_income_continuing_ops": 22700000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620900000, "short_term_investments": null, "net_receivables": 702600000, "inventory": 279100000, "other_current_assets": null, "total_current_assets": 1814800000, "net_ppe": null, "goodwill": 1219200000, "intangible_assets": 426100000, "goodwill_and_intangibles": 1645300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3320800000, "total_assets": 5135600000, "short_term_debt": 228700000, "accounts_payable": 206000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1336200000, "long_term_debt": 2334200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3596900000, "total_liabilities": 4933100000, "total_debt": 2562900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 407500000, "total_equity": 128800000, "shares_outstanding": 50800000, "operating_cash_flow": 317700000, "stock_based_compensation": 31300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -565400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 683700000, "free_cash_flow": 436200000, "net_change_in_cash": 473900000 }, "raw_data": { "income": { "ebit": "180700000", "ebitda": "387500000", "netIncome": "16000000", "grossProfit": "813600000", "depreciation": "None", "totalRevenue": "3690900000", "costOfRevenue": "2877300000", "interestIncome": "5600000", "incomeBeforeTax": "79300000", "interestExpense": "101400000", "operatingIncome": "213500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "56600000", "reportedCurrency": "USD", "netInterestIncome": "-90900000", "nonInterestIncome": "None", "operatingExpenses": "600100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2877300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206800000", "sellingGeneralAndAdministrative": "584000000", "netIncomeFromContinuingOperations": "22700000" }, "balance": { "goodwill": "1219200000", "inventory": "279100000", "commonStock": "49500000", "currentDebt": "None", "investments": "None", "totalAssets": "5135600000", "longTermDebt": "2334200000", "shortTermDebt": "228700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "426100000", "reportedCurrency": "USD", "retainedEarnings": "407500000", "totalLiabilities": "4933100000", "otherCurrentAssets": "491300000", "totalCurrentAssets": "1814800000", "currentLongTermDebt": "151500000", "longTermInvestments": "29700000", "shortTermInvestments": "None", "currentNetReceivables": "702600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3320800000", "currentAccountsPayable": "206000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838200000", "shortLongTermDebtTotal": "2830100000", "totalShareholderEquity": "128800000", "capitalLeaseObligations": "344400000", "otherCurrentLiabilities": "752600000", "totalCurrentLiabilities": "1336200000", "otherNonCurrentLiabilities": "1220000000", "totalNonCurrentLiabilities": "3596900000", "cashAndShortTermInvestments": "620900000", "commonStockSharesOutstanding": "50800000", "intangibleAssetsExcludingGoodwill": "426100000", "cashAndCashEquivalentsAtCarryingValue": "620900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21900000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "114500000", "operatingCashflow": "317700000", "capitalExpenditures": "118500000", "changeInReceivables": "45100000", "changeInExchangeRate": "37900000", "cashflowFromFinancing": "683700000", "cashflowFromInvestment": "-565400000", "stockBasedCompensation": "31300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "473900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 3683200000, "cost_of_revenue": 2832100000, "gross_profit": 851100000, "ebit": 209000000, "ebitda": 393800000, "pretax_income": 93500000, "tax_provision": 61000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311000000, "total_current_assets": 1232600000, "total_assets": 3763800000, "short_term_debt": 154700000, "long_term_debt": 1554800000, "total_debt": 1709500000, "total_liabilities": 3556200000, "total_equity": 191800000, "shares_outstanding": 51100000, "goodwill_and_intangibles": 1057100000 }, "cash_flow": { "operating_cash_flow": 368600000, "capital_expenditure": 164800000, "free_cash_flow": 533400000, "dividends_paid": 29900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224322, "ticker_id": 389, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209000000", "ebitda": "393800000", "netIncome": "29000000", "grossProfit": "851100000", "depreciation": "None", "totalRevenue": "3683200000", "costOfRevenue": "2832100000", "interestIncome": "5600000", "incomeBeforeTax": "93500000", "interestExpense": "93400000", "operatingIncome": "236800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "614300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-52700000", "costofGoodsAndServicesSold": "2832100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184800000", "sellingGeneralAndAdministrative": "604900000", "netIncomeFromContinuingOperations": "32500000" }, "balance": { "goodwill": "784600000", "inventory": "137300000", "commonStock": "50100000", "currentDebt": "None", "investments": "None", "totalAssets": "3763800000", "longTermDebt": "1554800000", "shortTermDebt": "154700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "272500000", "reportedCurrency": "USD", "retainedEarnings": "457400000", "totalLiabilities": "3556200000", "otherCurrentAssets": "260300000", "totalCurrentAssets": "1232600000", "currentLongTermDebt": "88800000", "longTermInvestments": "17000000", "shortTermInvestments": "200000", "currentNetReceivables": "661300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2531200000", "currentAccountsPayable": "184500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "763300000", "shortLongTermDebtTotal": "1927900000", "totalShareholderEquity": "191800000", "capitalLeaseObligations": "284300000", "otherCurrentLiabilities": "525200000", "totalCurrentLiabilities": "1002000000", "otherNonCurrentLiabilities": "978200000", "totalNonCurrentLiabilities": "2554200000", "cashAndShortTermInvestments": "311000000", "commonStockSharesOutstanding": "51100000", "intangibleAssetsExcludingGoodwill": "272500000", "cashAndCashEquivalentsAtCarryingValue": "311000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33200000", "profitLoss": "None", "dividendPayout": "29900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "368600000", "capitalExpenditures": "164800000", "changeInReceivables": "15800000", "changeInExchangeRate": "-8100000", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "-333000000", "stockBasedCompensation": "42700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3683200000, "cost_of_revenue": 2832100000, "gross_profit": 851100000, "research_and_development": null, "selling_general_admin": 604900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209000000, "depreciation_amortisation": 184800000, "ebitda": 393800000, "interest_expense": 93400000, "interest_income": null, "other_non_operating": null, "pretax_income": 93500000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 29000000, "net_income_continuing_ops": 32500000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311000000, "short_term_investments": 200000, "net_receivables": 661300000, "inventory": 137300000, "other_current_assets": null, "total_current_assets": 1232600000, "net_ppe": null, "goodwill": 784600000, "intangible_assets": 272500000, "goodwill_and_intangibles": 1057100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2531200000, "total_assets": 3763800000, "short_term_debt": 154700000, "accounts_payable": 184500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1002000000, "long_term_debt": 1554800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2554200000, "total_liabilities": 3556200000, "total_debt": 1709500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 457400000, "total_equity": 191800000, "shares_outstanding": 51100000, "operating_cash_flow": 368600000, "stock_based_compensation": 42700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -333000000, "dividends_paid": 29900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38000000, "free_cash_flow": 533400000, "net_change_in_cash": -10500000 }, "raw_data": { "income": { "ebit": "209000000", "ebitda": "393800000", "netIncome": "29000000", "grossProfit": "851100000", "depreciation": "None", "totalRevenue": "3683200000", "costOfRevenue": "2832100000", "interestIncome": "5600000", "incomeBeforeTax": "93500000", "interestExpense": "93400000", "operatingIncome": "236800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "614300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-52700000", "costofGoodsAndServicesSold": "2832100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184800000", "sellingGeneralAndAdministrative": "604900000", "netIncomeFromContinuingOperations": "32500000" }, "balance": { "goodwill": "784600000", "inventory": "137300000", "commonStock": "50100000", "currentDebt": "None", "investments": "None", "totalAssets": "3763800000", "longTermDebt": "1554800000", "shortTermDebt": "154700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "272500000", "reportedCurrency": "USD", "retainedEarnings": "457400000", "totalLiabilities": "3556200000", "otherCurrentAssets": "260300000", "totalCurrentAssets": "1232600000", "currentLongTermDebt": "88800000", "longTermInvestments": "17000000", "shortTermInvestments": "200000", "currentNetReceivables": "661300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2531200000", "currentAccountsPayable": "184500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "763300000", "shortLongTermDebtTotal": "1927900000", "totalShareholderEquity": "191800000", "capitalLeaseObligations": "284300000", "otherCurrentLiabilities": "525200000", "totalCurrentLiabilities": "1002000000", "otherNonCurrentLiabilities": "978200000", "totalNonCurrentLiabilities": "2554200000", "cashAndShortTermInvestments": "311000000", "commonStockSharesOutstanding": "51100000", "intangibleAssetsExcludingGoodwill": "272500000", "cashAndCashEquivalentsAtCarryingValue": "311000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33200000", "profitLoss": "None", "dividendPayout": "29900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "368600000", "capitalExpenditures": "164800000", "changeInReceivables": "15800000", "changeInExchangeRate": "-8100000", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "-333000000", "stockBasedCompensation": "42700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 3488900000, "cost_of_revenue": 2703300000, "gross_profit": 785600000, "ebit": 109200000, "ebitda": 271500000, "pretax_income": 42500000, "tax_provision": 70000000, "net_income": -33300000, "net_income_to_common": -33300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343400000, "total_current_assets": 942900000, "total_assets": 3236000000, "short_term_debt": 82400000, "long_term_debt": 1471600000, "total_debt": 1554000000, "total_liabilities": 3069400000, "total_equity": 166600000, "shares_outstanding": 50900000, "goodwill_and_intangibles": 907500000 }, "cash_flow": { "operating_cash_flow": 364100000, "capital_expenditure": 155100000, "free_cash_flow": 519200000, "dividends_paid": 30400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224327, "ticker_id": 389, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109200000", "ebitda": "271500000", "netIncome": "-33300000", "grossProfit": "785600000", "depreciation": "None", "totalRevenue": "3488900000", "costOfRevenue": "2703300000", "interestIncome": "6900000", "incomeBeforeTax": "42500000", "interestExpense": "66700000", "operatingIncome": "274700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-59800000", "nonInterestIncome": "None", "operatingExpenses": "506700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-165500000", "costofGoodsAndServicesSold": "2703300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162300000", "sellingGeneralAndAdministrative": "509200000", "netIncomeFromContinuingOperations": "-27500000" }, "balance": { "goodwill": "678600000", "inventory": "5800000", "commonStock": "49700000", "currentDebt": "None", "investments": "None", "totalAssets": "3236000000", "longTermDebt": "1471600000", "shortTermDebt": "82400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "228900000", "reportedCurrency": "USD", "retainedEarnings": "429100000", "totalLiabilities": "3069400000", "otherCurrentAssets": "311700000", "totalCurrentAssets": "942900000", "currentLongTermDebt": "82400000", "longTermInvestments": "8700000", "shortTermInvestments": "None", "currentNetReceivables": "609600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2293100000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699400000", "shortLongTermDebtTotal": "1554000000", "totalShareholderEquity": "166600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "481200000", "totalCurrentLiabilities": "676700000", "otherNonCurrentLiabilities": "731700000", "totalNonCurrentLiabilities": "2392700000", "cashAndShortTermInvestments": "343400000", "commonStockSharesOutstanding": "50900000", "intangibleAssetsExcludingGoodwill": "228900000", "cashAndCashEquivalentsAtCarryingValue": "343400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27500000", "profitLoss": "None", "dividendPayout": "30400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "364100000", "capitalExpenditures": "155100000", "changeInReceivables": "-49700000", "changeInExchangeRate": "-32200000", "cashflowFromFinancing": "93400000", "cashflowFromInvestment": "-672700000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-247400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3488900000, "cost_of_revenue": 2703300000, "gross_profit": 785600000, "research_and_development": 0, "selling_general_admin": 509200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109200000, "depreciation_amortisation": 162300000, "ebitda": 271500000, "interest_expense": 66700000, "interest_income": null, "other_non_operating": null, "pretax_income": 42500000, "tax_provision": 70000000, "effective_tax_rate": null, "net_income": -33300000, "net_income_continuing_ops": -27500000, "net_income_to_common": -33300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343400000, "short_term_investments": null, "net_receivables": 609600000, "inventory": 5800000, "other_current_assets": null, "total_current_assets": 942900000, "net_ppe": null, "goodwill": 678600000, "intangible_assets": 228900000, "goodwill_and_intangibles": 907500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2293100000, "total_assets": 3236000000, "short_term_debt": 82400000, "accounts_payable": 174600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 676700000, "long_term_debt": 1471600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2392700000, "total_liabilities": 3069400000, "total_debt": 1554000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 429100000, "total_equity": 166600000, "shares_outstanding": 50900000, "operating_cash_flow": 364100000, "stock_based_compensation": 28200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -672700000, "dividends_paid": 30400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93400000, "free_cash_flow": 519200000, "net_change_in_cash": -247400000 }, "raw_data": { "income": { "ebit": "109200000", "ebitda": "271500000", "netIncome": "-33300000", "grossProfit": "785600000", "depreciation": "None", "totalRevenue": "3488900000", "costOfRevenue": "2703300000", "interestIncome": "6900000", "incomeBeforeTax": "42500000", "interestExpense": "66700000", "operatingIncome": "274700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-59800000", "nonInterestIncome": "None", "operatingExpenses": "506700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-165500000", "costofGoodsAndServicesSold": "2703300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162300000", "sellingGeneralAndAdministrative": "509200000", "netIncomeFromContinuingOperations": "-27500000" }, "balance": { "goodwill": "678600000", "inventory": "5800000", "commonStock": "49700000", "currentDebt": "None", "investments": "None", "totalAssets": "3236000000", "longTermDebt": "1471600000", "shortTermDebt": "82400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "228900000", "reportedCurrency": "USD", "retainedEarnings": "429100000", "totalLiabilities": "3069400000", "otherCurrentAssets": "311700000", "totalCurrentAssets": "942900000", "currentLongTermDebt": "82400000", "longTermInvestments": "8700000", "shortTermInvestments": "None", "currentNetReceivables": "609600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2293100000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699400000", "shortLongTermDebtTotal": "1554000000", "totalShareholderEquity": "166600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "481200000", "totalCurrentLiabilities": "676700000", "otherNonCurrentLiabilities": "731700000", "totalNonCurrentLiabilities": "2392700000", "cashAndShortTermInvestments": "343400000", "commonStockSharesOutstanding": "50900000", "intangibleAssetsExcludingGoodwill": "228900000", "cashAndCashEquivalentsAtCarryingValue": "343400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27500000", "profitLoss": "None", "dividendPayout": "30400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "364100000", "capitalExpenditures": "155100000", "changeInReceivables": "-49700000", "changeInExchangeRate": "-32200000", "cashflowFromFinancing": "93400000", "cashflowFromInvestment": "-672700000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-247400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162300000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "ebit": 103600000, "ebitda": 183300000, "pretax_income": 45800000, "tax_provision": 11000000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_assets": 7275400000, "short_term_debt": 322000000, "long_term_debt": 3833900000, "total_debt": 4155900000, "total_liabilities": 6882300000, "total_equity": 262000000, "shares_outstanding": 41500000, "goodwill_and_intangibles": 1877000000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 40100000, "free_cash_flow": 68800000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224290, "ticker_id": 389, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103600000", "ebitda": "183300000", "netIncome": "32100000", "grossProfit": "355700000", "depreciation": "None", "totalRevenue": "1375100000", "costOfRevenue": "1019400000", "interestIncome": "4600000", "incomeBeforeTax": "45800000", "interestExpense": "63500000", "operatingIncome": "103600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-58900000", "nonInterestIncome": "None", "operatingExpenses": "252100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1019400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79700000", "sellingGeneralAndAdministrative": "250800000", "netIncomeFromContinuingOperations": "34800000" }, "balance": { "goodwill": "1508700000", "inventory": "None", "commonStock": "41200000", "currentDebt": "None", "investments": "None", "totalAssets": "7275400000", "longTermDebt": "3833900000", "shortTermDebt": "322000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "368300000", "reportedCurrency": "USD", "retainedEarnings": "265600000", "totalLiabilities": "6882300000", "otherCurrentAssets": "334400000", "totalCurrentAssets": "3274900000", "currentLongTermDebt": "322000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "845000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4000499999", "currentAccountsPayable": "307800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4466500000", "totalShareholderEquity": "262000000", "capitalLeaseObligations": "310600000", "otherCurrentLiabilities": "1491400000", "totalCurrentLiabilities": "2139500000", "otherNonCurrentLiabilities": "270400000", "totalNonCurrentLiabilities": "4742800000", "cashAndShortTermInvestments": "2095500000", "commonStockSharesOutstanding": "41500000", "intangibleAssetsExcludingGoodwill": "368300000", "cashAndCashEquivalentsAtCarryingValue": "2095500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32100000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28700000", "capitalExpenditures": "40100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151800000", "cashflowFromInvestment": "-36200000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "research_and_development": null, "selling_general_admin": 250800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103600000, "depreciation_amortisation": 79700000, "ebitda": 183300000, "interest_expense": 63500000, "interest_income": null, "other_non_operating": null, "pretax_income": 45800000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 32100000, "net_income_continuing_ops": 34800000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2095500000, "short_term_investments": null, "net_receivables": 845000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3274900000, "net_ppe": null, "goodwill": 1508700000, "intangible_assets": 368300000, "goodwill_and_intangibles": 1877000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4000499999, "total_assets": 7275400000, "short_term_debt": 322000000, "accounts_payable": 307800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2139500000, "long_term_debt": 3833900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4742800000, "total_liabilities": 6882300000, "total_debt": 4155900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265600000, "total_equity": 262000000, "shares_outstanding": 41500000, "operating_cash_flow": 28700000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36200000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151800000, "free_cash_flow": 68800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103600000", "ebitda": "183300000", "netIncome": "32100000", "grossProfit": "355700000", "depreciation": "None", "totalRevenue": "1375100000", "costOfRevenue": "1019400000", "interestIncome": "4600000", "incomeBeforeTax": "45800000", "interestExpense": "63500000", "operatingIncome": "103600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-58900000", "nonInterestIncome": "None", "operatingExpenses": "252100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1019400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79700000", "sellingGeneralAndAdministrative": "250800000", "netIncomeFromContinuingOperations": "34800000" }, "balance": { "goodwill": "1508700000", "inventory": "None", "commonStock": "41200000", "currentDebt": "None", "investments": "None", "totalAssets": "7275400000", "longTermDebt": "3833900000", "shortTermDebt": "322000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "368300000", "reportedCurrency": "USD", "retainedEarnings": "265600000", "totalLiabilities": "6882300000", "otherCurrentAssets": "334400000", "totalCurrentAssets": "3274900000", "currentLongTermDebt": "322000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "845000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4000499999", "currentAccountsPayable": "307800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4466500000", "totalShareholderEquity": "262000000", "capitalLeaseObligations": "310600000", "otherCurrentLiabilities": "1491400000", "totalCurrentLiabilities": "2139500000", "otherNonCurrentLiabilities": "270400000", "totalNonCurrentLiabilities": "4742800000", "cashAndShortTermInvestments": "2095500000", "commonStockSharesOutstanding": "41500000", "intangibleAssetsExcludingGoodwill": "368300000", "cashAndCashEquivalentsAtCarryingValue": "2095500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32100000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28700000", "capitalExpenditures": "40100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151800000", "cashflowFromInvestment": "-36200000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79700000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "ebit": 180000000, "ebitda": 262100000, "pretax_income": 119100000, "tax_provision": 47500000, "net_income": 68100000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4306500000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 373600000, "capital_expenditure": 47700000, "free_cash_flow": 421300000, "dividends_paid": 10600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224291, "ticker_id": 389, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180000000", "ebitda": "262100000", "netIncome": "68100000", "grossProfit": "382400000", "depreciation": "None", "totalRevenue": "1379000000", "costOfRevenue": "996600000", "interestIncome": "4800000", "incomeBeforeTax": "119100000", "interestExpense": "60900000", "operatingIncome": "180100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47500000", "reportedCurrency": "USD", "netInterestIncome": "-58900000", "nonInterestIncome": "None", "operatingExpenses": "202300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "996600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82100000", "sellingGeneralAndAdministrative": "208200000", "netIncomeFromContinuingOperations": "71600000" }, "balance": { "goodwill": "1515300000", "inventory": "18200000", "commonStock": "41100000", "currentDebt": "None", "investments": "None", "totalAssets": "7339200000", "longTermDebt": "3810100000", "shortTermDebt": "496400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "385200000", "reportedCurrency": "USD", "retainedEarnings": "270100000", "totalLiabilities": "6931900000", "otherCurrentAssets": "260900000", "totalCurrentAssets": "3329000000", "currentLongTermDebt": "404200000", "longTermInvestments": "31700000", "shortTermInvestments": "None", "currentNetReceivables": "801200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4010200000", "currentAccountsPayable": "319300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1519200000", "shortLongTermDebtTotal": "4926900000", "totalShareholderEquity": "277700000", "capitalLeaseObligations": "402400000", "otherCurrentLiabilities": "1367200000", "totalCurrentLiabilities": "2197900000", "otherNonCurrentLiabilities": "74900000", "totalNonCurrentLiabilities": "4734000000", "cashAndShortTermInvestments": "2266900000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "385200000", "cashAndCashEquivalentsAtCarryingValue": "2266900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71300000", "profitLoss": "None", "dividendPayout": "10600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "373600000", "capitalExpenditures": "47700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102000000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "research_and_development": null, "selling_general_admin": 208200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180000000, "depreciation_amortisation": 82100000, "ebitda": 262100000, "interest_expense": 60900000, "interest_income": null, "other_non_operating": null, "pretax_income": 119100000, "tax_provision": 47500000, "effective_tax_rate": null, "net_income": 68100000, "net_income_continuing_ops": 71600000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2266900000, "short_term_investments": null, "net_receivables": 801200000, "inventory": 18200000, "other_current_assets": null, "total_current_assets": 3329000000, "net_ppe": null, "goodwill": 1515300000, "intangible_assets": 385200000, "goodwill_and_intangibles": 1900500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4010200000, "total_assets": 7339200000, "short_term_debt": 496400000, "accounts_payable": 319300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2197900000, "long_term_debt": 3810100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4734000000, "total_liabilities": 6931900000, "total_debt": 4306500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 270100000, "total_equity": 277700000, "shares_outstanding": 42100000, "operating_cash_flow": 373600000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2800000, "dividends_paid": 10600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102000000, "free_cash_flow": 421300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180000000", "ebitda": "262100000", "netIncome": "68100000", "grossProfit": "382400000", "depreciation": "None", "totalRevenue": "1379000000", "costOfRevenue": "996600000", "interestIncome": "4800000", "incomeBeforeTax": "119100000", "interestExpense": "60900000", "operatingIncome": "180100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47500000", "reportedCurrency": "USD", "netInterestIncome": "-58900000", "nonInterestIncome": "None", "operatingExpenses": "202300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "996600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82100000", "sellingGeneralAndAdministrative": "208200000", "netIncomeFromContinuingOperations": "71600000" }, "balance": { "goodwill": "1515300000", "inventory": "18200000", "commonStock": "41100000", "currentDebt": "None", "investments": "None", "totalAssets": "7339200000", "longTermDebt": "3810100000", "shortTermDebt": "496400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "385200000", "reportedCurrency": "USD", "retainedEarnings": "270100000", "totalLiabilities": "6931900000", "otherCurrentAssets": "260900000", "totalCurrentAssets": "3329000000", "currentLongTermDebt": "404200000", "longTermInvestments": "31700000", "shortTermInvestments": "None", "currentNetReceivables": "801200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4010200000", "currentAccountsPayable": "319300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1519200000", "shortLongTermDebtTotal": "4926900000", "totalShareholderEquity": "277700000", "capitalLeaseObligations": "402400000", "otherCurrentLiabilities": "1367200000", "totalCurrentLiabilities": "2197900000", "otherNonCurrentLiabilities": "74900000", "totalNonCurrentLiabilities": "4734000000", "cashAndShortTermInvestments": "2266900000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "385200000", "cashAndCashEquivalentsAtCarryingValue": "2266900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71300000", "profitLoss": "None", "dividendPayout": "10600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "373600000", "capitalExpenditures": "47700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102000000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82100000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1335000000, "cost_of_revenue": 990400000, "gross_profit": 344600000, "ebit": 153900000, "ebitda": 232100000, "pretax_income": 90500000, "tax_provision": 53000000, "net_income": 36300000, "net_income_to_common": 36300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1801900000, "total_current_assets": 2943600000, "total_assets": 6953000000, "short_term_debt": 368500000, "long_term_debt": 3622500000, "total_debt": 3991000000, "total_liabilities": 6556500000, "total_equity": 268500000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1914100000 }, "cash_flow": { "operating_cash_flow": 122100000, "capital_expenditure": 44700000, "free_cash_flow": 166800000, "dividends_paid": 10600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224293, "ticker_id": 389, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153900000", "ebitda": "232100000", "netIncome": "36300000", "grossProfit": "344600000", "depreciation": "None", "totalRevenue": "1335000000", "costOfRevenue": "990400000", "interestIncome": "4800000", "incomeBeforeTax": "90500000", "interestExpense": "63400000", "operatingIncome": "152400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-58600000", "nonInterestIncome": "None", "operatingExpenses": "192200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "990400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78200000", "sellingGeneralAndAdministrative": "199000000", "netIncomeFromContinuingOperations": "37500000" }, "balance": { "goodwill": "1514600000", "inventory": "None", "commonStock": "41600000", "currentDebt": "None", "investments": "None", "totalAssets": "6953000000", "longTermDebt": "3622500000", "shortTermDebt": "368500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "399500000", "reportedCurrency": "USD", "retainedEarnings": "260200000", "totalLiabilities": "6556500000", "otherCurrentAssets": "332900000", "totalCurrentAssets": "2943600000", "currentLongTermDebt": "368500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "808800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4009400000", "currentAccountsPayable": "281400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1484500000", "shortLongTermDebtTotal": "4319000000", "totalShareholderEquity": "268500000", "capitalLeaseObligations": "328000000", "otherCurrentLiabilities": "1360300000", "totalCurrentLiabilities": "2022900000", "otherNonCurrentLiabilities": "264600000", "totalNonCurrentLiabilities": "4533600000", "cashAndShortTermInvestments": "1801900000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "399500000", "cashAndCashEquivalentsAtCarryingValue": "1801900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37600000", "profitLoss": "None", "dividendPayout": "10600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122100000", "capitalExpenditures": "44700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1335000000, "cost_of_revenue": 990400000, "gross_profit": 344600000, "research_and_development": null, "selling_general_admin": 199000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153900000, "depreciation_amortisation": 78200000, "ebitda": 232100000, "interest_expense": 63400000, "interest_income": null, "other_non_operating": null, "pretax_income": 90500000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 36300000, "net_income_continuing_ops": 37500000, "net_income_to_common": 36300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1801900000, "short_term_investments": null, "net_receivables": 808800000, "inventory": null, "other_current_assets": null, "total_current_assets": 2943600000, "net_ppe": null, "goodwill": 1514600000, "intangible_assets": 399500000, "goodwill_and_intangibles": 1914100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4009400000, "total_assets": 6953000000, "short_term_debt": 368500000, "accounts_payable": 281400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2022900000, "long_term_debt": 3622500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4533600000, "total_liabilities": 6556500000, "total_debt": 3991000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 260200000, "total_equity": 268500000, "shares_outstanding": 42100000, "operating_cash_flow": 122100000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 10600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178000000, "free_cash_flow": 166800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153900000", "ebitda": "232100000", "netIncome": "36300000", "grossProfit": "344600000", "depreciation": "None", "totalRevenue": "1335000000", "costOfRevenue": "990400000", "interestIncome": "4800000", "incomeBeforeTax": "90500000", "interestExpense": "63400000", "operatingIncome": "152400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-58600000", "nonInterestIncome": "None", "operatingExpenses": "192200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "990400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78200000", "sellingGeneralAndAdministrative": "199000000", "netIncomeFromContinuingOperations": "37500000" }, "balance": { "goodwill": "1514600000", "inventory": "None", "commonStock": "41600000", "currentDebt": "None", "investments": "None", "totalAssets": "6953000000", "longTermDebt": "3622500000", "shortTermDebt": "368500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "399500000", "reportedCurrency": "USD", "retainedEarnings": "260200000", "totalLiabilities": "6556500000", "otherCurrentAssets": "332900000", "totalCurrentAssets": "2943600000", "currentLongTermDebt": "368500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "808800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4009400000", "currentAccountsPayable": "281400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1484500000", "shortLongTermDebtTotal": "4319000000", "totalShareholderEquity": "268500000", "capitalLeaseObligations": "328000000", "otherCurrentLiabilities": "1360300000", "totalCurrentLiabilities": "2022900000", "otherNonCurrentLiabilities": "264600000", "totalNonCurrentLiabilities": "4533600000", "cashAndShortTermInvestments": "1801900000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "399500000", "cashAndCashEquivalentsAtCarryingValue": "1801900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37600000", "profitLoss": "None", "dividendPayout": "10600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122100000", "capitalExpenditures": "44700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78200000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1300500000, "cost_of_revenue": 976700000, "gross_profit": 323800000, "ebit": 140300000, "ebitda": 200100000, "pretax_income": 74800000, "tax_provision": 27200000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1376800000, "total_current_assets": 3072500000, "total_assets": 7086000000, "short_term_debt": 333100000, "long_term_debt": 3790000000, "total_debt": 4123100000, "total_liabilities": 6700900000, "total_equity": 254600000, "shares_outstanding": 42400000, "goodwill_and_intangibles": 1930500000 }, "cash_flow": { "operating_cash_flow": 204000000, "capital_expenditure": 51800000, "free_cash_flow": 255800000, "dividends_paid": 10700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224294, "ticker_id": 389, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140300000", "ebitda": "200100000", "netIncome": "43700000", "grossProfit": "323800000", "depreciation": "None", "totalRevenue": "1300500000", "costOfRevenue": "976700000", "interestIncome": "6800000", "incomeBeforeTax": "74800000", "interestExpense": "60900000", "operatingIncome": "133900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27200000", "reportedCurrency": "USD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "189900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59800000", "sellingGeneralAndAdministrative": "184500000", "netIncomeFromContinuingOperations": "47600000" }, "balance": { "goodwill": "1515200000", "inventory": "None", "commonStock": "41800000", "currentDebt": "None", "investments": "None", "totalAssets": "7086000000", "longTermDebt": "3790000000", "shortTermDebt": "333100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "415300000", "reportedCurrency": "USD", "retainedEarnings": "254200000", "totalLiabilities": "6700900000", "otherCurrentAssets": "884200000", "totalCurrentAssets": "3072500000", "currentLongTermDebt": "333100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4013500000", "currentAccountsPayable": "291900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1468600000", "shortLongTermDebtTotal": "4435700000", "totalShareholderEquity": "254600000", "capitalLeaseObligations": "312600000", "otherCurrentLiabilities": "1410100000", "totalCurrentLiabilities": "2035100000", "otherNonCurrentLiabilities": "247900000", "totalNonCurrentLiabilities": "4665800000", "cashAndShortTermInvestments": "1376800000", "commonStockSharesOutstanding": "42400000", "intangibleAssetsExcludingGoodwill": "415300000", "cashAndCashEquivalentsAtCarryingValue": "1376800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47400000", "profitLoss": "None", "dividendPayout": "10700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204000000", "capitalExpenditures": "51800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86000000", "cashflowFromInvestment": "-108900000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1300500000, "cost_of_revenue": 976700000, "gross_profit": 323800000, "research_and_development": null, "selling_general_admin": 184500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140300000, "depreciation_amortisation": 59800000, "ebitda": 200100000, "interest_expense": 60900000, "interest_income": null, "other_non_operating": null, "pretax_income": 74800000, "tax_provision": 27200000, "effective_tax_rate": null, "net_income": 43700000, "net_income_continuing_ops": 47600000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1376800000, "short_term_investments": null, "net_receivables": 811500000, "inventory": null, "other_current_assets": null, "total_current_assets": 3072500000, "net_ppe": null, "goodwill": 1515200000, "intangible_assets": 415300000, "goodwill_and_intangibles": 1930500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4013500000, "total_assets": 7086000000, "short_term_debt": 333100000, "accounts_payable": 291900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2035100000, "long_term_debt": 3790000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4665800000, "total_liabilities": 6700900000, "total_debt": 4123100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 254200000, "total_equity": 254600000, "shares_outstanding": 42400000, "operating_cash_flow": 204000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108900000, "dividends_paid": 10700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86000000, "free_cash_flow": 255800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140300000", "ebitda": "200100000", "netIncome": "43700000", "grossProfit": "323800000", "depreciation": "None", "totalRevenue": "1300500000", "costOfRevenue": "976700000", "interestIncome": "6800000", "incomeBeforeTax": "74800000", "interestExpense": "60900000", "operatingIncome": "133900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27200000", "reportedCurrency": "USD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "189900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59800000", "sellingGeneralAndAdministrative": "184500000", "netIncomeFromContinuingOperations": "47600000" }, "balance": { "goodwill": "1515200000", "inventory": "None", "commonStock": "41800000", "currentDebt": "None", "investments": "None", "totalAssets": "7086000000", "longTermDebt": "3790000000", "shortTermDebt": "333100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "415300000", "reportedCurrency": "USD", "retainedEarnings": "254200000", "totalLiabilities": "6700900000", "otherCurrentAssets": "884200000", "totalCurrentAssets": "3072500000", "currentLongTermDebt": "333100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4013500000", "currentAccountsPayable": "291900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1468600000", "shortLongTermDebtTotal": "4435700000", "totalShareholderEquity": "254600000", "capitalLeaseObligations": "312600000", "otherCurrentLiabilities": "1410100000", "totalCurrentLiabilities": "2035100000", "otherNonCurrentLiabilities": "247900000", "totalNonCurrentLiabilities": "4665800000", "cashAndShortTermInvestments": "1376800000", "commonStockSharesOutstanding": "42400000", "intangibleAssetsExcludingGoodwill": "415300000", "cashAndCashEquivalentsAtCarryingValue": "1376800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47400000", "profitLoss": "None", "dividendPayout": "10700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204000000", "capitalExpenditures": "51800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86000000", "cashflowFromInvestment": "-108900000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59800000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1246700000, "cost_of_revenue": 939500000, "gross_profit": 307200000, "ebit": 128000000, "ebitda": 198700000, "pretax_income": 69500000, "tax_provision": 15600000, "net_income": 51600000, "net_income_to_common": 51600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1226200000, "total_current_assets": 2765800000, "total_assets": 6583600000, "short_term_debt": 284700000, "long_term_debt": 3596900000, "total_debt": 3881600000, "total_liabilities": 6254600000, "total_equity": 205800000, "shares_outstanding": 43500000, "goodwill_and_intangibles": 1885000000 }, "cash_flow": { "operating_cash_flow": -60200000, "capital_expenditure": 58900000, "free_cash_flow": -1300000, "dividends_paid": 10400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224295, "ticker_id": 389, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128000000", "ebitda": "198700000", "netIncome": "51600000", "grossProfit": "307200000", "depreciation": "None", "totalRevenue": "1246700000", "costOfRevenue": "939500000", "interestIncome": "10900000", "incomeBeforeTax": "69500000", "interestExpense": "58500000", "operatingIncome": "119100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-47600000", "nonInterestIncome": "None", "operatingExpenses": "188100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70700000", "sellingGeneralAndAdministrative": "186300000", "netIncomeFromContinuingOperations": "53900000" }, "balance": { "goodwill": "1469100000", "inventory": "None", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "6583600000", "longTermDebt": "3596900000", "shortTermDebt": "284700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "415900000", "reportedCurrency": "USD", "retainedEarnings": "290300000", "totalLiabilities": "6254600000", "otherCurrentAssets": "767200000", "totalCurrentAssets": "2765800000", "currentLongTermDebt": "284700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "772400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3817800000", "currentAccountsPayable": "267500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382200000", "shortLongTermDebtTotal": "4166300000", "totalShareholderEquity": "205800000", "capitalLeaseObligations": "284700000", "otherCurrentLiabilities": "1270700000", "totalCurrentLiabilities": "1822900000", "otherNonCurrentLiabilities": "249500000", "totalNonCurrentLiabilities": "4431700000", "cashAndShortTermInvestments": "1226200000", "commonStockSharesOutstanding": "43500000", "intangibleAssetsExcludingGoodwill": "415900000", "cashAndCashEquivalentsAtCarryingValue": "1226200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53900000", "profitLoss": "None", "dividendPayout": "10400000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60200000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124100000", "cashflowFromInvestment": "-48700000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1246700000, "cost_of_revenue": 939500000, "gross_profit": 307200000, "research_and_development": null, "selling_general_admin": 186300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128000000, "depreciation_amortisation": 70700000, "ebitda": 198700000, "interest_expense": 58500000, "interest_income": null, "other_non_operating": null, "pretax_income": 69500000, "tax_provision": 15600000, "effective_tax_rate": null, "net_income": 51600000, "net_income_continuing_ops": 53900000, "net_income_to_common": 51600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1226200000, "short_term_investments": null, "net_receivables": 772400000, "inventory": null, "other_current_assets": null, "total_current_assets": 2765800000, "net_ppe": null, "goodwill": 1469100000, "intangible_assets": 415900000, "goodwill_and_intangibles": 1885000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3817800000, "total_assets": 6583600000, "short_term_debt": 284700000, "accounts_payable": 267500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1822900000, "long_term_debt": 3596900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4431700000, "total_liabilities": 6254600000, "total_debt": 3881600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 290300000, "total_equity": 205800000, "shares_outstanding": 43500000, "operating_cash_flow": -60200000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48700000, "dividends_paid": 10400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124100000, "free_cash_flow": -1300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128000000", "ebitda": "198700000", "netIncome": "51600000", "grossProfit": "307200000", "depreciation": "None", "totalRevenue": "1246700000", "costOfRevenue": "939500000", "interestIncome": "10900000", "incomeBeforeTax": "69500000", "interestExpense": "58500000", "operatingIncome": "119100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-47600000", "nonInterestIncome": "None", "operatingExpenses": "188100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70700000", "sellingGeneralAndAdministrative": "186300000", "netIncomeFromContinuingOperations": "53900000" }, "balance": { "goodwill": "1469100000", "inventory": "None", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "6583600000", "longTermDebt": "3596900000", "shortTermDebt": "284700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "415900000", "reportedCurrency": "USD", "retainedEarnings": "290300000", "totalLiabilities": "6254600000", "otherCurrentAssets": "767200000", "totalCurrentAssets": "2765800000", "currentLongTermDebt": "284700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "772400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3817800000", "currentAccountsPayable": "267500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382200000", "shortLongTermDebtTotal": "4166300000", "totalShareholderEquity": "205800000", "capitalLeaseObligations": "284700000", "otherCurrentLiabilities": "1270700000", "totalCurrentLiabilities": "1822900000", "otherNonCurrentLiabilities": "249500000", "totalNonCurrentLiabilities": "4431700000", "cashAndShortTermInvestments": "1226200000", "commonStockSharesOutstanding": "43500000", "intangibleAssetsExcludingGoodwill": "415900000", "cashAndCashEquivalentsAtCarryingValue": "1226200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53900000", "profitLoss": "None", "dividendPayout": "10400000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60200000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124100000", "cashflowFromInvestment": "-48700000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70700000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1264200000, "cost_of_revenue": 934500000, "gross_profit": 329700000, "ebit": 116900000, "ebitda": 189900000, "pretax_income": 56800000, "tax_provision": 17200000, "net_income": 38500000, "net_income_to_common": 38500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1395300000, "total_current_assets": 2887900000, "total_assets": 6623100000, "short_term_debt": 369200000, "long_term_debt": 3605200000, "total_debt": 3974400000, "total_liabilities": 6310600000, "total_equity": 184900000, "shares_outstanding": 44166000, "goodwill_and_intangibles": 1857200000 }, "cash_flow": { "operating_cash_flow": 369800000, "capital_expenditure": 62600000, "free_cash_flow": 432400000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224296, "ticker_id": 389, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116900000", "ebitda": "189900000", "netIncome": "38500000", "grossProfit": "329700000", "depreciation": "None", "totalRevenue": "1264200000", "costOfRevenue": "934500000", "interestIncome": "11400000", "incomeBeforeTax": "56800000", "interestExpense": "60100000", "operatingIncome": "104500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17200000", "reportedCurrency": "USD", "netInterestIncome": "-48700000", "nonInterestIncome": "None", "operatingExpenses": "225200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "237300000", "netIncomeFromContinuingOperations": "39600000" }, "balance": { "goodwill": "1434900000", "inventory": "24300000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "6623100000", "longTermDebt": "3605200000", "shortTermDebt": "369200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "422300000", "reportedCurrency": "USD", "retainedEarnings": "285400000", "totalLiabilities": "6310600000", "otherCurrentAssets": "717900000", "totalCurrentAssets": "2887900000", "currentLongTermDebt": "291000000", "longTermInvestments": "47700000", "shortTermInvestments": "None", "currentNetReceivables": "750400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735200000", "currentAccountsPayable": "316600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337600000", "shortLongTermDebtTotal": "4253000000", "totalShareholderEquity": "184900000", "capitalLeaseObligations": "356800000", "otherCurrentLiabilities": "1035600000", "totalCurrentLiabilities": "1898400000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4412200000", "cashAndShortTermInvestments": "1395300000", "commonStockSharesOutstanding": "44166000", "intangibleAssetsExcludingGoodwill": "422300000", "cashAndCashEquivalentsAtCarryingValue": "1395300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40800000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "369800000", "capitalExpenditures": "62600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57300000", "cashflowFromInvestment": "-34800000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1264200000, "cost_of_revenue": 934500000, "gross_profit": 329700000, "research_and_development": null, "selling_general_admin": 237300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116900000, "depreciation_amortisation": 73000000, "ebitda": 189900000, "interest_expense": 60100000, "interest_income": null, "other_non_operating": null, "pretax_income": 56800000, "tax_provision": 17200000, "effective_tax_rate": null, "net_income": 38500000, "net_income_continuing_ops": 39600000, "net_income_to_common": 38500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1395300000, "short_term_investments": null, "net_receivables": 750400000, "inventory": 24300000, "other_current_assets": null, "total_current_assets": 2887900000, "net_ppe": null, "goodwill": 1434900000, "intangible_assets": 422300000, "goodwill_and_intangibles": 1857200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3735200000, "total_assets": 6623100000, "short_term_debt": 369200000, "accounts_payable": 316600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1898400000, "long_term_debt": 3605200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4412200000, "total_liabilities": 6310600000, "total_debt": 3974400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 285400000, "total_equity": 184900000, "shares_outstanding": 44166000, "operating_cash_flow": 369800000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34800000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57300000, "free_cash_flow": 432400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116900000", "ebitda": "189900000", "netIncome": "38500000", "grossProfit": "329700000", "depreciation": "None", "totalRevenue": "1264200000", "costOfRevenue": "934500000", "interestIncome": "11400000", "incomeBeforeTax": "56800000", "interestExpense": "60100000", "operatingIncome": "104500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17200000", "reportedCurrency": "USD", "netInterestIncome": "-48700000", "nonInterestIncome": "None", "operatingExpenses": "225200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "237300000", "netIncomeFromContinuingOperations": "39600000" }, "balance": { "goodwill": "1434900000", "inventory": "24300000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "6623100000", "longTermDebt": "3605200000", "shortTermDebt": "369200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "422300000", "reportedCurrency": "USD", "retainedEarnings": "285400000", "totalLiabilities": "6310600000", "otherCurrentAssets": "717900000", "totalCurrentAssets": "2887900000", "currentLongTermDebt": "291000000", "longTermInvestments": "47700000", "shortTermInvestments": "None", "currentNetReceivables": "750400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735200000", "currentAccountsPayable": "316600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337600000", "shortLongTermDebtTotal": "4253000000", "totalShareholderEquity": "184900000", "capitalLeaseObligations": "356800000", "otherCurrentLiabilities": "1035600000", "totalCurrentLiabilities": "1898400000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4412200000", "cashAndShortTermInvestments": "1395300000", "commonStockSharesOutstanding": "44166000", "intangibleAssetsExcludingGoodwill": "422300000", "cashAndCashEquivalentsAtCarryingValue": "1395300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40800000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "369800000", "capitalExpenditures": "62600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57300000", "cashflowFromInvestment": "-34800000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1258500000, "cost_of_revenue": 943600000, "gross_profit": 314900000, "ebit": 122100000, "ebitda": 196900000, "pretax_income": 59100000, "tax_provision": 27200000, "net_income": 28900000, "net_income_to_common": 28900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1226300000, "total_current_assets": 2836500000, "total_assets": 6670600000, "short_term_debt": 274900000, "long_term_debt": 3576400000, "total_debt": 3851300000, "total_liabilities": 6262500000, "total_equity": 277100000, "shares_outstanding": 44615000, "goodwill_and_intangibles": 1938300000 }, "cash_flow": { "operating_cash_flow": 58400000, "capital_expenditure": 51000000, "free_cash_flow": 109400000, "dividends_paid": 10700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224298, "ticker_id": 389, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122100000", "ebitda": "196900000", "netIncome": "28900000", "grossProfit": "314900000", "depreciation": "None", "totalRevenue": "1258500000", "costOfRevenue": "943600000", "interestIncome": "10100000", "incomeBeforeTax": "59100000", "interestExpense": "63000000", "operatingIncome": "111600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27200000", "reportedCurrency": "USD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "203300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "943600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74800000", "sellingGeneralAndAdministrative": "202300000", "netIncomeFromContinuingOperations": "31900000" }, "balance": { "goodwill": "1485400000", "inventory": "None", "commonStock": "43700000", "currentDebt": "None", "investments": "None", "totalAssets": "6670600000", "longTermDebt": "3576400000", "shortTermDebt": "274900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "452900000", "reportedCurrency": "USD", "retainedEarnings": "322100000", "totalLiabilities": "6262500000", "otherCurrentAssets": "760800000", "totalCurrentAssets": "2836500000", "currentLongTermDebt": "274900000", "longTermInvestments": "None", "shortTermInvestments": "412500000", "currentNetReceivables": "849400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3834100000", "currentAccountsPayable": "235300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1339300000", "shortLongTermDebtTotal": "4130700000", "totalShareholderEquity": "277100000", "capitalLeaseObligations": "279400000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1802200000", "otherNonCurrentLiabilities": "246600000", "totalNonCurrentLiabilities": "4460300000", "cashAndShortTermInvestments": "1226300000", "commonStockSharesOutstanding": "44615000", "intangibleAssetsExcludingGoodwill": "452900000", "cashAndCashEquivalentsAtCarryingValue": "1226300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31900000", "profitLoss": "None", "dividendPayout": "10700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58400000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1258500000, "cost_of_revenue": 943600000, "gross_profit": 314900000, "research_and_development": null, "selling_general_admin": 202300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122100000, "depreciation_amortisation": 74800000, "ebitda": 196900000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 59100000, "tax_provision": 27200000, "effective_tax_rate": null, "net_income": 28900000, "net_income_continuing_ops": 31900000, "net_income_to_common": 28900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1226300000, "short_term_investments": 412500000, "net_receivables": 849400000, "inventory": null, "other_current_assets": null, "total_current_assets": 2836500000, "net_ppe": null, "goodwill": 1485400000, "intangible_assets": 452900000, "goodwill_and_intangibles": 1938300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3834100000, "total_assets": 6670600000, "short_term_debt": 274900000, "accounts_payable": 235300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1802200000, "long_term_debt": 3576400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4460300000, "total_liabilities": 6262500000, "total_debt": 3851300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 322100000, "total_equity": 277100000, "shares_outstanding": 44615000, "operating_cash_flow": 58400000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 10700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 400000, "free_cash_flow": 109400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122100000", "ebitda": "196900000", "netIncome": "28900000", "grossProfit": "314900000", "depreciation": "None", "totalRevenue": "1258500000", "costOfRevenue": "943600000", "interestIncome": "10100000", "incomeBeforeTax": "59100000", "interestExpense": "63000000", "operatingIncome": "111600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27200000", "reportedCurrency": "USD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "203300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "943600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74800000", "sellingGeneralAndAdministrative": "202300000", "netIncomeFromContinuingOperations": "31900000" }, "balance": { "goodwill": "1485400000", "inventory": "None", "commonStock": "43700000", "currentDebt": "None", "investments": "None", "totalAssets": "6670600000", "longTermDebt": "3576400000", "shortTermDebt": "274900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "452900000", "reportedCurrency": "USD", "retainedEarnings": "322100000", "totalLiabilities": "6262500000", "otherCurrentAssets": "760800000", "totalCurrentAssets": "2836500000", "currentLongTermDebt": "274900000", "longTermInvestments": "None", "shortTermInvestments": "412500000", "currentNetReceivables": "849400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3834100000", "currentAccountsPayable": "235300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1339300000", "shortLongTermDebtTotal": "4130700000", "totalShareholderEquity": "277100000", "capitalLeaseObligations": "279400000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1802200000", "otherNonCurrentLiabilities": "246600000", "totalNonCurrentLiabilities": "4460300000", "cashAndShortTermInvestments": "1226300000", "commonStockSharesOutstanding": "44615000", "intangibleAssetsExcludingGoodwill": "452900000", "cashAndCashEquivalentsAtCarryingValue": "1226300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31900000", "profitLoss": "None", "dividendPayout": "10700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58400000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74800000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1253100000, "cost_of_revenue": 937800000, "gross_profit": 315300000, "ebit": 128500000, "ebitda": 201600000, "pretax_income": 72000000, "tax_provision": 22100000, "net_income": 46200000, "net_income_to_common": 46200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1189200000, "total_current_assets": 2818900000, "total_assets": 6561600000, "short_term_debt": 271700000, "long_term_debt": 3475400000, "total_debt": 3747100000, "total_liabilities": 6115000000, "total_equity": 320500000, "shares_outstanding": 45100000, "goodwill_and_intangibles": 1910200000 }, "cash_flow": { "operating_cash_flow": -66100000, "capital_expenditure": 56700000, "free_cash_flow": -9400000, "dividends_paid": 10800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224299, "ticker_id": 389, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128500000", "ebitda": "201600000", "netIncome": "46200000", "grossProfit": "315300000", "depreciation": "None", "totalRevenue": "1253100000", "costOfRevenue": "937800000", "interestIncome": "11800000", "incomeBeforeTax": "72000000", "interestExpense": "56500000", "operatingIncome": "116000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "22100000", "reportedCurrency": "USD", "netInterestIncome": "-44700000", "nonInterestIncome": "None", "operatingExpenses": "199300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "194300000", "netIncomeFromContinuingOperations": "49900000" }, "balance": { "goodwill": "1453800000", "inventory": "-15800000", "commonStock": "44200000", "currentDebt": "None", "investments": "None", "totalAssets": "6561600000", "longTermDebt": "3475400000", "shortTermDebt": "271700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "456400000", "reportedCurrency": "USD", "retainedEarnings": "354000000", "totalLiabilities": "6115000000", "otherCurrentAssets": "786400000", "totalCurrentAssets": "2818900000", "currentLongTermDebt": "271700000", "longTermInvestments": "None", "shortTermInvestments": "15800000", "currentNetReceivables": "843300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3742700000", "currentAccountsPayable": "229700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4006900000", "totalShareholderEquity": "320500000", "capitalLeaseObligations": "259800000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1793400000", "otherNonCurrentLiabilities": "227100000", "totalNonCurrentLiabilities": "4321600000", "cashAndShortTermInvestments": "1189200000", "commonStockSharesOutstanding": "45100000", "intangibleAssetsExcludingGoodwill": "456400000", "cashAndCashEquivalentsAtCarryingValue": "1189200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49800000", "profitLoss": "None", "dividendPayout": "10800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66100000", "capitalExpenditures": "56700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100400000", "cashflowFromInvestment": "-70600000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1253100000, "cost_of_revenue": 937800000, "gross_profit": 315300000, "research_and_development": null, "selling_general_admin": 194300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128500000, "depreciation_amortisation": 73100000, "ebitda": 201600000, "interest_expense": 56500000, "interest_income": null, "other_non_operating": null, "pretax_income": 72000000, "tax_provision": 22100000, "effective_tax_rate": null, "net_income": 46200000, "net_income_continuing_ops": 49900000, "net_income_to_common": 46200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1189200000, "short_term_investments": 15800000, "net_receivables": 843300000, "inventory": -15800000, "other_current_assets": null, "total_current_assets": 2818900000, "net_ppe": null, "goodwill": 1453800000, "intangible_assets": 456400000, "goodwill_and_intangibles": 1910200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3742700000, "total_assets": 6561600000, "short_term_debt": 271700000, "accounts_payable": 229700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1793400000, "long_term_debt": 3475400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4321600000, "total_liabilities": 6115000000, "total_debt": 3747100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 354000000, "total_equity": 320500000, "shares_outstanding": 45100000, "operating_cash_flow": -66100000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70600000, "dividends_paid": 10800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100400000, "free_cash_flow": -9400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128500000", "ebitda": "201600000", "netIncome": "46200000", "grossProfit": "315300000", "depreciation": "None", "totalRevenue": "1253100000", "costOfRevenue": "937800000", "interestIncome": "11800000", "incomeBeforeTax": "72000000", "interestExpense": "56500000", "operatingIncome": "116000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "22100000", "reportedCurrency": "USD", "netInterestIncome": "-44700000", "nonInterestIncome": "None", "operatingExpenses": "199300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "194300000", "netIncomeFromContinuingOperations": "49900000" }, "balance": { "goodwill": "1453800000", "inventory": "-15800000", "commonStock": "44200000", "currentDebt": "None", "investments": "None", "totalAssets": "6561600000", "longTermDebt": "3475400000", "shortTermDebt": "271700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "456400000", "reportedCurrency": "USD", "retainedEarnings": "354000000", "totalLiabilities": "6115000000", "otherCurrentAssets": "786400000", "totalCurrentAssets": "2818900000", "currentLongTermDebt": "271700000", "longTermInvestments": "None", "shortTermInvestments": "15800000", "currentNetReceivables": "843300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3742700000", "currentAccountsPayable": "229700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4006900000", "totalShareholderEquity": "320500000", "capitalLeaseObligations": "259800000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1793400000", "otherNonCurrentLiabilities": "227100000", "totalNonCurrentLiabilities": "4321600000", "cashAndShortTermInvestments": "1189200000", "commonStockSharesOutstanding": "45100000", "intangibleAssetsExcludingGoodwill": "456400000", "cashAndCashEquivalentsAtCarryingValue": "1189200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49800000", "profitLoss": "None", "dividendPayout": "10800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66100000", "capitalExpenditures": "56700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100400000", "cashflowFromInvestment": "-70600000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1236100000, "cost_of_revenue": 927200000, "gross_profit": 308900000, "ebit": 134500000, "ebitda": 206900000, "pretax_income": 78400000, "tax_provision": 26200000, "net_income": 49300000, "net_income_to_common": 49300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1122700000, "total_current_assets": 2905100000, "total_assets": 6679300000, "short_term_debt": 280600000, "long_term_debt": 3309300000, "total_debt": 3589900000, "total_liabilities": 6159400000, "total_equity": 396400000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 1927100000 }, "cash_flow": { "operating_cash_flow": 63900000, "capital_expenditure": 52200000, "free_cash_flow": 116100000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224300, "ticker_id": 389, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134500000", "ebitda": "206900000", "netIncome": "49300000", "grossProfit": "308900000", "depreciation": "None", "totalRevenue": "1236100000", "costOfRevenue": "927200000", "interestIncome": "15600000", "incomeBeforeTax": "78400000", "interestExpense": "56100000", "operatingIncome": "120900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-40500000", "nonInterestIncome": "None", "operatingExpenses": "188000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72400000", "sellingGeneralAndAdministrative": "201700000", "netIncomeFromContinuingOperations": "52200000" }, "balance": { "goodwill": "1457700000", "inventory": "557900000", "commonStock": "44600000", "currentDebt": "None", "investments": "None", "totalAssets": "6679300000", "longTermDebt": "3309300000", "shortTermDebt": "280600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "469400000", "reportedCurrency": "USD", "retainedEarnings": "354000000", "totalLiabilities": "6159400000", "otherCurrentAssets": "925400000", "totalCurrentAssets": "2905100000", "currentLongTermDebt": "280600000", "longTermInvestments": "None", "shortTermInvestments": "15800000", "currentNetReceivables": "857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3774200000", "currentAccountsPayable": "265100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3852700000", "totalShareholderEquity": "396400000", "capitalLeaseObligations": "262800000", "otherCurrentLiabilities": "1445800000", "totalCurrentLiabilities": "1991500000", "otherNonCurrentLiabilities": "236800000", "totalNonCurrentLiabilities": "4167900000", "cashAndShortTermInvestments": "1122700000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "469400000", "cashAndCashEquivalentsAtCarryingValue": "1122700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52200000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63900000", "capitalExpenditures": "52200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1300000", "cashflowFromInvestment": "-45800000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1236100000, "cost_of_revenue": 927200000, "gross_profit": 308900000, "research_and_development": null, "selling_general_admin": 201700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134500000, "depreciation_amortisation": 72400000, "ebitda": 206900000, "interest_expense": 56100000, "interest_income": null, "other_non_operating": null, "pretax_income": 78400000, "tax_provision": 26200000, "effective_tax_rate": null, "net_income": 49300000, "net_income_continuing_ops": 52200000, "net_income_to_common": 49300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1122700000, "short_term_investments": 15800000, "net_receivables": 857000000, "inventory": 557900000, "other_current_assets": null, "total_current_assets": 2905100000, "net_ppe": null, "goodwill": 1457700000, "intangible_assets": 469400000, "goodwill_and_intangibles": 1927100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3774200000, "total_assets": 6679300000, "short_term_debt": 280600000, "accounts_payable": 265100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1991500000, "long_term_debt": 3309300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4167900000, "total_liabilities": 6159400000, "total_debt": 3589900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 354000000, "total_equity": 396400000, "shares_outstanding": 45300000, "operating_cash_flow": 63900000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45800000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1300000, "free_cash_flow": 116100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134500000", "ebitda": "206900000", "netIncome": "49300000", "grossProfit": "308900000", "depreciation": "None", "totalRevenue": "1236100000", "costOfRevenue": "927200000", "interestIncome": "15600000", "incomeBeforeTax": "78400000", "interestExpense": "56100000", "operatingIncome": "120900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-40500000", "nonInterestIncome": "None", "operatingExpenses": "188000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72400000", "sellingGeneralAndAdministrative": "201700000", "netIncomeFromContinuingOperations": "52200000" }, "balance": { "goodwill": "1457700000", "inventory": "557900000", "commonStock": "44600000", "currentDebt": "None", "investments": "None", "totalAssets": "6679300000", "longTermDebt": "3309300000", "shortTermDebt": "280600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "469400000", "reportedCurrency": "USD", "retainedEarnings": "354000000", "totalLiabilities": "6159400000", "otherCurrentAssets": "925400000", "totalCurrentAssets": "2905100000", "currentLongTermDebt": "280600000", "longTermInvestments": "None", "shortTermInvestments": "15800000", "currentNetReceivables": "857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3774200000", "currentAccountsPayable": "265100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3852700000", "totalShareholderEquity": "396400000", "capitalLeaseObligations": "262800000", "otherCurrentLiabilities": "1445800000", "totalCurrentLiabilities": "1991500000", "otherNonCurrentLiabilities": "236800000", "totalNonCurrentLiabilities": "4167900000", "cashAndShortTermInvestments": "1122700000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "469400000", "cashAndCashEquivalentsAtCarryingValue": "1122700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52200000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63900000", "capitalExpenditures": "52200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1300000", "cashflowFromInvestment": "-45800000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72400000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1245600000, "cost_of_revenue": 922000000, "gross_profit": 323600000, "ebit": 104800000, "ebitda": 174300000, "pretax_income": 52500000, "tax_provision": 58200000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176600000, "total_current_assets": 2788300000, "total_assets": 6601800000, "short_term_debt": 348300000, "long_term_debt": 3262500000, "total_debt": 3610800000, "total_liabilities": 6081600000, "total_equity": 397400000, "shares_outstanding": 44500000, "goodwill_and_intangibles": 1962100000 }, "cash_flow": { "operating_cash_flow": 409400000, "capital_expenditure": 69600000, "free_cash_flow": 479000000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224301, "ticker_id": 389, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104800000", "ebitda": "174300000", "netIncome": "-5000000", "grossProfit": "323600000", "depreciation": "None", "totalRevenue": "1245600000", "costOfRevenue": "922000000", "interestIncome": "9400000", "incomeBeforeTax": "52500000", "interestExpense": "52300000", "operatingIncome": "102100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-42900000", "nonInterestIncome": "None", "operatingExpenses": "221500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69500000", "sellingGeneralAndAdministrative": "171000000", "netIncomeFromContinuingOperations": "-5700000" }, "balance": { "goodwill": "1473800000", "inventory": "18800000", "commonStock": "44500000", "currentDebt": "None", "investments": "None", "totalAssets": "6601800000", "longTermDebt": "3262500000", "shortTermDebt": "348300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "488300000", "reportedCurrency": "USD", "retainedEarnings": "333000000", "totalLiabilities": "6081600000", "otherCurrentAssets": "815400000", "totalCurrentAssets": "2788300000", "currentLongTermDebt": "268800000", "longTermInvestments": "42100000", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3813500000", "currentAccountsPayable": "249700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3876600000", "totalShareholderEquity": "397400000", "capitalLeaseObligations": "345300000", "otherCurrentLiabilities": "1286900000", "totalCurrentLiabilities": "1944100000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "4137500000", "cashAndShortTermInvestments": "1176600000", "commonStockSharesOutstanding": "44500000", "intangibleAssetsExcludingGoodwill": "488300000", "cashAndCashEquivalentsAtCarryingValue": "1176600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6200000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25600000", "operatingCashflow": "409400000", "capitalExpenditures": "69600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300000", "cashflowFromInvestment": "-32500000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1245600000, "cost_of_revenue": 922000000, "gross_profit": 323600000, "research_and_development": null, "selling_general_admin": 171000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104800000, "depreciation_amortisation": 69500000, "ebitda": 174300000, "interest_expense": 52300000, "interest_income": null, "other_non_operating": null, "pretax_income": 52500000, "tax_provision": 58200000, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": -5700000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1176600000, "short_term_investments": null, "net_receivables": 796300000, "inventory": 18800000, "other_current_assets": null, "total_current_assets": 2788300000, "net_ppe": null, "goodwill": 1473800000, "intangible_assets": 488300000, "goodwill_and_intangibles": 1962100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3813500000, "total_assets": 6601800000, "short_term_debt": 348300000, "accounts_payable": 249700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1944100000, "long_term_debt": 3262500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4137500000, "total_liabilities": 6081600000, "total_debt": 3610800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 333000000, "total_equity": 397400000, "shares_outstanding": 44500000, "operating_cash_flow": 409400000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32500000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300000, "free_cash_flow": 479000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104800000", "ebitda": "174300000", "netIncome": "-5000000", "grossProfit": "323600000", "depreciation": "None", "totalRevenue": "1245600000", "costOfRevenue": "922000000", "interestIncome": "9400000", "incomeBeforeTax": "52500000", "interestExpense": "52300000", "operatingIncome": "102100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-42900000", "nonInterestIncome": "None", "operatingExpenses": "221500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69500000", "sellingGeneralAndAdministrative": "171000000", "netIncomeFromContinuingOperations": "-5700000" }, "balance": { "goodwill": "1473800000", "inventory": "18800000", "commonStock": "44500000", "currentDebt": "None", "investments": "None", "totalAssets": "6601800000", "longTermDebt": "3262500000", "shortTermDebt": "348300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "488300000", "reportedCurrency": "USD", "retainedEarnings": "333000000", "totalLiabilities": "6081600000", "otherCurrentAssets": "815400000", "totalCurrentAssets": "2788300000", "currentLongTermDebt": "268800000", "longTermInvestments": "42100000", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3813500000", "currentAccountsPayable": "249700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3876600000", "totalShareholderEquity": "397400000", "capitalLeaseObligations": "345300000", "otherCurrentLiabilities": "1286900000", "totalCurrentLiabilities": "1944100000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "4137500000", "cashAndShortTermInvestments": "1176600000", "commonStockSharesOutstanding": "44500000", "intangibleAssetsExcludingGoodwill": "488300000", "cashAndCashEquivalentsAtCarryingValue": "1176600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6200000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25600000", "operatingCashflow": "409400000", "capitalExpenditures": "69600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300000", "cashflowFromInvestment": "-32500000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69500000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1227400000, "cost_of_revenue": 921000000, "gross_profit": 306400000, "ebit": 140600000, "ebitda": 209700000, "pretax_income": 86800000, "tax_provision": 37300000, "net_income": 45600000, "net_income_to_common": 45600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 933500000, "total_current_assets": 2462400000, "total_assets": 6264800000, "short_term_debt": 216900000, "long_term_debt": 3202200000, "total_debt": 3419100000, "total_liabilities": 5680500000, "total_equity": 462800000, "shares_outstanding": 47100000, "goodwill_and_intangibles": 1940500000 }, "cash_flow": { "operating_cash_flow": 187700000, "capital_expenditure": 43700000, "free_cash_flow": 231400000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224303, "ticker_id": 389, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140600000", "ebitda": "209700000", "netIncome": "45600000", "grossProfit": "306400000", "depreciation": "None", "totalRevenue": "1227400000", "costOfRevenue": "921000000", "interestIncome": "49000000", "incomeBeforeTax": "86800000", "interestExpense": "53800000", "operatingIncome": "137700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "37300000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "168700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "921000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "49500000" }, "balance": { "goodwill": "1448100000", "inventory": "387000000", "commonStock": "45300000", "currentDebt": "None", "investments": "None", "totalAssets": "6264800000", "longTermDebt": "3202200000", "shortTermDebt": "216900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "492400000", "reportedCurrency": "USD", "retainedEarnings": "397800000", "totalLiabilities": "5680500000", "otherCurrentAssets": "727600000", "totalCurrentAssets": "2462400000", "currentLongTermDebt": "216900000", "longTermInvestments": "None", "shortTermInvestments": "19700000", "currentNetReceivables": "801300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802400000", "currentAccountsPayable": "206700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1304200000", "shortLongTermDebtTotal": "3688800000", "totalShareholderEquity": "462800000", "capitalLeaseObligations": "269700000", "otherCurrentLiabilities": "1201000000", "totalCurrentLiabilities": "1624600000", "otherNonCurrentLiabilities": "226800000", "totalNonCurrentLiabilities": "4055900000", "cashAndShortTermInvestments": "933500000", "commonStockSharesOutstanding": "47100000", "intangibleAssetsExcludingGoodwill": "492400000", "cashAndCashEquivalentsAtCarryingValue": "933500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49400000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "187700000", "capitalExpenditures": "43700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153100000", "cashflowFromInvestment": "-3300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1227400000, "cost_of_revenue": 921000000, "gross_profit": 306400000, "research_and_development": null, "selling_general_admin": 170000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140600000, "depreciation_amortisation": 69100000, "ebitda": 209700000, "interest_expense": 53800000, "interest_income": null, "other_non_operating": null, "pretax_income": 86800000, "tax_provision": 37300000, "effective_tax_rate": null, "net_income": 45600000, "net_income_continuing_ops": 49500000, "net_income_to_common": 45600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 933500000, "short_term_investments": 19700000, "net_receivables": 801300000, "inventory": 387000000, "other_current_assets": null, "total_current_assets": 2462400000, "net_ppe": null, "goodwill": 1448100000, "intangible_assets": 492400000, "goodwill_and_intangibles": 1940500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3802400000, "total_assets": 6264800000, "short_term_debt": 216900000, "accounts_payable": 206700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1624600000, "long_term_debt": 3202200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4055900000, "total_liabilities": 5680500000, "total_debt": 3419100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 397800000, "total_equity": 462800000, "shares_outstanding": 47100000, "operating_cash_flow": 187700000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3300000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153100000, "free_cash_flow": 231400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140600000", "ebitda": "209700000", "netIncome": "45600000", "grossProfit": "306400000", "depreciation": "None", "totalRevenue": "1227400000", "costOfRevenue": "921000000", "interestIncome": "49000000", "incomeBeforeTax": "86800000", "interestExpense": "53800000", "operatingIncome": "137700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "37300000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "168700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "921000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "49500000" }, "balance": { "goodwill": "1448100000", "inventory": "387000000", "commonStock": "45300000", "currentDebt": "None", "investments": "None", "totalAssets": "6264800000", "longTermDebt": "3202200000", "shortTermDebt": "216900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "492400000", "reportedCurrency": "USD", "retainedEarnings": "397800000", "totalLiabilities": "5680500000", "otherCurrentAssets": "727600000", "totalCurrentAssets": "2462400000", "currentLongTermDebt": "216900000", "longTermInvestments": "None", "shortTermInvestments": "19700000", "currentNetReceivables": "801300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802400000", "currentAccountsPayable": "206700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1304200000", "shortLongTermDebtTotal": "3688800000", "totalShareholderEquity": "462800000", "capitalLeaseObligations": "269700000", "otherCurrentLiabilities": "1201000000", "totalCurrentLiabilities": "1624600000", "otherNonCurrentLiabilities": "226800000", "totalNonCurrentLiabilities": "4055900000", "cashAndShortTermInvestments": "933500000", "commonStockSharesOutstanding": "47100000", "intangibleAssetsExcludingGoodwill": "492400000", "cashAndCashEquivalentsAtCarryingValue": "933500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49400000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "187700000", "capitalExpenditures": "43700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153100000", "cashflowFromInvestment": "-3300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "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": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "income_statement": { "revenue": 1216200000, "cost_of_revenue": 943800000, "gross_profit": 272400000, "ebit": 109700000, "ebitda": 179300000, "pretax_income": 58600000, "tax_provision": 23400000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 890100000, "total_current_assets": 2517300000, "total_assets": 6411400000, "short_term_debt": 217400000, "long_term_debt": 3468600000, "total_debt": 3686000000, "total_liabilities": 5747200000, "total_equity": 541300000, "shares_outstanding": 47300000, "goodwill_and_intangibles": 1983900000 }, "cash_flow": { "operating_cash_flow": 150400000, "capital_expenditure": 44200000, "free_cash_flow": 194600000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224304, "ticker_id": 389, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:15.470661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109700000", "ebitda": "179300000", "netIncome": "32100000", "grossProfit": "272400000", "depreciation": "None", "totalRevenue": "1216200000", "costOfRevenue": "943800000", "interestIncome": "45200000", "incomeBeforeTax": "58600000", "interestExpense": "51100000", "operatingIncome": "105600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23400000", "reportedCurrency": "USD", "netInterestIncome": "-43600000", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4100000", "costofGoodsAndServicesSold": "943800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69600000", "sellingGeneralAndAdministrative": "169800000", "netIncomeFromContinuingOperations": "35200000" }, "balance": { "goodwill": "1467700000", "inventory": "-342700000", "commonStock": "46400000", "currentDebt": "None", "investments": "None", "totalAssets": "6411400000", "longTermDebt": "3468600000", "shortTermDebt": "217400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "516200000", "reportedCurrency": "USD", "retainedEarnings": "431400000", "totalLiabilities": "5747200000", "otherCurrentAssets": "776200000", "totalCurrentAssets": "2517300000", "currentLongTermDebt": "217400000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "851000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3894100000", "currentAccountsPayable": "231500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "990200000", "shortLongTermDebtTotal": "3737600000", "totalShareholderEquity": "541300000", "capitalLeaseObligations": "269000000", "otherCurrentLiabilities": "1170600000", "totalCurrentLiabilities": "1619500000", "otherNonCurrentLiabilities": "521500000", "totalNonCurrentLiabilities": "4127700000", "cashAndShortTermInvestments": "890100000", "commonStockSharesOutstanding": "47300000", "intangibleAssetsExcludingGoodwill": "516200000", "cashAndCashEquivalentsAtCarryingValue": "890100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35100000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2500000", "operatingCashflow": "150400000", "capitalExpenditures": "44200000", "changeInReceivables": "10400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42800000", "cashflowFromInvestment": "-87000000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1216200000, "cost_of_revenue": 943800000, "gross_profit": 272400000, "research_and_development": null, "selling_general_admin": 169800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109700000, "depreciation_amortisation": 69600000, "ebitda": 179300000, "interest_expense": 51100000, "interest_income": null, "other_non_operating": null, "pretax_income": 58600000, "tax_provision": 23400000, "effective_tax_rate": null, "net_income": 32100000, "net_income_continuing_ops": 35200000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 890100000, "short_term_investments": 19600000, "net_receivables": 851000000, "inventory": -342700000, "other_current_assets": null, "total_current_assets": 2517300000, "net_ppe": null, "goodwill": 1467700000, "intangible_assets": 516200000, "goodwill_and_intangibles": 1983900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3894100000, "total_assets": 6411400000, "short_term_debt": 217400000, "accounts_payable": 231500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1619500000, "long_term_debt": 3468600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4127700000, "total_liabilities": 5747200000, "total_debt": 3686000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 431400000, "total_equity": 541300000, "shares_outstanding": 47300000, "operating_cash_flow": 150400000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87000000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42800000, "free_cash_flow": 194600000, "net_change_in_cash": 106200000 }, "raw_data": { "income": { "ebit": "109700000", "ebitda": "179300000", "netIncome": "32100000", "grossProfit": "272400000", "depreciation": "None", "totalRevenue": "1216200000", "costOfRevenue": "943800000", "interestIncome": "45200000", "incomeBeforeTax": "58600000", "interestExpense": "51100000", "operatingIncome": "105600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23400000", "reportedCurrency": "USD", "netInterestIncome": "-43600000", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4100000", "costofGoodsAndServicesSold": "943800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69600000", "sellingGeneralAndAdministrative": "169800000", "netIncomeFromContinuingOperations": "35200000" }, "balance": { "goodwill": "1467700000", "inventory": "-342700000", "commonStock": "46400000", "currentDebt": "None", "investments": "None", "totalAssets": "6411400000", "longTermDebt": "3468600000", "shortTermDebt": "217400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "516200000", "reportedCurrency": "USD", "retainedEarnings": "431400000", "totalLiabilities": "5747200000", "otherCurrentAssets": "776200000", "totalCurrentAssets": "2517300000", "currentLongTermDebt": "217400000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "851000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3894100000", "currentAccountsPayable": "231500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "990200000", "shortLongTermDebtTotal": "3737600000", "totalShareholderEquity": "541300000", "capitalLeaseObligations": "269000000", "otherCurrentLiabilities": "1170600000", "totalCurrentLiabilities": "1619500000", "otherNonCurrentLiabilities": "521500000", "totalNonCurrentLiabilities": "4127700000", "cashAndShortTermInvestments": "890100000", "commonStockSharesOutstanding": "47300000", "intangibleAssetsExcludingGoodwill": "516200000", "cashAndCashEquivalentsAtCarryingValue": "890100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35100000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2500000", "operatingCashflow": "150400000", "capitalExpenditures": "44200000", "changeInReceivables": "10400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42800000", "cashflowFromInvestment": "-87000000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }