{ "ticker": { "uuid": "c1a2611a-41bf-46ac-9911-077bf51d36db", "symbol": "TKR", "name": "Timken Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Tools & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/c1a2611a-41bf-46ac-9911-077bf51d36db/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1a2611a-41bf-46ac-9911-077bf51d36db/" }, "ticker_metadata": { "id": 3972, "uuid": "c1a2611a-41bf-46ac-9911-077bf51d36db", "symbol": "TKR", "name": "Timken Company", "asset_type": "equity", "market_cap": 8836922000, "stock_exchange_id": 3, "industry": "Tools & Accessories", "sector": "Industrials", "description": "The Timken Company designs, manufactures and manages engineered bearings and power transmission products and services globally. The company is headquartered in North Canton, Ohio.", "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": "c1a2611a-41bf-46ac-9911-077bf51d36db", "symbol": "TKR", "name": "Timken Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Tools & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/c1a2611a-41bf-46ac-9911-077bf51d36db/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1a2611a-41bf-46ac-9911-077bf51d36db/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.13, "quality": 0.22, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 131.83, "market_cap": 9255084150.87, "pe_ratio": 30.0197, "earnings_yield": 0.0333, "ebitda_to_ev": 0.0699, "shareholder_yield": 0.0106, "roe": 0.0961, "piotroski_f_score": 5, "momentum_12_1": 0.6632, "volatility_252d": 0.2942 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:52.800599+00:00", "batch_id": "" }, "size": { "price_close": 131.83, "market_cap": 9255084150.87, "market_cap_usd": 9255084150.87, "enterprise_value": 11013384150.87, "shares_outstanding": 70204689, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.0197, "pb_ratio": 2.8853, "ptbv_ratio": 14.1213, "ps_ratio": 1.9806, "pcf_ratio": 17.2992, "pfcf_ratio": 13.4757, "ev_ebitda": 14.3161, "ev_ebit": 20.5704, "ev_sales": 2.3569, "ev_fcf": 16.0358, "earnings_yield": 0.0333, "fcf_yield": 0.0624, "price_to_sales": 1.9806, "price_to_book": 2.8853, "price_to_cashflow": 17.2992, "ebitda_to_ev": 0.0699, "sales_yield": 0.4243 }, "yield": { "dividend_yield": 0.0106, "buyback_yield": 0, "shareholder_yield": 0.0106, "debt_paydown_yield": null, "total_yield": 0.0106 }, "quality": { "gross_margin": 0.2842, "operating_margin": 0.1146, "net_margin": 0.066, "ebitda_margin": 0.1646, "fcf_margin": 0.147, "roe": 0.0961, "roa": 0.0448, "roic": 0.0812, "roc_greenblatt": null, "asset_turnover": 0.679, "cash_conversion": 2.2277, "accruals_ratio": -0.0329, "sbc_to_revenue": 0.0061, "piotroski_f_score": 5, "altman_z_score": 3.3896, "earnings_stability_5y": 0.1581, "revenue_stability_5y": 0.1096, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.193, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0954, "net_debt_to_ebitda": 2.2856, "debt_to_assets": 0.3057, "interest_coverage": 5.158, "current_ratio": 2.8791, "quick_ratio": 1.5479, "net_debt": 1758300000, "local_beta": 0.0012, "volatility_252d": 0.2942, "volatility_60d": 0.6672, "max_drawdown_12m": -0.1292, "risk_adjusted_momentum": 2.2537 }, "growth": { "revenue_growth_1y": 0.0331, "revenue_growth_3y_cagr": 0.0063, "revenue_growth_5y_cagr": 0.0545, "eps_growth_1y": -0.0586, "eps_growth_3y_cagr": -0.1088, "eps_growth_5y_cagr": 0.0027, "fcf_growth_1y": 0.063, "book_value_growth_1y": 0.135, "revenue_growth": 0.0331, "earnings_growth": -0.0586 }, "momentum": { "price_return_1m": 0.1212, "price_return_3m": 0.3269, "price_return_6m": 0.5946, "price_return_9m": 0.7133, "price_return_12m": 0.8647, "price_return_12m_ex1m": 0.6632, "momentum_6m": 0.5946, "momentum_12m": 0.8647, "momentum_12_1": 0.6632, "distance_from_52w_high": 0, "distance_from_52w_low": 0.8972, "relative_strength": 0.7647 }, "raw_ttm": { "revenue_ttm": 4672800000, "gross_profit_ttm": 1328000000, "ebit_ttm": 535400000, "ebitda_ttm": 769300000, "net_income_ttm": 308300000, "eps_diluted_ttm": 4.3914, "operating_cash_flow_ttm": 535000000, "capital_expenditure_ttm": 151800000, "fcf_ttm": 686800000, "dividends_paid_ttm": 98500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 103800000, "cash_and_equivalents": 345500000, "total_current_assets": 2755000000, "total_current_liabilities": 956900000, "net_ppe": null, "total_assets": 6881500000, "total_debt": 2103800000, "total_equity": 3207700000, "net_working_capital": 1529200000, "book_value_per_share": 45.6907, "retained_earnings": 2751800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 655400001, "tangible_book_per_share": 9.3356 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 70, "rank_pb": 62, "rank_ptbv": 86, "rank_ps": 47, "rank_pcf": 71, "rank_ev_ebitda": 61, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 61, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 46, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 63, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 13 }, "composites": { "value_composite": 87, "quality_composite": 78, "momentum_composite": 10, "growth_composite": 93, "yield_composite": 31, "svqf_composite": 85, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.1691, "os_score": 0.2, "value_percentile": 0.13, "quality_percentile": 0.22, "momentum_percentile": 0.9, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5099, "ticker_id": 3972, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:52.800599+00:00", "batch_id": "", "os_score_delta": null, "price_close": 131.83, "market_cap": 9255084150.87, "market_cap_usd": 9255084150.87, "enterprise_value": 11013384150.87, "shares_outstanding": 70204689, "fx_rate_to_usd": null, "pe_ratio": 30.01973451, "pb_ratio": 2.88527111, "ptbv_ratio": 14.12127577, "ps_ratio": 1.98062921, "pcf_ratio": 17.29922271, "pfcf_ratio": 13.47566126, "ev_ebitda": 14.31611095, "ev_ebit": 20.57038504, "ev_sales": 2.35691323, "ev_fcf": 16.03579521, "earnings_yield": 0.03331142, "fcf_yield": 0.06236049, "dividend_yield": 0.0106428, "buyback_yield": 0, "shareholder_yield": 0.0106428, "debt_paydown_yield": null, "total_yield": 0.0106428, "gross_margin": 0.28419791, "operating_margin": 0.11457798, "net_margin": 0.06597757, "ebitda_margin": 0.16463362, "fcf_margin": 0.14697826, "roe": 0.09611248, "roa": 0.04480128, "roic": 0.08119019, "roc_greenblatt": null, "asset_turnover": 0.679038, "cash_conversion": 2.22770029, "accruals_ratio": -0.0329434, "sbc_to_revenue": 0.00607773, "debt_to_equity": 1.09536428, "net_debt_to_ebitda": 2.2855843, "debt_to_assets": 0.30571823, "interest_coverage": 5.15799615, "current_ratio": 2.87908872, "quick_ratio": 1.54791514, "net_debt": 1758300000, "revenue_growth_1y": 0.03311961, "revenue_growth_3y_cagr": 0.00626895, "revenue_growth_5y_cagr": 0.05454872, "eps_growth_1y": -0.05862595, "eps_growth_3y_cagr": -0.10876669, "eps_growth_5y_cagr": 0.00272674, "fcf_growth_1y": 0.06299334, "book_value_growth_1y": 0.13500853, "piotroski_f_score": 5, "altman_z_score": 3.38962293, "earnings_stability_5y": 0.158094, "revenue_stability_5y": 0.109606, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12116643, "price_return_3m": 0.32688628, "price_return_6m": 0.59459943, "price_return_9m": 0.71327276, "price_return_12m": 0.86467625, "price_return_12m_ex1m": 0.6631574, "distance_from_52w_high": 0, "distance_from_52w_low": 0.89718121, "relative_strength": 0.76471266, "local_beta": 0.0012, "volatility_252d": 0.294249, "volatility_60d": 0.667226, "max_drawdown_12m": -0.12916664, "revenue_ttm": 4672800000, "gross_profit_ttm": 1328000000, "ebit_ttm": 535400000, "ebitda_ttm": 769300000, "net_income_ttm": 308300000, "eps_diluted_ttm": 4.39144457, "operating_cash_flow_ttm": 535000000, "capital_expenditure_ttm": 151800000, "fcf_ttm": 686800000, "dividends_paid_ttm": 98500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 103800000, "cash_and_equivalents": 345500000, "total_current_assets": 2755000000, "total_current_liabilities": 956900000, "net_ppe": null, "total_assets": 6881500000, "total_debt": 2103800000, "total_equity": 3207700000, "net_working_capital": 1529200000, "book_value_per_share": 45.69068029, "retained_earnings": 2751800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 655400001, "tangible_book_per_share": 9.33555878, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 70, "rank_pb": 62, "rank_ptbv": 86, "rank_ps": 47, "rank_pcf": 71, "rank_ev_ebitda": 61, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 61, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 46, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 63, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 13, "value_composite": 87, "quality_composite": 78, "momentum_composite": 10, "growth_composite": 93, "yield_composite": 31, "svqf_composite": 85, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 131.83, "os": 0.2, "value": 0.13, "quality": 0.22, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 30.0197, "earnings_yield": 0.0333, "shareholder_yield": 0.0106, "roe": 0.0961, "momentum_12_1": 0.6632, "complete_fields": { "id": 5099, "ticker_id": 3972, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:52.800599+00:00", "batch_id": "", "os_score_delta": null, "price_close": 131.83, "market_cap": 9255084150.87, "market_cap_usd": 9255084150.87, "enterprise_value": 11013384150.87, "shares_outstanding": 70204689, "fx_rate_to_usd": null, "pe_ratio": 30.01973451, "pb_ratio": 2.88527111, "ptbv_ratio": 14.12127577, "ps_ratio": 1.98062921, "pcf_ratio": 17.29922271, "pfcf_ratio": 13.47566126, "ev_ebitda": 14.31611095, "ev_ebit": 20.57038504, "ev_sales": 2.35691323, "ev_fcf": 16.03579521, "earnings_yield": 0.03331142, "fcf_yield": 0.06236049, "dividend_yield": 0.0106428, "buyback_yield": 0, "shareholder_yield": 0.0106428, "debt_paydown_yield": null, "total_yield": 0.0106428, "gross_margin": 0.28419791, "operating_margin": 0.11457798, "net_margin": 0.06597757, "ebitda_margin": 0.16463362, "fcf_margin": 0.14697826, "roe": 0.09611248, "roa": 0.04480128, "roic": 0.08119019, "roc_greenblatt": null, "asset_turnover": 0.679038, "cash_conversion": 2.22770029, "accruals_ratio": -0.0329434, "sbc_to_revenue": 0.00607773, "debt_to_equity": 1.09536428, "net_debt_to_ebitda": 2.2855843, "debt_to_assets": 0.30571823, "interest_coverage": 5.15799615, "current_ratio": 2.87908872, "quick_ratio": 1.54791514, "net_debt": 1758300000, "revenue_growth_1y": 0.03311961, "revenue_growth_3y_cagr": 0.00626895, "revenue_growth_5y_cagr": 0.05454872, "eps_growth_1y": -0.05862595, "eps_growth_3y_cagr": -0.10876669, "eps_growth_5y_cagr": 0.00272674, "fcf_growth_1y": 0.06299334, "book_value_growth_1y": 0.13500853, "piotroski_f_score": 5, "altman_z_score": 3.38962293, "earnings_stability_5y": 0.158094, "revenue_stability_5y": 0.109606, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12116643, "price_return_3m": 0.32688628, "price_return_6m": 0.59459943, "price_return_9m": 0.71327276, "price_return_12m": 0.86467625, "price_return_12m_ex1m": 0.6631574, "distance_from_52w_high": 0, "distance_from_52w_low": 0.89718121, "relative_strength": 0.76471266, "local_beta": 0.0012, "volatility_252d": 0.294249, "volatility_60d": 0.667226, "max_drawdown_12m": -0.12916664, "revenue_ttm": 4672800000, "gross_profit_ttm": 1328000000, "ebit_ttm": 535400000, "ebitda_ttm": 769300000, "net_income_ttm": 308300000, "eps_diluted_ttm": 4.39144457, "operating_cash_flow_ttm": 535000000, "capital_expenditure_ttm": 151800000, "fcf_ttm": 686800000, "dividends_paid_ttm": 98500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 103800000, "cash_and_equivalents": 345500000, "total_current_assets": 2755000000, "total_current_liabilities": 956900000, "net_ppe": null, "total_assets": 6881500000, "total_debt": 2103800000, "total_equity": 3207700000, "net_working_capital": 1529200000, "book_value_per_share": 45.69068029, "retained_earnings": 2751800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 655400001, "tangible_book_per_share": 9.33555878, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 70, "rank_pb": 62, "rank_ptbv": 86, "rank_ps": 47, "rank_pcf": 71, "rank_ev_ebitda": 61, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 61, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 46, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 63, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 13, "value_composite": 87, "quality_composite": 78, "momentum_composite": 10, "growth_composite": 93, "yield_composite": 31, "svqf_composite": 85, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 4581800000, "cost_of_revenue": 3267600000, "gross_profit": 1314200000, "ebit": 516000000, "ebitda": 746100000, "pretax_income": 416000000, "tax_provision": 98700000, "net_income": 288400000, "net_income_to_common": 288400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365400000, "total_current_assets": 2600800000, "total_assets": 6676800000, "short_term_debt": 72000000, "long_term_debt": 1883100000, "total_debt": 1955100000, "total_liabilities": 3331100000, "total_equity": 3184600000, "shares_outstanding": 70231706, "goodwill_and_intangibles": 2488700000 }, "cash_flow": { "operating_cash_flow": 554300000, "capital_expenditure": 148200000, "free_cash_flow": 702500000, "dividends_paid": 98300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340829, "ticker_id": 3972, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "516000000", "ebitda": "746100000", "netIncome": "288400000", "grossProfit": "1314200000", "depreciation": "None", "totalRevenue": "4581800000", "costOfRevenue": "3267600000", "interestIncome": "100000000", "incomeBeforeTax": "416000000", "interestExpense": "110300000", "operatingIncome": "565900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "98700000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "748300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3267600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230100000", "sellingGeneralAndAdministrative": "748300000", "netIncomeFromContinuingOperations": "317300000" }, "balance": { "goodwill": "1486400000", "inventory": "1243300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6676800000", "longTermDebt": "1883100000", "shortTermDebt": "72000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002300000", "reportedCurrency": "USD", "retainedEarnings": "2678900000", "totalLiabilities": "3331100000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "2600800000", "currentLongTermDebt": "38900000", "longTermInvestments": "None", "shortTermInvestments": "21100000", "currentNetReceivables": "827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076000000", "currentAccountsPayable": "353200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1510500000", "shortLongTermDebtTotal": "2156700000", "totalShareholderEquity": "3184600000", "capitalLeaseObligations": "133900000", "otherCurrentLiabilities": "441200000", "totalCurrentLiabilities": "922100000", "otherNonCurrentLiabilities": "100200000", "totalNonCurrentLiabilities": "2409000000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "70231706", "intangibleAssetsExcludingGoodwill": "1002300000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288400000", "profitLoss": "None", "dividendPayout": "98300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3100000", "operatingCashflow": "554300000", "capitalExpenditures": "148200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-437100000", "cashflowFromInvestment": "-148300000", "stockBasedCompensation": "28300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4581800000, "cost_of_revenue": 3267600000, "gross_profit": 1314200000, "research_and_development": null, "selling_general_admin": 748300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 516000000, "depreciation_amortisation": 230100000, "ebitda": 746100000, "interest_expense": 110300000, "interest_income": null, "other_non_operating": null, "pretax_income": 416000000, "tax_provision": 98700000, "effective_tax_rate": null, "net_income": 288400000, "net_income_continuing_ops": 317300000, "net_income_to_common": 288400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365400000, "short_term_investments": 21100000, "net_receivables": 827000000, "inventory": 1243300000, "other_current_assets": null, "total_current_assets": 2600800000, "net_ppe": null, "goodwill": 1486400000, "intangible_assets": 1002300000, "goodwill_and_intangibles": 2488700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4076000000, "total_assets": 6676800000, "short_term_debt": 72000000, "accounts_payable": 353200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 922100000, "long_term_debt": 1883100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2409000000, "total_liabilities": 3331100000, "total_debt": 1955100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2678900000, "total_equity": 3184600000, "shares_outstanding": 70231706, "operating_cash_flow": 554300000, "stock_based_compensation": 28300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148300000, "dividends_paid": 98300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -437100000, "free_cash_flow": 702500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "516000000", "ebitda": "746100000", "netIncome": "288400000", "grossProfit": "1314200000", "depreciation": "None", "totalRevenue": "4581800000", "costOfRevenue": "3267600000", "interestIncome": "100000000", "incomeBeforeTax": "416000000", "interestExpense": "110300000", "operatingIncome": "565900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "98700000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "748300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3267600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230100000", "sellingGeneralAndAdministrative": "748300000", "netIncomeFromContinuingOperations": "317300000" }, "balance": { "goodwill": "1486400000", "inventory": "1243300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6676800000", "longTermDebt": "1883100000", "shortTermDebt": "72000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002300000", "reportedCurrency": "USD", "retainedEarnings": "2678900000", "totalLiabilities": "3331100000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "2600800000", "currentLongTermDebt": "38900000", "longTermInvestments": "None", "shortTermInvestments": "21100000", "currentNetReceivables": "827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076000000", "currentAccountsPayable": "353200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1510500000", "shortLongTermDebtTotal": "2156700000", "totalShareholderEquity": "3184600000", "capitalLeaseObligations": "133900000", "otherCurrentLiabilities": "441200000", "totalCurrentLiabilities": "922100000", "otherNonCurrentLiabilities": "100200000", "totalNonCurrentLiabilities": "2409000000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "70231706", "intangibleAssetsExcludingGoodwill": "1002300000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288400000", "profitLoss": "None", "dividendPayout": "98300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3100000", "operatingCashflow": "554300000", "capitalExpenditures": "148200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-437100000", "cashflowFromInvestment": "-148300000", "stockBasedCompensation": "28300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 4573000000, "cost_of_revenue": 3126600000, "gross_profit": 1446400000, "ebit": 612500000, "ebitda": 834300000, "pretax_income": 494200000, "tax_provision": 118900000, "net_income": 352700000, "net_income_to_common": 352700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373600000, "total_current_assets": 2516900000, "total_assets": 6411000000, "short_term_debt": 45000000, "long_term_debt": 2049700000, "total_debt": 2094700000, "total_liabilities": 3426900000, "total_equity": 2826500000, "shares_outstanding": 70750000, "goodwill_and_intangibles": 2389800000 }, "cash_flow": { "operating_cash_flow": 475700000, "capital_expenditure": 170000000, "free_cash_flow": 645700000, "dividends_paid": 96100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340834, "ticker_id": 3972, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "612500000", "ebitda": "834300000", "netIncome": "352700000", "grossProfit": "1446400000", "depreciation": "None", "totalRevenue": "4573000000", "costOfRevenue": "3126600000", "interestIncome": "14900000", "incomeBeforeTax": "494200000", "interestExpense": "125100000", "operatingIncome": "611100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118900000", "reportedCurrency": "USD", "netInterestIncome": "-110200000", "nonInterestIncome": "None", "operatingExpenses": "835300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3126600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221800000", "sellingGeneralAndAdministrative": "752000000", "netIncomeFromContinuingOperations": "375300000" }, "balance": { "goodwill": "1383300000", "inventory": "1195600000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6411000000", "longTermDebt": "2049700000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1006500000", "reportedCurrency": "USD", "retainedEarnings": "2488800000", "totalLiabilities": "3426900000", "otherCurrentAssets": "126400000", "totalCurrentAssets": "2516900000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "15900000", "currentNetReceivables": "805400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3894100000", "currentAccountsPayable": "321700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1437500000", "shortLongTermDebtTotal": "2262700000", "totalShareholderEquity": "2826500000", "capitalLeaseObligations": "116000000", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "820500000", "otherNonCurrentLiabilities": "110200000", "totalNonCurrentLiabilities": "2606400000", "cashAndShortTermInvestments": "373600000", "commonStockSharesOutstanding": "70750000", "intangibleAssetsExcludingGoodwill": "1006500000", "cashAndCashEquivalentsAtCarryingValue": "373600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375300000", "profitLoss": "None", "dividendPayout": "96100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "475700000", "capitalExpenditures": "170000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194800000", "cashflowFromInvestment": "-304600000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4573000000, "cost_of_revenue": 3126600000, "gross_profit": 1446400000, "research_and_development": null, "selling_general_admin": 752000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 612500000, "depreciation_amortisation": 221800000, "ebitda": 834300000, "interest_expense": 125100000, "interest_income": null, "other_non_operating": null, "pretax_income": 494200000, "tax_provision": 118900000, "effective_tax_rate": null, "net_income": 352700000, "net_income_continuing_ops": 375300000, "net_income_to_common": 352700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373600000, "short_term_investments": 15900000, "net_receivables": 805400000, "inventory": 1195600000, "other_current_assets": null, "total_current_assets": 2516900000, "net_ppe": null, "goodwill": 1383300000, "intangible_assets": 1006500000, "goodwill_and_intangibles": 2389800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3894100000, "total_assets": 6411000000, "short_term_debt": 45000000, "accounts_payable": 321700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 820500000, "long_term_debt": 2049700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2606400000, "total_liabilities": 3426900000, "total_debt": 2094700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2488800000, "total_equity": 2826500000, "shares_outstanding": 70750000, "operating_cash_flow": 475700000, "stock_based_compensation": 25900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -304600000, "dividends_paid": 96100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194800000, "free_cash_flow": 645700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "612500000", "ebitda": "834300000", "netIncome": "352700000", "grossProfit": "1446400000", "depreciation": "None", "totalRevenue": "4573000000", "costOfRevenue": "3126600000", "interestIncome": "14900000", "incomeBeforeTax": "494200000", "interestExpense": "125100000", "operatingIncome": "611100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118900000", "reportedCurrency": "USD", "netInterestIncome": "-110200000", "nonInterestIncome": "None", "operatingExpenses": "835300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3126600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221800000", "sellingGeneralAndAdministrative": "752000000", "netIncomeFromContinuingOperations": "375300000" }, "balance": { "goodwill": "1383300000", "inventory": "1195600000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6411000000", "longTermDebt": "2049700000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1006500000", "reportedCurrency": "USD", "retainedEarnings": "2488800000", "totalLiabilities": "3426900000", "otherCurrentAssets": "126400000", "totalCurrentAssets": "2516900000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "15900000", "currentNetReceivables": "805400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3894100000", "currentAccountsPayable": "321700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1437500000", "shortLongTermDebtTotal": "2262700000", "totalShareholderEquity": "2826500000", "capitalLeaseObligations": "116000000", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "820500000", "otherNonCurrentLiabilities": "110200000", "totalNonCurrentLiabilities": "2606400000", "cashAndShortTermInvestments": "373600000", "commonStockSharesOutstanding": "70750000", "intangibleAssetsExcludingGoodwill": "1006500000", "cashAndCashEquivalentsAtCarryingValue": "373600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375300000", "profitLoss": "None", "dividendPayout": "96100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "475700000", "capitalExpenditures": "170000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194800000", "cashflowFromInvestment": "-304600000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 4769000000, "cost_of_revenue": 3318100000, "gross_profit": 4769000000, "ebit": 657100000, "ebitda": 657100000, "pretax_income": 530500000, "tax_provision": 122500000, "net_income": 408000000, "net_income_to_common": 408000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419300000, "total_current_assets": 2634900000, "total_assets": 6541700000, "short_term_debt": 631500000, "long_term_debt": 1790300000, "total_debt": 2421800000, "total_liabilities": 3839300000, "total_equity": 2582400000, "shares_outstanding": 72081884, "goodwill_and_intangibles": 2401000000 }, "cash_flow": { "operating_cash_flow": 545200000, "capital_expenditure": 187800000, "free_cash_flow": 733000000, "dividends_paid": 94000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340839, "ticker_id": 3972, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "657100000", "ebitda": "657100000", "netIncome": "408000000", "grossProfit": "4769000000", "depreciation": "None", "totalRevenue": "4769000000", "costOfRevenue": "3318100000", "interestIncome": "7100000", "incomeBeforeTax": "530500000", "interestExpense": "101400000", "operatingIncome": "657100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "122500000", "reportedCurrency": "USD", "netInterestIncome": "-95500000", "nonInterestIncome": "None", "operatingExpenses": "740800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3318100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201300000", "sellingGeneralAndAdministrative": "714100000", "netIncomeFromContinuingOperations": "445200000" }, "balance": { "goodwill": "1369600000", "inventory": "1229100000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6541700000", "longTermDebt": "1790300000", "shortTermDebt": "631500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1031400000", "reportedCurrency": "USD", "retainedEarnings": "2232200000", "totalLiabilities": "3839300000", "otherCurrentAssets": "138700000", "totalCurrentAssets": "2634900000", "currentLongTermDebt": "605600000", "longTermInvestments": "None", "shortTermInvestments": "31600000", "currentNetReceivables": "816200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3906799999", "currentAccountsPayable": "367200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1431600000", "shortLongTermDebtTotal": "2579200000", "totalShareholderEquity": "2582400000", "capitalLeaseObligations": "104600000", "otherCurrentLiabilities": "407300000", "totalCurrentLiabilities": "1471300000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "419300000", "commonStockSharesOutstanding": "72081884", "intangibleAssetsExcludingGoodwill": "1031400000", "cashAndCashEquivalentsAtCarryingValue": "419300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394100000", "profitLoss": "None", "dividendPayout": "94000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72000000", "operatingCashflow": "545200000", "capitalExpenditures": "187800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "347100000", "cashflowFromInvestment": "-806500000", "stockBasedCompensation": "30600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4769000000, "cost_of_revenue": 3318100000, "gross_profit": 4769000000, "research_and_development": null, "selling_general_admin": 714100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 657100000, "depreciation_amortisation": 201300000, "ebitda": 657100000, "interest_expense": 101400000, "interest_income": null, "other_non_operating": null, "pretax_income": 530500000, "tax_provision": 122500000, "effective_tax_rate": null, "net_income": 408000000, "net_income_continuing_ops": 445200000, "net_income_to_common": 408000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419300000, "short_term_investments": 31600000, "net_receivables": 816200000, "inventory": 1229100000, "other_current_assets": null, "total_current_assets": 2634900000, "net_ppe": null, "goodwill": 1369600000, "intangible_assets": 1031400000, "goodwill_and_intangibles": 2401000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3906799999, "total_assets": 6541700000, "short_term_debt": 631500000, "accounts_payable": 367200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1471300000, "long_term_debt": 1790300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368000000, "total_liabilities": 3839300000, "total_debt": 2421800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2232200000, "total_equity": 2582400000, "shares_outstanding": 72081884, "operating_cash_flow": 545200000, "stock_based_compensation": 30600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -806500000, "dividends_paid": 94000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 347100000, "free_cash_flow": 733000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "657100000", "ebitda": "657100000", "netIncome": "408000000", "grossProfit": "4769000000", "depreciation": "None", "totalRevenue": "4769000000", "costOfRevenue": "3318100000", "interestIncome": "7100000", "incomeBeforeTax": "530500000", "interestExpense": "101400000", "operatingIncome": "657100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "122500000", "reportedCurrency": "USD", "netInterestIncome": "-95500000", "nonInterestIncome": "None", "operatingExpenses": "740800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3318100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201300000", "sellingGeneralAndAdministrative": "714100000", "netIncomeFromContinuingOperations": "445200000" }, "balance": { "goodwill": "1369600000", "inventory": "1229100000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6541700000", "longTermDebt": "1790300000", "shortTermDebt": "631500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1031400000", "reportedCurrency": "USD", "retainedEarnings": "2232200000", "totalLiabilities": "3839300000", "otherCurrentAssets": "138700000", "totalCurrentAssets": "2634900000", "currentLongTermDebt": "605600000", "longTermInvestments": "None", "shortTermInvestments": "31600000", "currentNetReceivables": "816200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3906799999", "currentAccountsPayable": "367200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1431600000", "shortLongTermDebtTotal": "2579200000", "totalShareholderEquity": "2582400000", "capitalLeaseObligations": "104600000", "otherCurrentLiabilities": "407300000", "totalCurrentLiabilities": "1471300000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "419300000", "commonStockSharesOutstanding": "72081884", "intangibleAssetsExcludingGoodwill": "1031400000", "cashAndCashEquivalentsAtCarryingValue": "419300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394100000", "profitLoss": "None", "dividendPayout": "94000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72000000", "operatingCashflow": "545200000", "capitalExpenditures": "187800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "347100000", "cashflowFromInvestment": "-806500000", "stockBasedCompensation": "30600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 4496700000, "cost_of_revenue": 3153700000, "gross_profit": 1343000000, "ebit": 674200000, "ebitda": 838200000, "pretax_income": 550900000, "tax_provision": 133900000, "net_income": 407400000, "net_income_to_common": 407400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340700000, "total_current_assets": 2504000000, "total_assets": 5772400000, "short_term_debt": 73100000, "long_term_debt": 1914200000, "total_debt": 1987300000, "total_liabilities": 3419500000, "total_equity": 2268300000, "shares_outstanding": 74323839, "goodwill_and_intangibles": 1863600000 }, "cash_flow": { "operating_cash_flow": 463800000, "capital_expenditure": 178400000, "free_cash_flow": 642200000, "dividends_paid": 91700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340844, "ticker_id": 3972, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "674200000", "ebitda": "838200000", "netIncome": "407400000", "grossProfit": "1343000000", "depreciation": "None", "totalRevenue": "4496700000", "costOfRevenue": "3153700000", "interestIncome": "70800000", "incomeBeforeTax": "550900000", "interestExpense": "74600000", "operatingIncome": "606900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "133900000", "reportedCurrency": "USD", "netInterestIncome": "-70800000", "nonInterestIncome": "None", "operatingExpenses": "736100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9300000", "costofGoodsAndServicesSold": "3153700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "637100000", "netIncomeFromContinuingOperations": "417000000" }, "balance": { "goodwill": "1098300000", "inventory": "1191300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "5772400000", "longTermDebt": "1914200000", "shortTermDebt": "73100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "765300000", "reportedCurrency": "USD", "retainedEarnings": "1932100000", "totalLiabilities": "3419500000", "otherCurrentAssets": "129300000", "totalCurrentAssets": "2504000000", "currentLongTermDebt": "49000000", "longTermInvestments": "None", "shortTermInvestments": "39200000", "currentNetReceivables": "803500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3268399999", "currentAccountsPayable": "403900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1308800000", "shortLongTermDebtTotal": "2117699999", "totalShareholderEquity": "2268300000", "capitalLeaseObligations": "65200000", "otherCurrentLiabilities": "429800000", "totalCurrentLiabilities": "1012400000", "otherNonCurrentLiabilities": "236000000", "totalNonCurrentLiabilities": "2407100000", "cashAndShortTermInvestments": "340700000", "commonStockSharesOutstanding": "74323839", "intangibleAssetsExcludingGoodwill": "765300000", "cashAndCashEquivalentsAtCarryingValue": "340700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "407400000", "profitLoss": "None", "dividendPayout": "91700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-145600000", "operatingCashflow": "463800000", "capitalExpenditures": "178400000", "changeInReceivables": "-73500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "206800000", "cashflowFromInvestment": "-573300000", "stockBasedCompensation": "30400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4496700000, "cost_of_revenue": 3153700000, "gross_profit": 1343000000, "research_and_development": null, "selling_general_admin": 637100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 674200000, "depreciation_amortisation": 164000000, "ebitda": 838200000, "interest_expense": 74600000, "interest_income": null, "other_non_operating": null, "pretax_income": 550900000, "tax_provision": 133900000, "effective_tax_rate": null, "net_income": 407400000, "net_income_continuing_ops": 417000000, "net_income_to_common": 407400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340700000, "short_term_investments": 39200000, "net_receivables": 803500000, "inventory": 1191300000, "other_current_assets": null, "total_current_assets": 2504000000, "net_ppe": null, "goodwill": 1098300000, "intangible_assets": 765300000, "goodwill_and_intangibles": 1863600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3268399999, "total_assets": 5772400000, "short_term_debt": 73100000, "accounts_payable": 403900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012400000, "long_term_debt": 1914200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2407100000, "total_liabilities": 3419500000, "total_debt": 1987300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1932100000, "total_equity": 2268300000, "shares_outstanding": 74323839, "operating_cash_flow": 463800000, "stock_based_compensation": 30400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -573300000, "dividends_paid": 91700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206800000, "free_cash_flow": 642200000, "net_change_in_cash": 97300000 }, "raw_data": { "income": { "ebit": "674200000", "ebitda": "838200000", "netIncome": "407400000", "grossProfit": "1343000000", "depreciation": "None", "totalRevenue": "4496700000", "costOfRevenue": "3153700000", "interestIncome": "70800000", "incomeBeforeTax": "550900000", "interestExpense": "74600000", "operatingIncome": "606900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "133900000", "reportedCurrency": "USD", "netInterestIncome": "-70800000", "nonInterestIncome": "None", "operatingExpenses": "736100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9300000", "costofGoodsAndServicesSold": "3153700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "637100000", "netIncomeFromContinuingOperations": "417000000" }, "balance": { "goodwill": "1098300000", "inventory": "1191300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "5772400000", "longTermDebt": "1914200000", "shortTermDebt": "73100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "765300000", "reportedCurrency": "USD", "retainedEarnings": "1932100000", "totalLiabilities": "3419500000", "otherCurrentAssets": "129300000", "totalCurrentAssets": "2504000000", "currentLongTermDebt": "49000000", "longTermInvestments": "None", "shortTermInvestments": "39200000", "currentNetReceivables": "803500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3268399999", "currentAccountsPayable": "403900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1308800000", "shortLongTermDebtTotal": "2117699999", "totalShareholderEquity": "2268300000", "capitalLeaseObligations": "65200000", "otherCurrentLiabilities": "429800000", "totalCurrentLiabilities": "1012400000", "otherNonCurrentLiabilities": "236000000", "totalNonCurrentLiabilities": "2407100000", "cashAndShortTermInvestments": "340700000", "commonStockSharesOutstanding": "74323839", "intangibleAssetsExcludingGoodwill": "765300000", "cashAndCashEquivalentsAtCarryingValue": "340700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "407400000", "profitLoss": "None", "dividendPayout": "91700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-145600000", "operatingCashflow": "463800000", "capitalExpenditures": "178400000", "changeInReceivables": "-73500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "206800000", "cashflowFromInvestment": "-573300000", "stockBasedCompensation": "30400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 4132899999, "cost_of_revenue": 2977400000, "gross_profit": 1155500000, "ebit": 546800000, "ebitda": 713800000, "pretax_income": 476600000, "tax_provision": 95100000, "net_income": 369100000, "net_income_to_common": 369100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257899999, "total_current_assets": 2213500000, "total_assets": 5170700000, "short_term_debt": 80000000, "long_term_debt": 1411100000, "total_debt": 1491100000, "total_liabilities": 2793000000, "total_equity": 2294900000, "shares_outstanding": 77006589, "goodwill_and_intangibles": 1691500000 }, "cash_flow": { "operating_cash_flow": 387300000, "capital_expenditure": 148300000, "free_cash_flow": 535600000, "dividends_paid": 92200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340849, "ticker_id": 3972, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "546800000", "ebitda": "713800000", "netIncome": "369100000", "grossProfit": "1155500000", "depreciation": "None", "totalRevenue": "4132899999", "costOfRevenue": "2977400000", "interestIncome": "56500000", "incomeBeforeTax": "476600000", "interestExpense": "58800000", "operatingIncome": "513100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "95100000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "642399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4000000", "costofGoodsAndServicesSold": "2977400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "580500000", "netIncomeFromContinuingOperations": "381500000" }, "balance": { "goodwill": "1022700000", "inventory": "1042700000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "5170700000", "longTermDebt": "1411100000", "shortTermDebt": "80000000", "treasuryStock": "-126100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668800000", "reportedCurrency": "USD", "retainedEarnings": "1616400000", "totalLiabilities": "2793000000", "otherCurrentAssets": "125100000", "totalCurrentAssets": "2213500000", "currentLongTermDebt": "53800000", "longTermInvestments": "None", "shortTermInvestments": "56900000", "currentNetReceivables": "730900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2957200000", "currentAccountsPayable": "430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1174200000", "shortLongTermDebtTotal": "1646300000", "totalShareholderEquity": "2294900000", "capitalLeaseObligations": "77600000", "otherCurrentLiabilities": "344400000", "totalCurrentLiabilities": "896600000", "otherNonCurrentLiabilities": "206300000", "totalNonCurrentLiabilities": "1896400000", "cashAndShortTermInvestments": "257899999", "commonStockSharesOutstanding": "77006589", "intangibleAssetsExcludingGoodwill": "668800000", "cashAndCashEquivalentsAtCarryingValue": "257899999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369100000", "profitLoss": "None", "dividendPayout": "92200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-215800000", "operatingCashflow": "387300000", "capitalExpenditures": "148300000", "changeInReceivables": "-55800000", "changeInExchangeRate": "-7400000", "cashflowFromFinancing": "-269300000", "cashflowFromInvestment": "-173800000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4132899999, "cost_of_revenue": 2977400000, "gross_profit": 1155500000, "research_and_development": null, "selling_general_admin": 580500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 546800000, "depreciation_amortisation": 167000000, "ebitda": 713800000, "interest_expense": 58800000, "interest_income": null, "other_non_operating": null, "pretax_income": 476600000, "tax_provision": 95100000, "effective_tax_rate": null, "net_income": 369100000, "net_income_continuing_ops": 381500000, "net_income_to_common": 369100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257899999, "short_term_investments": 56900000, "net_receivables": 730900000, "inventory": 1042700000, "other_current_assets": null, "total_current_assets": 2213500000, "net_ppe": null, "goodwill": 1022700000, "intangible_assets": 668800000, "goodwill_and_intangibles": 1691500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2957200000, "total_assets": 5170700000, "short_term_debt": 80000000, "accounts_payable": 430000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 896600000, "long_term_debt": 1411100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1896400000, "total_liabilities": 2793000000, "total_debt": 1491100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1616400000, "total_equity": 2294900000, "shares_outstanding": 77006589, "operating_cash_flow": 387300000, "stock_based_compensation": 20200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173800000, "dividends_paid": 92200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -269300000, "free_cash_flow": 535600000, "net_change_in_cash": -63200000 }, "raw_data": { "income": { "ebit": "546800000", "ebitda": "713800000", "netIncome": "369100000", "grossProfit": "1155500000", "depreciation": "None", "totalRevenue": "4132899999", "costOfRevenue": "2977400000", "interestIncome": "56500000", "incomeBeforeTax": "476600000", "interestExpense": "58800000", "operatingIncome": "513100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "95100000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "642399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4000000", "costofGoodsAndServicesSold": "2977400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "580500000", "netIncomeFromContinuingOperations": "381500000" }, "balance": { "goodwill": "1022700000", "inventory": "1042700000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "5170700000", "longTermDebt": "1411100000", "shortTermDebt": "80000000", "treasuryStock": "-126100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668800000", "reportedCurrency": "USD", "retainedEarnings": "1616400000", "totalLiabilities": "2793000000", "otherCurrentAssets": "125100000", "totalCurrentAssets": "2213500000", "currentLongTermDebt": "53800000", "longTermInvestments": "None", "shortTermInvestments": "56900000", "currentNetReceivables": "730900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2957200000", "currentAccountsPayable": "430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1174200000", "shortLongTermDebtTotal": "1646300000", "totalShareholderEquity": "2294900000", "capitalLeaseObligations": "77600000", "otherCurrentLiabilities": "344400000", "totalCurrentLiabilities": "896600000", "otherNonCurrentLiabilities": "206300000", "totalNonCurrentLiabilities": "1896400000", "cashAndShortTermInvestments": "257899999", "commonStockSharesOutstanding": "77006589", "intangibleAssetsExcludingGoodwill": "668800000", "cashAndCashEquivalentsAtCarryingValue": "257899999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369100000", "profitLoss": "None", "dividendPayout": "92200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-215800000", "operatingCashflow": "387300000", "capitalExpenditures": "148300000", "changeInReceivables": "-55800000", "changeInExchangeRate": "-7400000", "cashflowFromFinancing": "-269300000", "cashflowFromInvestment": "-173800000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 3513200000, "cost_of_revenue": 2495500000, "gross_profit": 1017700000, "ebit": 497700000, "ebitda": 661700000, "pretax_income": 396300000, "tax_provision": 103900000, "net_income": 284500000, "net_income_to_common": 284500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321100000, "total_current_assets": 2000300000, "total_assets": 5041600000, "short_term_debt": 157900000, "long_term_debt": 1433900000, "total_debt": 1591800000, "total_liabilities": 2816400000, "total_equity": 2152900000, "shares_outstanding": 76401366, "goodwill_and_intangibles": 1788999999 }, "cash_flow": { "operating_cash_flow": 577600000, "capital_expenditure": 121600000, "free_cash_flow": 699200000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340854, "ticker_id": 3972, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "497700000", "ebitda": "661700000", "netIncome": "284500000", "grossProfit": "1017700000", "depreciation": "None", "totalRevenue": "3513200000", "costOfRevenue": "2495500000", "interestIncome": "63900000", "incomeBeforeTax": "396300000", "interestExpense": "67600000", "operatingIncome": "454900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "103900000", "reportedCurrency": "USD", "netInterestIncome": "-63900000", "nonInterestIncome": "None", "operatingExpenses": "562800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13700000", "costofGoodsAndServicesSold": "2495500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "292400000" }, "balance": { "goodwill": "1047599999", "inventory": "841300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "5041600000", "longTermDebt": "1433900000", "shortTermDebt": "157900000", "treasuryStock": "-9300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "741400000", "reportedCurrency": "USD", "retainedEarnings": "1339500000", "totalLiabilities": "2816400000", "otherCurrentAssets": "108300000", "totalCurrentAssets": "2000300000", "currentLongTermDebt": "130700000", "longTermInvestments": "None", "shortTermInvestments": "37600000", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3041300000", "currentAccountsPayable": "351400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1153800000", "shortLongTermDebtTotal": "1742800000", "totalShareholderEquity": "2152900000", "capitalLeaseObligations": "102700000", "otherCurrentLiabilities": "322600000", "totalCurrentLiabilities": "848000000", "otherNonCurrentLiabilities": "385800000", "totalNonCurrentLiabilities": "1968400000", "cashAndShortTermInvestments": "321100000", "commonStockSharesOutstanding": "76401366", "intangibleAssetsExcludingGoodwill": "741400000", "cashAndCashEquivalentsAtCarryingValue": "321100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292400000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27400000", "operatingCashflow": "577600000", "capitalExpenditures": "121600000", "changeInReceivables": "-20700000", "changeInExchangeRate": "11900000", "cashflowFromFinancing": "-331100000", "cashflowFromInvestment": "-153500000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3513200000, "cost_of_revenue": 2495500000, "gross_profit": 1017700000, "research_and_development": null, "selling_general_admin": 533000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 497700000, "depreciation_amortisation": 164000000, "ebitda": 661700000, "interest_expense": 67600000, "interest_income": null, "other_non_operating": null, "pretax_income": 396300000, "tax_provision": 103900000, "effective_tax_rate": null, "net_income": 284500000, "net_income_continuing_ops": 292400000, "net_income_to_common": 284500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321100000, "short_term_investments": 37600000, "net_receivables": 692000000, "inventory": 841300000, "other_current_assets": null, "total_current_assets": 2000300000, "net_ppe": null, "goodwill": 1047599999, "intangible_assets": 741400000, "goodwill_and_intangibles": 1788999999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3041300000, "total_assets": 5041600000, "short_term_debt": 157900000, "accounts_payable": 351400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848000000, "long_term_debt": 1433900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1968400000, "total_liabilities": 2816400000, "total_debt": 1591800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1339500000, "total_equity": 2152900000, "shares_outstanding": 76401366, "operating_cash_flow": 577600000, "stock_based_compensation": 23200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153500000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -331100000, "free_cash_flow": 699200000, "net_change_in_cash": 104900000 }, "raw_data": { "income": { "ebit": "497700000", "ebitda": "661700000", "netIncome": "284500000", "grossProfit": "1017700000", "depreciation": "None", "totalRevenue": "3513200000", "costOfRevenue": "2495500000", "interestIncome": "63900000", "incomeBeforeTax": "396300000", "interestExpense": "67600000", "operatingIncome": "454900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "103900000", "reportedCurrency": "USD", "netInterestIncome": "-63900000", "nonInterestIncome": "None", "operatingExpenses": "562800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13700000", "costofGoodsAndServicesSold": "2495500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "292400000" }, "balance": { "goodwill": "1047599999", "inventory": "841300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "5041600000", "longTermDebt": "1433900000", "shortTermDebt": "157900000", "treasuryStock": "-9300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "741400000", "reportedCurrency": "USD", "retainedEarnings": "1339500000", "totalLiabilities": "2816400000", "otherCurrentAssets": "108300000", "totalCurrentAssets": "2000300000", "currentLongTermDebt": "130700000", "longTermInvestments": "None", "shortTermInvestments": "37600000", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3041300000", "currentAccountsPayable": "351400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1153800000", "shortLongTermDebtTotal": "1742800000", "totalShareholderEquity": "2152900000", "capitalLeaseObligations": "102700000", "otherCurrentLiabilities": "322600000", "totalCurrentLiabilities": "848000000", "otherNonCurrentLiabilities": "385800000", "totalNonCurrentLiabilities": "1968400000", "cashAndShortTermInvestments": "321100000", "commonStockSharesOutstanding": "76401366", "intangibleAssetsExcludingGoodwill": "741400000", "cashAndCashEquivalentsAtCarryingValue": "321100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292400000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27400000", "operatingCashflow": "577600000", "capitalExpenditures": "121600000", "changeInReceivables": "-20700000", "changeInExchangeRate": "11900000", "cashflowFromFinancing": "-331100000", "cashflowFromInvestment": "-153500000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 3789900000, "cost_of_revenue": 2645100000, "gross_profit": 1144800000, "ebit": 532300000, "ebitda": 692200000, "pretax_income": 472400000, "tax_provision": 97700000, "net_income": 362100000, "net_income_to_common": 362100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216200000, "total_current_assets": 1874600000, "total_assets": 4859900000, "short_term_debt": 110300000, "long_term_debt": 1648100000, "total_debt": 1758400000, "total_liabilities": 2905100000, "total_equity": 1868200000, "shares_outstanding": 76896565, "goodwill_and_intangibles": 1752200000 }, "cash_flow": { "operating_cash_flow": 550100000, "capital_expenditure": 140600000, "free_cash_flow": 690700000, "dividends_paid": 84900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340859, "ticker_id": 3972, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "532300000", "ebitda": "692200000", "netIncome": "362100000", "grossProfit": "1144800000", "depreciation": "None", "totalRevenue": "3789900000", "costOfRevenue": "2645100000", "interestIncome": "4900000", "incomeBeforeTax": "472400000", "interestExpense": "72100000", "operatingIncome": "516400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "97700000", "reportedCurrency": "USD", "netInterestIncome": "-67200000", "nonInterestIncome": "None", "operatingExpenses": "628400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41400000", "otherNonOperatingIncome": "17900000", "costofGoodsAndServicesSold": "2645100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159900000", "sellingGeneralAndAdministrative": "618600000", "netIncomeFromContinuingOperations": "374700000" }, "balance": { "goodwill": "993700000", "inventory": "842000000", "commonStock": "53100000", "currentDebt": "None", "investments": "None", "totalAssets": "4859900000", "longTermDebt": "1648100000", "shortTermDebt": "110300000", "treasuryStock": "-979800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "758500000", "reportedCurrency": "USD", "retainedEarnings": "1907400000", "totalLiabilities": "2905100000", "otherCurrentAssets": "116300000", "totalCurrentAssets": "1874600000", "currentLongTermDebt": "82000000", "longTermInvestments": "2500000", "shortTermInvestments": "25800000", "currentNetReceivables": "674300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2985299999", "currentAccountsPayable": "301700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989200000", "shortLongTermDebtTotal": "1901000000", "totalShareholderEquity": "1868200000", "capitalLeaseObligations": "99600000", "otherCurrentLiabilities": "306800000", "totalCurrentLiabilities": "736600000", "otherNonCurrentLiabilities": "352200000", "totalNonCurrentLiabilities": "2168500000", "cashAndShortTermInvestments": "216200000", "commonStockSharesOutstanding": "76896565", "intangibleAssetsExcludingGoodwill": "758500000", "cashAndCashEquivalentsAtCarryingValue": "216200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374700000", "profitLoss": "None", "dividendPayout": "84900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "50700000", "operatingCashflow": "550100000", "capitalExpenditures": "140600000", "changeInReceivables": "11500000", "changeInExchangeRate": "-1400000", "cashflowFromFinancing": "-100700000", "cashflowFromInvestment": "-364900000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3789900000, "cost_of_revenue": 2645100000, "gross_profit": 1144800000, "research_and_development": 41400000, "selling_general_admin": 618600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 532300000, "depreciation_amortisation": 159900000, "ebitda": 692200000, "interest_expense": 72100000, "interest_income": null, "other_non_operating": null, "pretax_income": 472400000, "tax_provision": 97700000, "effective_tax_rate": null, "net_income": 362100000, "net_income_continuing_ops": 374700000, "net_income_to_common": 362100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216200000, "short_term_investments": 25800000, "net_receivables": 674300000, "inventory": 842000000, "other_current_assets": null, "total_current_assets": 1874600000, "net_ppe": null, "goodwill": 993700000, "intangible_assets": 758500000, "goodwill_and_intangibles": 1752200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2985299999, "total_assets": 4859900000, "short_term_debt": 110300000, "accounts_payable": 301700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 736600000, "long_term_debt": 1648100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2168500000, "total_liabilities": 2905100000, "total_debt": 1758400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1907400000, "total_equity": 1868200000, "shares_outstanding": 76896565, "operating_cash_flow": 550100000, "stock_based_compensation": 27100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -364900000, "dividends_paid": 84900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100700000, "free_cash_flow": 690700000, "net_change_in_cash": 83100000 }, "raw_data": { "income": { "ebit": "532300000", "ebitda": "692200000", "netIncome": "362100000", "grossProfit": "1144800000", "depreciation": "None", "totalRevenue": "3789900000", "costOfRevenue": "2645100000", "interestIncome": "4900000", "incomeBeforeTax": "472400000", "interestExpense": "72100000", "operatingIncome": "516400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "97700000", "reportedCurrency": "USD", "netInterestIncome": "-67200000", "nonInterestIncome": "None", "operatingExpenses": "628400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41400000", "otherNonOperatingIncome": "17900000", "costofGoodsAndServicesSold": "2645100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159900000", "sellingGeneralAndAdministrative": "618600000", "netIncomeFromContinuingOperations": "374700000" }, "balance": { "goodwill": "993700000", "inventory": "842000000", "commonStock": "53100000", "currentDebt": "None", "investments": "None", "totalAssets": "4859900000", "longTermDebt": "1648100000", "shortTermDebt": "110300000", "treasuryStock": "-979800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "758500000", "reportedCurrency": "USD", "retainedEarnings": "1907400000", "totalLiabilities": "2905100000", "otherCurrentAssets": "116300000", "totalCurrentAssets": "1874600000", "currentLongTermDebt": "82000000", "longTermInvestments": "2500000", "shortTermInvestments": "25800000", "currentNetReceivables": "674300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2985299999", "currentAccountsPayable": "301700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989200000", "shortLongTermDebtTotal": "1901000000", "totalShareholderEquity": "1868200000", "capitalLeaseObligations": "99600000", "otherCurrentLiabilities": "306800000", "totalCurrentLiabilities": "736600000", "otherNonCurrentLiabilities": "352200000", "totalNonCurrentLiabilities": "2168500000", "cashAndShortTermInvestments": "216200000", "commonStockSharesOutstanding": "76896565", "intangibleAssetsExcludingGoodwill": "758500000", "cashAndCashEquivalentsAtCarryingValue": "216200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374700000", "profitLoss": "None", "dividendPayout": "84900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "50700000", "operatingCashflow": "550100000", "capitalExpenditures": "140600000", "changeInReceivables": "11500000", "changeInExchangeRate": "-1400000", "cashflowFromFinancing": "-100700000", "cashflowFromInvestment": "-364900000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 3580800000, "cost_of_revenue": 2540700000, "gross_profit": 1040099999, "ebit": 466000000, "ebitda": 612000000, "pretax_income": 408100000, "tax_provision": 102600000, "net_income": 302800000, "net_income_to_common": 302800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133100000, "total_current_assets": 1737200000, "total_assets": 4445200000, "short_term_debt": 43000000, "long_term_debt": 1638600000, "total_debt": 1681600000, "total_liabilities": 2802500000, "total_equity": 1579600000, "shares_outstanding": 78337481, "goodwill_and_intangibles": 1693700000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 112600000, "free_cash_flow": 445100000, "dividends_paid": 85700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340864, "ticker_id": 3972, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "466000000", "ebitda": "612000000", "netIncome": "302800000", "grossProfit": "1040099999", "depreciation": "None", "totalRevenue": "3580800000", "costOfRevenue": "2540700000", "interestIncome": "2100000", "incomeBeforeTax": "408100000", "interestExpense": "51700000", "operatingIncome": "454500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102600000", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "585600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37300000", "otherNonOperatingIncome": "11500000", "costofGoodsAndServicesSold": "2540700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "580700000", "netIncomeFromContinuingOperations": "305500000" }, "balance": { "goodwill": "960500000", "inventory": "835700000", "commonStock": "53100000", "currentDebt": "None", "investments": "None", "totalAssets": "4445200000", "longTermDebt": "1638600000", "shortTermDebt": "43000000", "treasuryStock": "-960300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "733200000", "reportedCurrency": "USD", "retainedEarnings": "1630200000", "totalLiabilities": "2802500000", "otherCurrentAssets": "83400000", "totalCurrentAssets": "1737200000", "currentLongTermDebt": "43000000", "longTermInvestments": "2300000", "shortTermInvestments": "21800000", "currentNetReceivables": "663200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2708000000", "currentAccountsPayable": "273200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "912100000", "shortLongTermDebtTotal": "1681600000", "totalShareholderEquity": "1579600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345900000", "totalCurrentLiabilities": "685600000", "otherNonCurrentLiabilities": "340300000", "totalNonCurrentLiabilities": "2116900000", "cashAndShortTermInvestments": "133100000", "commonStockSharesOutstanding": "78337481", "intangibleAssetsExcludingGoodwill": "733200000", "cashAndCashEquivalentsAtCarryingValue": "133100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302800000", "profitLoss": "None", "dividendPayout": "85700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-87100000", "operatingCashflow": "332500000", "capitalExpenditures": "112600000", "changeInReceivables": "-88200000", "changeInExchangeRate": "-12700000", "cashflowFromFinancing": "553100000", "cashflowFromInvestment": "-865200000", "stockBasedCompensation": "32300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3580800000, "cost_of_revenue": 2540700000, "gross_profit": 1040099999, "research_and_development": 37300000, "selling_general_admin": 580700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466000000, "depreciation_amortisation": 146000000, "ebitda": 612000000, "interest_expense": 51700000, "interest_income": null, "other_non_operating": null, "pretax_income": 408100000, "tax_provision": 102600000, "effective_tax_rate": null, "net_income": 302800000, "net_income_continuing_ops": 305500000, "net_income_to_common": 302800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133100000, "short_term_investments": 21800000, "net_receivables": 663200000, "inventory": 835700000, "other_current_assets": null, "total_current_assets": 1737200000, "net_ppe": null, "goodwill": 960500000, "intangible_assets": 733200000, "goodwill_and_intangibles": 1693700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2708000000, "total_assets": 4445200000, "short_term_debt": 43000000, "accounts_payable": 273200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685600000, "long_term_debt": 1638600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2116900000, "total_liabilities": 2802500000, "total_debt": 1681600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1630200000, "total_equity": 1579600000, "shares_outstanding": 78337481, "operating_cash_flow": 332500000, "stock_based_compensation": 32300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -865200000, "dividends_paid": 85700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 553100000, "free_cash_flow": 445100000, "net_change_in_cash": 7700000 }, "raw_data": { "income": { "ebit": "466000000", "ebitda": "612000000", "netIncome": "302800000", "grossProfit": "1040099999", "depreciation": "None", "totalRevenue": "3580800000", "costOfRevenue": "2540700000", "interestIncome": "2100000", "incomeBeforeTax": "408100000", "interestExpense": "51700000", "operatingIncome": "454500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102600000", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "585600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37300000", "otherNonOperatingIncome": "11500000", "costofGoodsAndServicesSold": "2540700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "580700000", "netIncomeFromContinuingOperations": "305500000" }, "balance": { "goodwill": "960500000", "inventory": "835700000", "commonStock": "53100000", "currentDebt": "None", "investments": "None", "totalAssets": "4445200000", "longTermDebt": "1638600000", "shortTermDebt": "43000000", "treasuryStock": "-960300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "733200000", "reportedCurrency": "USD", "retainedEarnings": "1630200000", "totalLiabilities": "2802500000", "otherCurrentAssets": "83400000", "totalCurrentAssets": "1737200000", "currentLongTermDebt": "43000000", "longTermInvestments": "2300000", "shortTermInvestments": "21800000", "currentNetReceivables": "663200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2708000000", "currentAccountsPayable": "273200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "912100000", "shortLongTermDebtTotal": "1681600000", "totalShareholderEquity": "1579600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345900000", "totalCurrentLiabilities": "685600000", "otherNonCurrentLiabilities": "340300000", "totalNonCurrentLiabilities": "2116900000", "cashAndShortTermInvestments": "133100000", "commonStockSharesOutstanding": "78337481", "intangibleAssetsExcludingGoodwill": "733200000", "cashAndCashEquivalentsAtCarryingValue": "133100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302800000", "profitLoss": "None", "dividendPayout": "85700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-87100000", "operatingCashflow": "332500000", "capitalExpenditures": "112600000", "changeInReceivables": "-88200000", "changeInExchangeRate": "-12700000", "cashflowFromFinancing": "553100000", "cashflowFromInvestment": "-865200000", "stockBasedCompensation": "32300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1231300000, "cost_of_revenue": 857900000, "gross_profit": 373400000, "ebit": 174000000, "ebitda": 232900000, "pretax_income": 142900000, "tax_provision": 37000000, "net_income": 98200000, "net_income_to_common": 98200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345500000, "total_current_assets": 2755000000, "total_assets": 6881500000, "short_term_debt": 76600000, "long_term_debt": 2027200000, "total_debt": 2103800000, "total_liabilities": 3513600000, "total_equity": 3207700000, "shares_outstanding": 70204689, "goodwill_and_intangibles": 2552299999 }, "cash_flow": { "operating_cash_flow": 39300000, "capital_expenditure": 38800000, "free_cash_flow": 78100000, "dividends_paid": 25300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340827, "ticker_id": 3972, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174000000", "ebitda": "232900000", "netIncome": "98200000", "grossProfit": "373400000", "depreciation": "None", "totalRevenue": "1231300000", "costOfRevenue": "857900000", "interestIncome": "1700000", "incomeBeforeTax": "142900000", "interestExpense": "22600000", "operatingIncome": "174000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-22600000", "nonInterestIncome": "None", "operatingExpenses": "199400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58900000", "sellingGeneralAndAdministrative": "201200000", "netIncomeFromContinuingOperations": "105900000" }, "balance": { "goodwill": "1526200000", "inventory": "1273800000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6881500000", "longTermDebt": "2027200000", "shortTermDebt": "76600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1026099999", "reportedCurrency": "USD", "retainedEarnings": "2751800000", "totalLiabilities": "3513600000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "2755000000", "currentLongTermDebt": "42900000", "longTermInvestments": "None", "shortTermInvestments": "18100000", "currentNetReceivables": "964600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4126500000", "currentAccountsPayable": "380300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2203200000", "totalShareholderEquity": "3207700000", "capitalLeaseObligations": "133100000", "otherCurrentLiabilities": "409600000", "totalCurrentLiabilities": "956900000", "otherNonCurrentLiabilities": "98400000", "totalNonCurrentLiabilities": "2556700000", "cashAndShortTermInvestments": "345500000", "commonStockSharesOutstanding": "70204689", "intangibleAssetsExcludingGoodwill": "1026099999", "cashAndCashEquivalentsAtCarryingValue": "345500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98200000", "profitLoss": "None", "dividendPayout": "25300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12500000", "operatingCashflow": "39300000", "capitalExpenditures": "38800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102100000", "cashflowFromInvestment": "-157000000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1231300000, "cost_of_revenue": 857900000, "gross_profit": 373400000, "research_and_development": null, "selling_general_admin": 201200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174000000, "depreciation_amortisation": 58900000, "ebitda": 232900000, "interest_expense": 22600000, "interest_income": null, "other_non_operating": null, "pretax_income": 142900000, "tax_provision": 37000000, "effective_tax_rate": null, "net_income": 98200000, "net_income_continuing_ops": 105900000, "net_income_to_common": 98200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345500000, "short_term_investments": 18100000, "net_receivables": 964600000, "inventory": 1273800000, "other_current_assets": null, "total_current_assets": 2755000000, "net_ppe": null, "goodwill": 1526200000, "intangible_assets": 1026099999, "goodwill_and_intangibles": 2552299999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4126500000, "total_assets": 6881500000, "short_term_debt": 76600000, "accounts_payable": 380300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956900000, "long_term_debt": 2027200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2556700000, "total_liabilities": 3513600000, "total_debt": 2103800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2751800000, "total_equity": 3207700000, "shares_outstanding": 70204689, "operating_cash_flow": 39300000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157000000, "dividends_paid": 25300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102100000, "free_cash_flow": 78100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174000000", "ebitda": "232900000", "netIncome": "98200000", "grossProfit": "373400000", "depreciation": "None", "totalRevenue": "1231300000", "costOfRevenue": "857900000", "interestIncome": "1700000", "incomeBeforeTax": "142900000", "interestExpense": "22600000", "operatingIncome": "174000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-22600000", "nonInterestIncome": "None", "operatingExpenses": "199400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58900000", "sellingGeneralAndAdministrative": "201200000", "netIncomeFromContinuingOperations": "105900000" }, "balance": { "goodwill": "1526200000", "inventory": "1273800000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6881500000", "longTermDebt": "2027200000", "shortTermDebt": "76600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1026099999", "reportedCurrency": "USD", "retainedEarnings": "2751800000", "totalLiabilities": "3513600000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "2755000000", "currentLongTermDebt": "42900000", "longTermInvestments": "None", "shortTermInvestments": "18100000", "currentNetReceivables": "964600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4126500000", "currentAccountsPayable": "380300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2203200000", "totalShareholderEquity": "3207700000", "capitalLeaseObligations": "133100000", "otherCurrentLiabilities": "409600000", "totalCurrentLiabilities": "956900000", "otherNonCurrentLiabilities": "98400000", "totalNonCurrentLiabilities": "2556700000", "cashAndShortTermInvestments": "345500000", "commonStockSharesOutstanding": "70204689", "intangibleAssetsExcludingGoodwill": "1026099999", "cashAndCashEquivalentsAtCarryingValue": "345500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98200000", "profitLoss": "None", "dividendPayout": "25300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12500000", "operatingCashflow": "39300000", "capitalExpenditures": "38800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102100000", "cashflowFromInvestment": "-157000000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1111000000, "cost_of_revenue": 867800000, "gross_profit": 243200000, "ebit": 75000000, "ebitda": 134200000, "pretax_income": 73800000, "tax_provision": 7900000, "net_income": 62300000, "net_income_to_common": 62300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365400000, "total_current_assets": 2600800000, "total_assets": 6676800000, "short_term_debt": 72000000, "long_term_debt": 1883100000, "total_debt": 1955100000, "total_liabilities": 3331100000, "total_equity": 3184600000, "shares_outstanding": 70221102, "goodwill_and_intangibles": 2488700000 }, "cash_flow": { "operating_cash_flow": 183300000, "capital_expenditure": 42600000, "free_cash_flow": 225900000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340828, "ticker_id": 3972, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75000000", "ebitda": "134200000", "netIncome": "62300000", "grossProfit": "243200000", "depreciation": "None", "totalRevenue": "1111000000", "costOfRevenue": "867800000", "interestIncome": "24100000", "incomeBeforeTax": "73800000", "interestExpense": "24100000", "operatingIncome": "134700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-24100000", "nonInterestIncome": "None", "operatingExpenses": "108500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59200000", "sellingGeneralAndAdministrative": "187400000", "netIncomeFromContinuingOperations": "65900000" }, "balance": { "goodwill": "1486400000", "inventory": "1243300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6676800000", "longTermDebt": "1883100000", "shortTermDebt": "72000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002300000", "reportedCurrency": "USD", "retainedEarnings": "2678900000", "totalLiabilities": "3331100000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "2600800000", "currentLongTermDebt": "38900000", "longTermInvestments": "None", "shortTermInvestments": "21100000", "currentNetReceivables": "827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076000000", "currentAccountsPayable": "353200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1510500000", "shortLongTermDebtTotal": "2156700000", "totalShareholderEquity": "3184600000", "capitalLeaseObligations": "133900000", "otherCurrentLiabilities": "409800000", "totalCurrentLiabilities": "922100000", "otherNonCurrentLiabilities": "100200000", "totalNonCurrentLiabilities": "2409000000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "70221102", "intangibleAssetsExcludingGoodwill": "1002300000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62300000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16300000", "operatingCashflow": "183300000", "capitalExpenditures": "42600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230300000", "cashflowFromInvestment": "-41200000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1111000000, "cost_of_revenue": 867800000, "gross_profit": 243200000, "research_and_development": null, "selling_general_admin": 187400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75000000, "depreciation_amortisation": 59200000, "ebitda": 134200000, "interest_expense": 24100000, "interest_income": null, "other_non_operating": null, "pretax_income": 73800000, "tax_provision": 7900000, "effective_tax_rate": null, "net_income": 62300000, "net_income_continuing_ops": 65900000, "net_income_to_common": 62300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365400000, "short_term_investments": 21100000, "net_receivables": 827000000, "inventory": 1243300000, "other_current_assets": null, "total_current_assets": 2600800000, "net_ppe": null, "goodwill": 1486400000, "intangible_assets": 1002300000, "goodwill_and_intangibles": 2488700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4076000000, "total_assets": 6676800000, "short_term_debt": 72000000, "accounts_payable": 353200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 922100000, "long_term_debt": 1883100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2409000000, "total_liabilities": 3331100000, "total_debt": 1955100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2678900000, "total_equity": 3184600000, "shares_outstanding": 70221102, "operating_cash_flow": 183300000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41200000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230300000, "free_cash_flow": 225900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75000000", "ebitda": "134200000", "netIncome": "62300000", "grossProfit": "243200000", "depreciation": "None", "totalRevenue": "1111000000", "costOfRevenue": "867800000", "interestIncome": "24100000", "incomeBeforeTax": "73800000", "interestExpense": "24100000", "operatingIncome": "134700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-24100000", "nonInterestIncome": "None", "operatingExpenses": "108500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59200000", "sellingGeneralAndAdministrative": "187400000", "netIncomeFromContinuingOperations": "65900000" }, "balance": { "goodwill": "1486400000", "inventory": "1243300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6676800000", "longTermDebt": "1883100000", "shortTermDebt": "72000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002300000", "reportedCurrency": "USD", "retainedEarnings": "2678900000", "totalLiabilities": "3331100000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "2600800000", "currentLongTermDebt": "38900000", "longTermInvestments": "None", "shortTermInvestments": "21100000", "currentNetReceivables": "827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076000000", "currentAccountsPayable": "353200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1510500000", "shortLongTermDebtTotal": "2156700000", "totalShareholderEquity": "3184600000", "capitalLeaseObligations": "133900000", "otherCurrentLiabilities": "409800000", "totalCurrentLiabilities": "922100000", "otherNonCurrentLiabilities": "100200000", "totalNonCurrentLiabilities": "2409000000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "70221102", "intangibleAssetsExcludingGoodwill": "1002300000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62300000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16300000", "operatingCashflow": "183300000", "capitalExpenditures": "42600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230300000", "cashflowFromInvestment": "-41200000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1157100000, "cost_of_revenue": 808100000, "gross_profit": 349000000, "ebit": 134800000, "ebitda": 193400000, "pretax_income": 107500000, "tax_provision": 33200000, "net_income": 69300000, "net_income_to_common": 69300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451500000, "total_current_assets": 2732000000, "total_assets": 6801900000, "short_term_debt": 54100000, "long_term_debt": 2091400000, "total_debt": 2145500000, "total_liabilities": 3505100000, "total_equity": 3134700000, "shares_outstanding": 70000000, "goodwill_and_intangibles": 2505200000 }, "cash_flow": { "operating_cash_flow": 201100000, "capital_expenditure": 37300000, "free_cash_flow": 238400000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340830, "ticker_id": 3972, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134800000", "ebitda": "193400000", "netIncome": "69300000", "grossProfit": "349000000", "depreciation": "None", "totalRevenue": "1157100000", "costOfRevenue": "808100000", "interestIncome": "2400000", "incomeBeforeTax": "107500000", "interestExpense": "27300000", "operatingIncome": "139400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33200000", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "209600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58600000", "sellingGeneralAndAdministrative": "184800000", "netIncomeFromContinuingOperations": "74300000" }, "balance": { "goodwill": "1483600000", "inventory": "1225900000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6801900000", "longTermDebt": "2091400000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1021600000", "reportedCurrency": "USD", "retainedEarnings": "2641000000", "totalLiabilities": "3505100000", "otherCurrentAssets": "117600000", "totalCurrentAssets": "2732000000", "currentLongTermDebt": "21400000", "longTermInvestments": "None", "shortTermInvestments": "20400000", "currentNetReceivables": "916600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069899999", "currentAccountsPayable": "345300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1482000000", "shortLongTermDebtTotal": "2334300000", "totalShareholderEquity": "3134700000", "capitalLeaseObligations": "127100000", "otherCurrentLiabilities": "393700000", "totalCurrentLiabilities": "879200000", "otherNonCurrentLiabilities": "104200000", "totalNonCurrentLiabilities": "2625899999", "cashAndShortTermInvestments": "451500000", "commonStockSharesOutstanding": "70000000", "intangibleAssetsExcludingGoodwill": "1021600000", "cashAndCashEquivalentsAtCarryingValue": "451500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69300000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7300000", "operatingCashflow": "201100000", "capitalExpenditures": "37300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121900000", "cashflowFromInvestment": "-45500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157100000, "cost_of_revenue": 808100000, "gross_profit": 349000000, "research_and_development": null, "selling_general_admin": 184800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134800000, "depreciation_amortisation": 58600000, "ebitda": 193400000, "interest_expense": 27300000, "interest_income": null, "other_non_operating": null, "pretax_income": 107500000, "tax_provision": 33200000, "effective_tax_rate": null, "net_income": 69300000, "net_income_continuing_ops": 74300000, "net_income_to_common": 69300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451500000, "short_term_investments": 20400000, "net_receivables": 916600000, "inventory": 1225900000, "other_current_assets": null, "total_current_assets": 2732000000, "net_ppe": null, "goodwill": 1483600000, "intangible_assets": 1021600000, "goodwill_and_intangibles": 2505200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4069899999, "total_assets": 6801900000, "short_term_debt": 54100000, "accounts_payable": 345300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 879200000, "long_term_debt": 2091400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2625899999, "total_liabilities": 3505100000, "total_debt": 2145500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2641000000, "total_equity": 3134700000, "shares_outstanding": 70000000, "operating_cash_flow": 201100000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45500000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121900000, "free_cash_flow": 238400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134800000", "ebitda": "193400000", "netIncome": "69300000", "grossProfit": "349000000", "depreciation": "None", "totalRevenue": "1157100000", "costOfRevenue": "808100000", "interestIncome": "2400000", "incomeBeforeTax": "107500000", "interestExpense": "27300000", "operatingIncome": "139400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33200000", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "209600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58600000", "sellingGeneralAndAdministrative": "184800000", "netIncomeFromContinuingOperations": "74300000" }, "balance": { "goodwill": "1483600000", "inventory": "1225900000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6801900000", "longTermDebt": "2091400000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1021600000", "reportedCurrency": "USD", "retainedEarnings": "2641000000", "totalLiabilities": "3505100000", "otherCurrentAssets": "117600000", "totalCurrentAssets": "2732000000", "currentLongTermDebt": "21400000", "longTermInvestments": "None", "shortTermInvestments": "20400000", "currentNetReceivables": "916600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069899999", "currentAccountsPayable": "345300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1482000000", "shortLongTermDebtTotal": "2334300000", "totalShareholderEquity": "3134700000", "capitalLeaseObligations": "127100000", "otherCurrentLiabilities": "393700000", "totalCurrentLiabilities": "879200000", "otherNonCurrentLiabilities": "104200000", "totalNonCurrentLiabilities": "2625899999", "cashAndShortTermInvestments": "451500000", "commonStockSharesOutstanding": "70000000", "intangibleAssetsExcludingGoodwill": "1021600000", "cashAndCashEquivalentsAtCarryingValue": "451500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69300000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7300000", "operatingCashflow": "201100000", "capitalExpenditures": "37300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121900000", "cashflowFromInvestment": "-45500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1173400000, "cost_of_revenue": 811000000, "gross_profit": 362400000, "ebit": 151600000, "ebitda": 208800000, "pretax_income": 116400000, "tax_provision": 30700000, "net_income": 78500000, "net_income_to_common": 78500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420800000, "total_current_assets": 2719700000, "total_assets": 6813900000, "short_term_debt": 91100000, "long_term_debt": 2139600000, "total_debt": 2230700000, "total_liabilities": 3541100000, "total_equity": 3094700000, "shares_outstanding": 70284000, "goodwill_and_intangibles": 2531400000 }, "cash_flow": { "operating_cash_flow": 111300000, "capital_expenditure": 33100000, "free_cash_flow": 144400000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340831, "ticker_id": 3972, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151600000", "ebitda": "208800000", "netIncome": "78500000", "grossProfit": "362400000", "depreciation": "None", "totalRevenue": "1173400000", "costOfRevenue": "811000000", "interestIncome": "3000000", "incomeBeforeTax": "116400000", "interestExpense": "29800000", "operatingIncome": "147800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30700000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "214600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "811000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57200000", "sellingGeneralAndAdministrative": "189700000", "netIncomeFromContinuingOperations": "85700000" }, "balance": { "goodwill": "1488000000", "inventory": "1222100000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6813900000", "longTermDebt": "2139600000", "shortTermDebt": "91100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1043400000", "reportedCurrency": "USD", "retainedEarnings": "2596100000", "totalLiabilities": "3541100000", "otherCurrentAssets": "126600000", "totalCurrentAssets": "2719700000", "currentLongTermDebt": "58700000", "longTermInvestments": "None", "shortTermInvestments": "11400000", "currentNetReceivables": "938800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4094200000", "currentAccountsPayable": "347000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1483800000", "shortLongTermDebtTotal": "2402100000", "totalShareholderEquity": "3094700000", "capitalLeaseObligations": "118100000", "otherCurrentLiabilities": "350300000", "totalCurrentLiabilities": "869700000", "otherNonCurrentLiabilities": "102200000", "totalNonCurrentLiabilities": "2671399999", "cashAndShortTermInvestments": "420800000", "commonStockSharesOutstanding": "70284000", "intangibleAssetsExcludingGoodwill": "1043400000", "cashAndCashEquivalentsAtCarryingValue": "420800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78500000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "111300000", "capitalExpenditures": "33100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-29100000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1173400000, "cost_of_revenue": 811000000, "gross_profit": 362400000, "research_and_development": null, "selling_general_admin": 189700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151600000, "depreciation_amortisation": 57200000, "ebitda": 208800000, "interest_expense": 29800000, "interest_income": null, "other_non_operating": null, "pretax_income": 116400000, "tax_provision": 30700000, "effective_tax_rate": null, "net_income": 78500000, "net_income_continuing_ops": 85700000, "net_income_to_common": 78500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420800000, "short_term_investments": 11400000, "net_receivables": 938800000, "inventory": 1222100000, "other_current_assets": null, "total_current_assets": 2719700000, "net_ppe": null, "goodwill": 1488000000, "intangible_assets": 1043400000, "goodwill_and_intangibles": 2531400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4094200000, "total_assets": 6813900000, "short_term_debt": 91100000, "accounts_payable": 347000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 869700000, "long_term_debt": 2139600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2671399999, "total_liabilities": 3541100000, "total_debt": 2230700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2596100000, "total_equity": 3094700000, "shares_outstanding": 70284000, "operating_cash_flow": 111300000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29100000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54300000, "free_cash_flow": 144400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151600000", "ebitda": "208800000", "netIncome": "78500000", "grossProfit": "362400000", "depreciation": "None", "totalRevenue": "1173400000", "costOfRevenue": "811000000", "interestIncome": "3000000", "incomeBeforeTax": "116400000", "interestExpense": "29800000", "operatingIncome": "147800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30700000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "214600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "811000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57200000", "sellingGeneralAndAdministrative": "189700000", "netIncomeFromContinuingOperations": "85700000" }, "balance": { "goodwill": "1488000000", "inventory": "1222100000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6813900000", "longTermDebt": "2139600000", "shortTermDebt": "91100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1043400000", "reportedCurrency": "USD", "retainedEarnings": "2596100000", "totalLiabilities": "3541100000", "otherCurrentAssets": "126600000", "totalCurrentAssets": "2719700000", "currentLongTermDebt": "58700000", "longTermInvestments": "None", "shortTermInvestments": "11400000", "currentNetReceivables": "938800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4094200000", "currentAccountsPayable": "347000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1483800000", "shortLongTermDebtTotal": "2402100000", "totalShareholderEquity": "3094700000", "capitalLeaseObligations": "118100000", "otherCurrentLiabilities": "350300000", "totalCurrentLiabilities": "869700000", "otherNonCurrentLiabilities": "102200000", "totalNonCurrentLiabilities": "2671399999", "cashAndShortTermInvestments": "420800000", "commonStockSharesOutstanding": "70284000", "intangibleAssetsExcludingGoodwill": "1043400000", "cashAndCashEquivalentsAtCarryingValue": "420800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78500000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "111300000", "capitalExpenditures": "33100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-29100000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1140300000, "cost_of_revenue": 780700000, "gross_profit": 359600000, "ebit": 154600000, "ebitda": 209700000, "pretax_income": 118300000, "tax_provision": 26900000, "net_income": 78300000, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376500000, "total_current_assets": 2616800000, "total_assets": 6570400000, "short_term_debt": 54100000, "long_term_debt": 2105400000, "total_debt": 2159500000, "total_liabilities": 3481400000, "total_equity": 2917700000, "shares_outstanding": 70514000, "goodwill_and_intangibles": 2428700000 }, "cash_flow": { "operating_cash_flow": 58600000, "capital_expenditure": 35200000, "free_cash_flow": 93800000, "dividends_paid": 25100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340832, "ticker_id": 3972, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154600000", "ebitda": "209700000", "netIncome": "78300000", "grossProfit": "359600000", "depreciation": "None", "totalRevenue": "1140300000", "costOfRevenue": "780700000", "interestIncome": "2300000", "incomeBeforeTax": "118300000", "interestExpense": "26500000", "operatingIncome": "144000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26900000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "215600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "184800000", "netIncomeFromContinuingOperations": "91400000" }, "balance": { "goodwill": "1417000000", "inventory": "1196400000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6570400000", "longTermDebt": "2105400000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1011700000", "reportedCurrency": "USD", "retainedEarnings": "2542000000", "totalLiabilities": "3481400000", "otherCurrentAssets": "125100000", "totalCurrentAssets": "2616800000", "currentLongTermDebt": "21700000", "longTermInvestments": "None", "shortTermInvestments": "15200000", "currentNetReceivables": "903600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3953599999", "currentAccountsPayable": "338500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1453100000", "shortLongTermDebtTotal": "2337100000", "totalShareholderEquity": "2917700000", "capitalLeaseObligations": "121200000", "otherCurrentLiabilities": "380400000", "totalCurrentLiabilities": "831700000", "otherNonCurrentLiabilities": "111100000", "totalNonCurrentLiabilities": "2649700000", "cashAndShortTermInvestments": "376500000", "commonStockSharesOutstanding": "70514000", "intangibleAssetsExcludingGoodwill": "1011700000", "cashAndCashEquivalentsAtCarryingValue": "376500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91400000", "profitLoss": "None", "dividendPayout": "25100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "15300000", "operatingCashflow": "58600000", "capitalExpenditures": "35200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30600000", "cashflowFromInvestment": "-32500000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140300000, "cost_of_revenue": 780700000, "gross_profit": 359600000, "research_and_development": null, "selling_general_admin": 184800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154600000, "depreciation_amortisation": 55100000, "ebitda": 209700000, "interest_expense": 26500000, "interest_income": null, "other_non_operating": null, "pretax_income": 118300000, "tax_provision": 26900000, "effective_tax_rate": null, "net_income": 78300000, "net_income_continuing_ops": 91400000, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376500000, "short_term_investments": 15200000, "net_receivables": 903600000, "inventory": 1196400000, "other_current_assets": null, "total_current_assets": 2616800000, "net_ppe": null, "goodwill": 1417000000, "intangible_assets": 1011700000, "goodwill_and_intangibles": 2428700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3953599999, "total_assets": 6570400000, "short_term_debt": 54100000, "accounts_payable": 338500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 831700000, "long_term_debt": 2105400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2649700000, "total_liabilities": 3481400000, "total_debt": 2159500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2542000000, "total_equity": 2917700000, "shares_outstanding": 70514000, "operating_cash_flow": 58600000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32500000, "dividends_paid": 25100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30600000, "free_cash_flow": 93800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154600000", "ebitda": "209700000", "netIncome": "78300000", "grossProfit": "359600000", "depreciation": "None", "totalRevenue": "1140300000", "costOfRevenue": "780700000", "interestIncome": "2300000", "incomeBeforeTax": "118300000", "interestExpense": "26500000", "operatingIncome": "144000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26900000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "215600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "184800000", "netIncomeFromContinuingOperations": "91400000" }, "balance": { "goodwill": "1417000000", "inventory": "1196400000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6570400000", "longTermDebt": "2105400000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1011700000", "reportedCurrency": "USD", "retainedEarnings": "2542000000", "totalLiabilities": "3481400000", "otherCurrentAssets": "125100000", "totalCurrentAssets": "2616800000", "currentLongTermDebt": "21700000", "longTermInvestments": "None", "shortTermInvestments": "15200000", "currentNetReceivables": "903600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3953599999", "currentAccountsPayable": "338500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1453100000", "shortLongTermDebtTotal": "2337100000", "totalShareholderEquity": "2917700000", "capitalLeaseObligations": "121200000", "otherCurrentLiabilities": "380400000", "totalCurrentLiabilities": "831700000", "otherNonCurrentLiabilities": "111100000", "totalNonCurrentLiabilities": "2649700000", "cashAndShortTermInvestments": "376500000", "commonStockSharesOutstanding": "70514000", "intangibleAssetsExcludingGoodwill": "1011700000", "cashAndCashEquivalentsAtCarryingValue": "376500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91400000", "profitLoss": "None", "dividendPayout": "25100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "15300000", "operatingCashflow": "58600000", "capitalExpenditures": "35200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30600000", "cashflowFromInvestment": "-32500000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1073599999, "cost_of_revenue": 754700000, "gross_profit": 318900000, "ebit": 111100000, "ebitda": 168200000, "pretax_income": 90800000, "tax_provision": 15700000, "net_income": 71200000, "net_income_to_common": 71200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373600000, "total_current_assets": 2516900000, "total_assets": 6411000000, "short_term_debt": 45000000, "long_term_debt": 2049700000, "total_debt": 2094700000, "total_liabilities": 3426900000, "total_equity": 2826500000, "shares_outstanding": 70626000, "goodwill_and_intangibles": 2389800000 }, "cash_flow": { "operating_cash_flow": 178600000, "capital_expenditure": 53600000, "free_cash_flow": 232200000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340833, "ticker_id": 3972, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111100000", "ebitda": "168200000", "netIncome": "71200000", "grossProfit": "318900000", "depreciation": "None", "totalRevenue": "1073599999", "costOfRevenue": "754700000", "interestIncome": "3600000", "incomeBeforeTax": "90800000", "interestExpense": "28000000", "operatingIncome": "113000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15700000", "reportedCurrency": "USD", "netInterestIncome": "-24400000", "nonInterestIncome": "None", "operatingExpenses": "205899999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57100000", "sellingGeneralAndAdministrative": "191700000", "netIncomeFromContinuingOperations": "75100000" }, "balance": { "goodwill": "1383300000", "inventory": "1195600000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6411000000", "longTermDebt": "2049700000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1006500000", "reportedCurrency": "USD", "retainedEarnings": "2488800000", "totalLiabilities": "3426900000", "otherCurrentAssets": "126400000", "totalCurrentAssets": "2516900000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "15900000", "currentNetReceivables": "805400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3894100000", "currentAccountsPayable": "321700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1437500000", "shortLongTermDebtTotal": "2262700000", "totalShareholderEquity": "2826500000", "capitalLeaseObligations": "116000000", "otherCurrentLiabilities": "362200000", "totalCurrentLiabilities": "820500000", "otherNonCurrentLiabilities": "110200000", "totalNonCurrentLiabilities": "2606400000", "cashAndShortTermInvestments": "373600000", "commonStockSharesOutstanding": "70626000", "intangibleAssetsExcludingGoodwill": "1006500000", "cashAndCashEquivalentsAtCarryingValue": "373600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75100000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22100000", "operatingCashflow": "178600000", "capitalExpenditures": "53600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140600000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1073599999, "cost_of_revenue": 754700000, "gross_profit": 318900000, "research_and_development": null, "selling_general_admin": 191700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111100000, "depreciation_amortisation": 57100000, "ebitda": 168200000, "interest_expense": 28000000, "interest_income": null, "other_non_operating": null, "pretax_income": 90800000, "tax_provision": 15700000, "effective_tax_rate": null, "net_income": 71200000, "net_income_continuing_ops": 75100000, "net_income_to_common": 71200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373600000, "short_term_investments": 15900000, "net_receivables": 805400000, "inventory": 1195600000, "other_current_assets": null, "total_current_assets": 2516900000, "net_ppe": null, "goodwill": 1383300000, "intangible_assets": 1006500000, "goodwill_and_intangibles": 2389800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3894100000, "total_assets": 6411000000, "short_term_debt": 45000000, "accounts_payable": 321700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 820500000, "long_term_debt": 2049700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2606400000, "total_liabilities": 3426900000, "total_debt": 2094700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2488800000, "total_equity": 2826500000, "shares_outstanding": 70626000, "operating_cash_flow": 178600000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54600000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140600000, "free_cash_flow": 232200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111100000", "ebitda": "168200000", "netIncome": "71200000", "grossProfit": "318900000", "depreciation": "None", "totalRevenue": "1073599999", "costOfRevenue": "754700000", "interestIncome": "3600000", "incomeBeforeTax": "90800000", "interestExpense": "28000000", "operatingIncome": "113000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15700000", "reportedCurrency": "USD", "netInterestIncome": "-24400000", "nonInterestIncome": "None", "operatingExpenses": "205899999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57100000", "sellingGeneralAndAdministrative": "191700000", "netIncomeFromContinuingOperations": "75100000" }, "balance": { "goodwill": "1383300000", "inventory": "1195600000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6411000000", "longTermDebt": "2049700000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1006500000", "reportedCurrency": "USD", "retainedEarnings": "2488800000", "totalLiabilities": "3426900000", "otherCurrentAssets": "126400000", "totalCurrentAssets": "2516900000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "15900000", "currentNetReceivables": "805400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3894100000", "currentAccountsPayable": "321700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1437500000", "shortLongTermDebtTotal": "2262700000", "totalShareholderEquity": "2826500000", "capitalLeaseObligations": "116000000", "otherCurrentLiabilities": "362200000", "totalCurrentLiabilities": "820500000", "otherNonCurrentLiabilities": "110200000", "totalNonCurrentLiabilities": "2606400000", "cashAndShortTermInvestments": "373600000", "commonStockSharesOutstanding": "70626000", "intangibleAssetsExcludingGoodwill": "1006500000", "cashAndCashEquivalentsAtCarryingValue": "373600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75100000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22100000", "operatingCashflow": "178600000", "capitalExpenditures": "53600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140600000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1126800000, "cost_of_revenue": 779300000, "gross_profit": 347500000, "ebit": 137200000, "ebitda": 192400000, "pretax_income": 112200000, "tax_provision": 24600000, "net_income": 81800000, "net_income_to_common": 81800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 413400000, "total_current_assets": 2731900000, "total_assets": 6767400000, "short_term_debt": 79300000, "long_term_debt": 2189200000, "total_debt": 2268500000, "total_liabilities": 3676700000, "total_equity": 2933300000, "shares_outstanding": 70849000, "goodwill_and_intangibles": 2525000000 }, "cash_flow": { "operating_cash_flow": 123200000, "capital_expenditure": 35000000, "free_cash_flow": 158200000, "dividends_paid": 23800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340835, "ticker_id": 3972, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137200000", "ebitda": "192400000", "netIncome": "81800000", "grossProfit": "347500000", "depreciation": "None", "totalRevenue": "1126800000", "costOfRevenue": "779300000", "interestIncome": "3400000", "incomeBeforeTax": "112200000", "interestExpense": "30300000", "operatingIncome": "146300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "24600000", "reportedCurrency": "USD", "netInterestIncome": "-26900000", "nonInterestIncome": "None", "operatingExpenses": "201200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55200000", "sellingGeneralAndAdministrative": "189700000", "netIncomeFromContinuingOperations": "87600000" }, "balance": { "goodwill": "1465500000", "inventory": "1255300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6767400000", "longTermDebt": "2189200000", "shortTermDebt": "79300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1059500000", "reportedCurrency": "USD", "retainedEarnings": "2441500000", "totalLiabilities": "3676700000", "otherCurrentAssets": "123500000", "totalCurrentAssets": "2731900000", "currentLongTermDebt": "49700000", "longTermInvestments": "None", "shortTermInvestments": "15100000", "currentNetReceivables": "924600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4035499999", "currentAccountsPayable": "344600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1434500000", "shortLongTermDebtTotal": "2419500000", "totalShareholderEquity": "2933300000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "395300000", "totalCurrentLiabilities": "910300000", "otherNonCurrentLiabilities": "112500000", "totalNonCurrentLiabilities": "2766399999", "cashAndShortTermInvestments": "413400000", "commonStockSharesOutstanding": "70849000", "intangibleAssetsExcludingGoodwill": "1059500000", "cashAndCashEquivalentsAtCarryingValue": "413400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93400000", "profitLoss": "None", "dividendPayout": "23800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8100000", "operatingCashflow": "123200000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2200000", "cashflowFromInvestment": "-190600000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1126800000, "cost_of_revenue": 779300000, "gross_profit": 347500000, "research_and_development": null, "selling_general_admin": 189700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137200000, "depreciation_amortisation": 55200000, "ebitda": 192400000, "interest_expense": 30300000, "interest_income": null, "other_non_operating": null, "pretax_income": 112200000, "tax_provision": 24600000, "effective_tax_rate": null, "net_income": 81800000, "net_income_continuing_ops": 87600000, "net_income_to_common": 81800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 413400000, "short_term_investments": 15100000, "net_receivables": 924600000, "inventory": 1255300000, "other_current_assets": null, "total_current_assets": 2731900000, "net_ppe": null, "goodwill": 1465500000, "intangible_assets": 1059500000, "goodwill_and_intangibles": 2525000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4035499999, "total_assets": 6767400000, "short_term_debt": 79300000, "accounts_payable": 344600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 910300000, "long_term_debt": 2189200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2766399999, "total_liabilities": 3676700000, "total_debt": 2268500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2441500000, "total_equity": 2933300000, "shares_outstanding": 70849000, "operating_cash_flow": 123200000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190600000, "dividends_paid": 23800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2200000, "free_cash_flow": 158200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137200000", "ebitda": "192400000", "netIncome": "81800000", "grossProfit": "347500000", "depreciation": "None", "totalRevenue": "1126800000", "costOfRevenue": "779300000", "interestIncome": "3400000", "incomeBeforeTax": "112200000", "interestExpense": "30300000", "operatingIncome": "146300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "24600000", "reportedCurrency": "USD", "netInterestIncome": "-26900000", "nonInterestIncome": "None", "operatingExpenses": "201200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55200000", "sellingGeneralAndAdministrative": "189700000", "netIncomeFromContinuingOperations": "87600000" }, "balance": { "goodwill": "1465500000", "inventory": "1255300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6767400000", "longTermDebt": "2189200000", "shortTermDebt": "79300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1059500000", "reportedCurrency": "USD", "retainedEarnings": "2441500000", "totalLiabilities": "3676700000", "otherCurrentAssets": "123500000", "totalCurrentAssets": "2731900000", "currentLongTermDebt": "49700000", "longTermInvestments": "None", "shortTermInvestments": "15100000", "currentNetReceivables": "924600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4035499999", "currentAccountsPayable": "344600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1434500000", "shortLongTermDebtTotal": "2419500000", "totalShareholderEquity": "2933300000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "395300000", "totalCurrentLiabilities": "910300000", "otherNonCurrentLiabilities": "112500000", "totalNonCurrentLiabilities": "2766399999", "cashAndShortTermInvestments": "413400000", "commonStockSharesOutstanding": "70849000", "intangibleAssetsExcludingGoodwill": "1059500000", "cashAndCashEquivalentsAtCarryingValue": "413400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93400000", "profitLoss": "None", "dividendPayout": "23800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8100000", "operatingCashflow": "123200000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2200000", "cashflowFromInvestment": "-190600000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1182300000, "cost_of_revenue": 807100000, "gross_profit": 375200000, "ebit": 171100000, "ebitda": 225300000, "pretax_income": 137900000, "tax_provision": 35900000, "net_income": 96200000, "net_income_to_common": 96200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471000000, "total_current_assets": 2773100000, "total_assets": 6575900000, "short_term_debt": 73600000, "long_term_debt": 2129900000, "total_debt": 2203500000, "total_liabilities": 3625800000, "total_equity": 2796800000, "shares_outstanding": 70849254, "goodwill_and_intangibles": 2317400000 }, "cash_flow": { "operating_cash_flow": 124600000, "capital_expenditure": 37300000, "free_cash_flow": 161900000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340836, "ticker_id": 3972, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171100000", "ebitda": "225300000", "netIncome": "96200000", "grossProfit": "375200000", "depreciation": "None", "totalRevenue": "1182300000", "costOfRevenue": "807100000", "interestIncome": "5100000", "incomeBeforeTax": "137900000", "interestExpense": "34600000", "operatingIncome": "167200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "35900000", "reportedCurrency": "USD", "netInterestIncome": "-29500000", "nonInterestIncome": "None", "operatingExpenses": "208000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "807100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "184100000", "netIncomeFromContinuingOperations": "102000000" }, "balance": { "goodwill": "1349700000", "inventory": "1233300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6575900000", "longTermDebt": "2129900000", "shortTermDebt": "73600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "967700000", "reportedCurrency": "USD", "retainedEarnings": "2383500000", "totalLiabilities": "3625800000", "otherCurrentAssets": "120700000", "totalCurrentAssets": "2773100000", "currentLongTermDebt": "46500000", "longTermInvestments": "None", "shortTermInvestments": "10200000", "currentNetReceivables": "937900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802799999", "currentAccountsPayable": "369600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2359500000", "totalShareholderEquity": "2796800000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "346400000", "totalCurrentLiabilities": "940700000", "otherNonCurrentLiabilities": "104600000", "totalNonCurrentLiabilities": "2685100000", "cashAndShortTermInvestments": "471000000", "commonStockSharesOutstanding": "70849254", "intangibleAssetsExcludingGoodwill": "967700000", "cashAndCashEquivalentsAtCarryingValue": "471000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102000000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9500000", "operatingCashflow": "124600000", "capitalExpenditures": "37300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-34900000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1182300000, "cost_of_revenue": 807100000, "gross_profit": 375200000, "research_and_development": null, "selling_general_admin": 184100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171100000, "depreciation_amortisation": 54200000, "ebitda": 225300000, "interest_expense": 34600000, "interest_income": null, "other_non_operating": null, "pretax_income": 137900000, "tax_provision": 35900000, "effective_tax_rate": null, "net_income": 96200000, "net_income_continuing_ops": 102000000, "net_income_to_common": 96200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471000000, "short_term_investments": 10200000, "net_receivables": 937900000, "inventory": 1233300000, "other_current_assets": null, "total_current_assets": 2773100000, "net_ppe": null, "goodwill": 1349700000, "intangible_assets": 967700000, "goodwill_and_intangibles": 2317400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3802799999, "total_assets": 6575900000, "short_term_debt": 73600000, "accounts_payable": 369600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940700000, "long_term_debt": 2129900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2685100000, "total_liabilities": 3625800000, "total_debt": 2203500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2383500000, "total_equity": 2796800000, "shares_outstanding": 70849254, "operating_cash_flow": 124600000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34900000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37000000, "free_cash_flow": 161900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171100000", "ebitda": "225300000", "netIncome": "96200000", "grossProfit": "375200000", "depreciation": "None", "totalRevenue": "1182300000", "costOfRevenue": "807100000", "interestIncome": "5100000", "incomeBeforeTax": "137900000", "interestExpense": "34600000", "operatingIncome": "167200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "35900000", "reportedCurrency": "USD", "netInterestIncome": "-29500000", "nonInterestIncome": "None", "operatingExpenses": "208000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "807100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "184100000", "netIncomeFromContinuingOperations": "102000000" }, "balance": { "goodwill": "1349700000", "inventory": "1233300000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6575900000", "longTermDebt": "2129900000", "shortTermDebt": "73600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "967700000", "reportedCurrency": "USD", "retainedEarnings": "2383500000", "totalLiabilities": "3625800000", "otherCurrentAssets": "120700000", "totalCurrentAssets": "2773100000", "currentLongTermDebt": "46500000", "longTermInvestments": "None", "shortTermInvestments": "10200000", "currentNetReceivables": "937900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802799999", "currentAccountsPayable": "369600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2359500000", "totalShareholderEquity": "2796800000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "346400000", "totalCurrentLiabilities": "940700000", "otherNonCurrentLiabilities": "104600000", "totalNonCurrentLiabilities": "2685100000", "cashAndShortTermInvestments": "471000000", "commonStockSharesOutstanding": "70849254", "intangibleAssetsExcludingGoodwill": "967700000", "cashAndCashEquivalentsAtCarryingValue": "471000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102000000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9500000", "operatingCashflow": "124600000", "capitalExpenditures": "37300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-34900000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1190300000, "cost_of_revenue": 790200000, "gross_profit": 400100000, "ebit": 188400000, "ebitda": 243700000, "pretax_income": 153300000, "tax_provision": 42700000, "net_income": 103500000, "net_income_to_common": 103500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 422300000, "total_current_assets": 2700600000, "total_assets": 6544000000, "short_term_debt": 627700000, "long_term_debt": 1797900000, "total_debt": 2425600000, "total_liabilities": 3809000000, "total_equity": 2608300000, "shares_outstanding": 70880015, "goodwill_and_intangibles": 2343000000 }, "cash_flow": { "operating_cash_flow": 49300000, "capital_expenditure": 44100000, "free_cash_flow": 93400000, "dividends_paid": 24500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340837, "ticker_id": 3972, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188400000", "ebitda": "243700000", "netIncome": "103500000", "grossProfit": "400100000", "depreciation": "None", "totalRevenue": "1190300000", "costOfRevenue": "790200000", "interestIncome": "2800000", "incomeBeforeTax": "153300000", "interestExpense": "32200000", "operatingIncome": "184600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "42700000", "reportedCurrency": "USD", "netInterestIncome": "-29400000", "nonInterestIncome": "None", "operatingExpenses": "215500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55300000", "sellingGeneralAndAdministrative": "190700000", "netIncomeFromContinuingOperations": "110600000" }, "balance": { "goodwill": "1352900000", "inventory": "1231200000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6544000000", "longTermDebt": "1797900000", "shortTermDebt": "627700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "990100000", "reportedCurrency": "USD", "retainedEarnings": "2311200000", "totalLiabilities": "3809000000", "otherCurrentAssets": "130500000", "totalCurrentAssets": "2700600000", "currentLongTermDebt": "601900000", "longTermInvestments": "None", "shortTermInvestments": "11400000", "currentNetReceivables": "905200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3843400000", "currentAccountsPayable": "373000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2590000000", "totalShareholderEquity": "2608300000", "capitalLeaseObligations": "108000000", "otherCurrentLiabilities": "341200000", "totalCurrentLiabilities": "1442700000", "otherNonCurrentLiabilities": "108100000", "totalNonCurrentLiabilities": "2366300000", "cashAndShortTermInvestments": "422300000", "commonStockSharesOutstanding": "70880015", "intangibleAssetsExcludingGoodwill": "990100000", "cashAndCashEquivalentsAtCarryingValue": "422300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103500000", "profitLoss": "None", "dividendPayout": "24500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "49300000", "capitalExpenditures": "44100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-24500000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1190300000, "cost_of_revenue": 790200000, "gross_profit": 400100000, "research_and_development": null, "selling_general_admin": 190700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188400000, "depreciation_amortisation": 55300000, "ebitda": 243700000, "interest_expense": 32200000, "interest_income": null, "other_non_operating": null, "pretax_income": 153300000, "tax_provision": 42700000, "effective_tax_rate": null, "net_income": 103500000, "net_income_continuing_ops": 110600000, "net_income_to_common": 103500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 422300000, "short_term_investments": 11400000, "net_receivables": 905200000, "inventory": 1231200000, "other_current_assets": null, "total_current_assets": 2700600000, "net_ppe": null, "goodwill": 1352900000, "intangible_assets": 990100000, "goodwill_and_intangibles": 2343000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3843400000, "total_assets": 6544000000, "short_term_debt": 627700000, "accounts_payable": 373000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1442700000, "long_term_debt": 1797900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2366300000, "total_liabilities": 3809000000, "total_debt": 2425600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2311200000, "total_equity": 2608300000, "shares_outstanding": 70880015, "operating_cash_flow": 49300000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24500000, "dividends_paid": 24500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15000000, "free_cash_flow": 93400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188400000", "ebitda": "243700000", "netIncome": "103500000", "grossProfit": "400100000", "depreciation": "None", "totalRevenue": "1190300000", "costOfRevenue": "790200000", "interestIncome": "2800000", "incomeBeforeTax": "153300000", "interestExpense": "32200000", "operatingIncome": "184600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "42700000", "reportedCurrency": "USD", "netInterestIncome": "-29400000", "nonInterestIncome": "None", "operatingExpenses": "215500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55300000", "sellingGeneralAndAdministrative": "190700000", "netIncomeFromContinuingOperations": "110600000" }, "balance": { "goodwill": "1352900000", "inventory": "1231200000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6544000000", "longTermDebt": "1797900000", "shortTermDebt": "627700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "990100000", "reportedCurrency": "USD", "retainedEarnings": "2311200000", "totalLiabilities": "3809000000", "otherCurrentAssets": "130500000", "totalCurrentAssets": "2700600000", "currentLongTermDebt": "601900000", "longTermInvestments": "None", "shortTermInvestments": "11400000", "currentNetReceivables": "905200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3843400000", "currentAccountsPayable": "373000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2590000000", "totalShareholderEquity": "2608300000", "capitalLeaseObligations": "108000000", "otherCurrentLiabilities": "341200000", "totalCurrentLiabilities": "1442700000", "otherNonCurrentLiabilities": "108100000", "totalNonCurrentLiabilities": "2366300000", "cashAndShortTermInvestments": "422300000", "commonStockSharesOutstanding": "70880015", "intangibleAssetsExcludingGoodwill": "990100000", "cashAndCashEquivalentsAtCarryingValue": "422300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103500000", "profitLoss": "None", "dividendPayout": "24500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "49300000", "capitalExpenditures": "44100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-24500000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1091200000, "cost_of_revenue": 792500000, "gross_profit": 298700000, "ebit": 89200000, "ebitda": 142200000, "pretax_income": 61500000, "tax_provision": -400000, "net_income": 58700000, "net_income_to_common": 58700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419300000, "total_current_assets": 2634900000, "total_assets": 6541700000, "short_term_debt": 631500000, "long_term_debt": 1790300000, "total_debt": 2421800000, "total_liabilities": 3839300000, "total_equity": 2582400000, "shares_outstanding": 70932017, "goodwill_and_intangibles": 2401000000 }, "cash_flow": { "operating_cash_flow": 128300000, "capital_expenditure": 52900000, "free_cash_flow": 181200000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340838, "ticker_id": 3972, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89200000", "ebitda": "142200000", "netIncome": "58700000", "grossProfit": "298700000", "depreciation": "None", "totalRevenue": "1091200000", "costOfRevenue": "792500000", "interestIncome": "3300000", "incomeBeforeTax": "61500000", "interestExpense": "30800000", "operatingIncome": "119200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-27500000", "nonInterestIncome": "None", "operatingExpenses": "179500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "180500000", "netIncomeFromContinuingOperations": "61900000" }, "balance": { "goodwill": "1369600000", "inventory": "1229100000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6541700000", "longTermDebt": "1790300000", "shortTermDebt": "631500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1031400000", "reportedCurrency": "USD", "retainedEarnings": "2232200000", "totalLiabilities": "3839300000", "otherCurrentAssets": "138700000", "totalCurrentAssets": "2634900000", "currentLongTermDebt": "605600000", "longTermInvestments": "None", "shortTermInvestments": "31600000", "currentNetReceivables": "816200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3906799999", "currentAccountsPayable": "367200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2579200000", "totalShareholderEquity": "2582400000", "capitalLeaseObligations": "104600000", "otherCurrentLiabilities": "407300000", "totalCurrentLiabilities": "1471300000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "419300000", "commonStockSharesOutstanding": "70932017", "intangibleAssetsExcludingGoodwill": "1031400000", "cashAndCashEquivalentsAtCarryingValue": "419300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58700000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24400000", "operatingCashflow": "128300000", "capitalExpenditures": "52900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111500000", "cashflowFromInvestment": "-207400000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1091200000, "cost_of_revenue": 792500000, "gross_profit": 298700000, "research_and_development": null, "selling_general_admin": 180500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89200000, "depreciation_amortisation": 53000000, "ebitda": 142200000, "interest_expense": 30800000, "interest_income": null, "other_non_operating": null, "pretax_income": 61500000, "tax_provision": -400000, "effective_tax_rate": null, "net_income": 58700000, "net_income_continuing_ops": 61900000, "net_income_to_common": 58700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419300000, "short_term_investments": 31600000, "net_receivables": 816200000, "inventory": 1229100000, "other_current_assets": null, "total_current_assets": 2634900000, "net_ppe": null, "goodwill": 1369600000, "intangible_assets": 1031400000, "goodwill_and_intangibles": 2401000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3906799999, "total_assets": 6541700000, "short_term_debt": 631500000, "accounts_payable": 367200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1471300000, "long_term_debt": 1790300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368000000, "total_liabilities": 3839300000, "total_debt": 2421800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2232200000, "total_equity": 2582400000, "shares_outstanding": 70932017, "operating_cash_flow": 128300000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207400000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111500000, "free_cash_flow": 181200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89200000", "ebitda": "142200000", "netIncome": "58700000", "grossProfit": "298700000", "depreciation": "None", "totalRevenue": "1091200000", "costOfRevenue": "792500000", "interestIncome": "3300000", "incomeBeforeTax": "61500000", "interestExpense": "30800000", "operatingIncome": "119200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-27500000", "nonInterestIncome": "None", "operatingExpenses": "179500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "180500000", "netIncomeFromContinuingOperations": "61900000" }, "balance": { "goodwill": "1369600000", "inventory": "1229100000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6541700000", "longTermDebt": "1790300000", "shortTermDebt": "631500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1031400000", "reportedCurrency": "USD", "retainedEarnings": "2232200000", "totalLiabilities": "3839300000", "otherCurrentAssets": "138700000", "totalCurrentAssets": "2634900000", "currentLongTermDebt": "605600000", "longTermInvestments": "None", "shortTermInvestments": "31600000", "currentNetReceivables": "816200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3906799999", "currentAccountsPayable": "367200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2579200000", "totalShareholderEquity": "2582400000", "capitalLeaseObligations": "104600000", "otherCurrentLiabilities": "407300000", "totalCurrentLiabilities": "1471300000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "419300000", "commonStockSharesOutstanding": "70932017", "intangibleAssetsExcludingGoodwill": "1031400000", "cashAndCashEquivalentsAtCarryingValue": "419300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58700000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24400000", "operatingCashflow": "128300000", "capitalExpenditures": "52900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111500000", "cashflowFromInvestment": "-207400000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1142700000, "cost_of_revenue": 775600000, "gross_profit": 367100000, "ebit": 169100000, "ebitda": 220600000, "pretax_income": 124200000, "tax_provision": 33299999, "net_income": 87900000, "net_income_to_common": 87900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375100000, "total_current_assets": 2606900000, "total_assets": 6244700000, "short_term_debt": 622300000, "long_term_debt": 1601600000, "total_debt": 2223900000, "total_liabilities": 3647600000, "total_equity": 2477800000, "shares_outstanding": 71535609, "goodwill_and_intangibles": 2192900000 }, "cash_flow": { "operating_cash_flow": 194300000, "capital_expenditure": 43600000, "free_cash_flow": 237900000, "dividends_paid": 23400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340840, "ticker_id": 3972, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169100000", "ebitda": "220600000", "netIncome": "87900000", "grossProfit": "367100000", "depreciation": "None", "totalRevenue": "1142700000", "costOfRevenue": "775600000", "interestIncome": "24900000", "incomeBeforeTax": "124200000", "interestExpense": "27500000", "operatingIncome": "149600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33299999", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "217500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "179600000", "netIncomeFromContinuingOperations": "90900000" }, "balance": { "goodwill": "1257600000", "inventory": "1202400000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6244700000", "longTermDebt": "1601600000", "shortTermDebt": "622300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "935300000", "reportedCurrency": "USD", "retainedEarnings": "2196700000", "totalLiabilities": "3647600000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2606900000", "currentLongTermDebt": "598400000", "longTermInvestments": "None", "shortTermInvestments": "41800000", "currentNetReceivables": "842600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3637799999", "currentAccountsPayable": "344200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1358700000", "shortLongTermDebtTotal": "2369300000", "totalShareholderEquity": "2477800000", "capitalLeaseObligations": "72700000", "otherCurrentLiabilities": "411900000", "totalCurrentLiabilities": "1503900000", "otherNonCurrentLiabilities": "290700000", "totalNonCurrentLiabilities": "2143699999", "cashAndShortTermInvestments": "375100000", "commonStockSharesOutstanding": "71535609", "intangibleAssetsExcludingGoodwill": "935300000", "cashAndCashEquivalentsAtCarryingValue": "375100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90900000", "profitLoss": "None", "dividendPayout": "23400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "32300000", "operatingCashflow": "194300000", "capitalExpenditures": "43600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26600000", "cashflowFromInvestment": "-187100000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1142700000, "cost_of_revenue": 775600000, "gross_profit": 367100000, "research_and_development": null, "selling_general_admin": 179600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169100000, "depreciation_amortisation": 51500000, "ebitda": 220600000, "interest_expense": 27500000, "interest_income": null, "other_non_operating": null, "pretax_income": 124200000, "tax_provision": 33299999, "effective_tax_rate": null, "net_income": 87900000, "net_income_continuing_ops": 90900000, "net_income_to_common": 87900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 375100000, "short_term_investments": 41800000, "net_receivables": 842600000, "inventory": 1202400000, "other_current_assets": null, "total_current_assets": 2606900000, "net_ppe": null, "goodwill": 1257600000, "intangible_assets": 935300000, "goodwill_and_intangibles": 2192900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3637799999, "total_assets": 6244700000, "short_term_debt": 622300000, "accounts_payable": 344200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1503900000, "long_term_debt": 1601600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2143699999, "total_liabilities": 3647600000, "total_debt": 2223900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2196700000, "total_equity": 2477800000, "shares_outstanding": 71535609, "operating_cash_flow": 194300000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187100000, "dividends_paid": 23400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26600000, "free_cash_flow": 237900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169100000", "ebitda": "220600000", "netIncome": "87900000", "grossProfit": "367100000", "depreciation": "None", "totalRevenue": "1142700000", "costOfRevenue": "775600000", "interestIncome": "24900000", "incomeBeforeTax": "124200000", "interestExpense": "27500000", "operatingIncome": "149600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33299999", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "217500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "179600000", "netIncomeFromContinuingOperations": "90900000" }, "balance": { "goodwill": "1257600000", "inventory": "1202400000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6244700000", "longTermDebt": "1601600000", "shortTermDebt": "622300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "935300000", "reportedCurrency": "USD", "retainedEarnings": "2196700000", "totalLiabilities": "3647600000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2606900000", "currentLongTermDebt": "598400000", "longTermInvestments": "None", "shortTermInvestments": "41800000", "currentNetReceivables": "842600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3637799999", "currentAccountsPayable": "344200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1358700000", "shortLongTermDebtTotal": "2369300000", "totalShareholderEquity": "2477800000", "capitalLeaseObligations": "72700000", "otherCurrentLiabilities": "411900000", "totalCurrentLiabilities": "1503900000", "otherNonCurrentLiabilities": "290700000", "totalNonCurrentLiabilities": "2143699999", "cashAndShortTermInvestments": "375100000", "commonStockSharesOutstanding": "71535609", "intangibleAssetsExcludingGoodwill": "935300000", "cashAndCashEquivalentsAtCarryingValue": "375100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90900000", "profitLoss": "None", "dividendPayout": "23400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "32300000", "operatingCashflow": "194300000", "capitalExpenditures": "43600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26600000", "cashflowFromInvestment": "-187100000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "income_statement": { "revenue": 1272300000, "cost_of_revenue": 863400000, "gross_profit": 408900000, "ebit": 206700000, "ebitda": 257899999, "pretax_income": 176600000, "tax_provision": 47100000, "net_income": 125200000, "net_income_to_common": 125200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352300000, "total_current_assets": 2710800000, "total_assets": 6251300000, "short_term_debt": 77900000, "long_term_debt": 2046500000, "total_debt": 2124400000, "total_liabilities": 3601300000, "total_equity": 2531300000, "shares_outstanding": 72512991, "goodwill_and_intangibles": 2074500000 }, "cash_flow": { "operating_cash_flow": 144000000, "capital_expenditure": 49600000, "free_cash_flow": 193600000, "dividends_paid": 23800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340841, "ticker_id": 3972, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:42.852445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206700000", "ebitda": "257899999", "netIncome": "125200000", "grossProfit": "408900000", "depreciation": "None", "totalRevenue": "1272300000", "costOfRevenue": "863400000", "interestIncome": "26400000", "incomeBeforeTax": "176600000", "interestExpense": "28300000", "operatingIncome": "200700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "47100000", "reportedCurrency": "USD", "netInterestIncome": "-26400000", "nonInterestIncome": "None", "operatingExpenses": "208200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4200000", "costofGoodsAndServicesSold": "863400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51199999", "sellingGeneralAndAdministrative": "184900000", "netIncomeFromContinuingOperations": "129500000" }, "balance": { "goodwill": "1198400000", "inventory": "1251700000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6251300000", "longTermDebt": "2046500000", "shortTermDebt": "77900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "876100000", "reportedCurrency": "USD", "retainedEarnings": "2132200000", "totalLiabilities": "3601300000", "otherCurrentAssets": "134900000", "totalCurrentAssets": "2710800000", "currentLongTermDebt": "53200000", "longTermInvestments": "None", "shortTermInvestments": "38200000", "currentNetReceivables": "933700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3540500000", "currentAccountsPayable": "392200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1255500000", "shortLongTermDebtTotal": "2265000000", "totalShareholderEquity": "2531300000", "capitalLeaseObligations": "70300000", "otherCurrentLiabilities": "394900000", "totalCurrentLiabilities": "1022400000", "otherNonCurrentLiabilities": "365100000", "totalNonCurrentLiabilities": "2578900000", "cashAndShortTermInvestments": "352300000", "commonStockSharesOutstanding": "72512991", "intangibleAssetsExcludingGoodwill": "876100000", "cashAndCashEquivalentsAtCarryingValue": "352300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125200000", "profitLoss": "None", "dividendPayout": "23800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "144000000", "capitalExpenditures": "49600000", "changeInReceivables": "-37100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "226500000", "cashflowFromInvestment": "-347500000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1272300000, "cost_of_revenue": 863400000, "gross_profit": 408900000, "research_and_development": null, "selling_general_admin": 184900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206700000, "depreciation_amortisation": 51199999, "ebitda": 257899999, "interest_expense": 28300000, "interest_income": null, "other_non_operating": null, "pretax_income": 176600000, "tax_provision": 47100000, "effective_tax_rate": null, "net_income": 125200000, "net_income_continuing_ops": 129500000, "net_income_to_common": 125200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352300000, "short_term_investments": 38200000, "net_receivables": 933700000, "inventory": 1251700000, "other_current_assets": null, "total_current_assets": 2710800000, "net_ppe": null, "goodwill": 1198400000, "intangible_assets": 876100000, "goodwill_and_intangibles": 2074500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3540500000, "total_assets": 6251300000, "short_term_debt": 77900000, "accounts_payable": 392200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1022400000, "long_term_debt": 2046500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2578900000, "total_liabilities": 3601300000, "total_debt": 2124400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2132200000, "total_equity": 2531300000, "shares_outstanding": 72512991, "operating_cash_flow": 144000000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -347500000, "dividends_paid": 23800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 226500000, "free_cash_flow": 193600000, "net_change_in_cash": 23000000 }, "raw_data": { "income": { "ebit": "206700000", "ebitda": "257899999", "netIncome": "125200000", "grossProfit": "408900000", "depreciation": "None", "totalRevenue": "1272300000", "costOfRevenue": "863400000", "interestIncome": "26400000", "incomeBeforeTax": "176600000", "interestExpense": "28300000", "operatingIncome": "200700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "47100000", "reportedCurrency": "USD", "netInterestIncome": "-26400000", "nonInterestIncome": "None", "operatingExpenses": "208200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4200000", "costofGoodsAndServicesSold": "863400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51199999", "sellingGeneralAndAdministrative": "184900000", "netIncomeFromContinuingOperations": "129500000" }, "balance": { "goodwill": "1198400000", "inventory": "1251700000", "commonStock": "40700000", "currentDebt": "None", "investments": "None", "totalAssets": "6251300000", "longTermDebt": "2046500000", "shortTermDebt": "77900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "876100000", "reportedCurrency": "USD", "retainedEarnings": "2132200000", "totalLiabilities": "3601300000", "otherCurrentAssets": "134900000", "totalCurrentAssets": "2710800000", "currentLongTermDebt": "53200000", "longTermInvestments": "None", "shortTermInvestments": "38200000", "currentNetReceivables": "933700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3540500000", "currentAccountsPayable": "392200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1255500000", "shortLongTermDebtTotal": "2265000000", "totalShareholderEquity": "2531300000", "capitalLeaseObligations": "70300000", "otherCurrentLiabilities": "394900000", "totalCurrentLiabilities": "1022400000", "otherNonCurrentLiabilities": "365100000", "totalNonCurrentLiabilities": "2578900000", "cashAndShortTermInvestments": "352300000", "commonStockSharesOutstanding": "72512991", "intangibleAssetsExcludingGoodwill": "876100000", "cashAndCashEquivalentsAtCarryingValue": "352300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125200000", "profitLoss": "None", "dividendPayout": "23800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "144000000", "capitalExpenditures": "49600000", "changeInReceivables": "-37100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "226500000", "cashflowFromInvestment": "-347500000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }