{ "ticker": { "uuid": "c2bdf1ee-d1f9-4809-8446-b486516285b2", "symbol": "GTES", "name": "Gates Industrial Corporation plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/c2bdf1ee-d1f9-4809-8446-b486516285b2/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2bdf1ee-d1f9-4809-8446-b486516285b2/" }, "ticker_metadata": { "id": 1838, "uuid": "c2bdf1ee-d1f9-4809-8446-b486516285b2", "symbol": "GTES", "name": "Gates Industrial Corporation plc", "asset_type": "equity", "market_cap": 6583678000, "stock_exchange_id": 3, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Gates Industrial Corporation plc manufactures and sells engineered power transmission and fluid power solutions worldwide. The company is headquartered in Denver, Colorado.", "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": "c2bdf1ee-d1f9-4809-8446-b486516285b2", "symbol": "GTES", "name": "Gates Industrial Corporation plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/c2bdf1ee-d1f9-4809-8446-b486516285b2/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2bdf1ee-d1f9-4809-8446-b486516285b2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.21, "quality": 0.75, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.63, "market_cap": 6583640227.12, "pe_ratio": 26.4297, "earnings_yield": 0.0378, "ebitda_to_ev": 0.088, "shareholder_yield": 0, "roe": 0.074, "piotroski_f_score": 8, "momentum_12_1": 0.2001, "volatility_252d": 0.3824 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:09.460210+00:00", "batch_id": "" }, "size": { "price_close": 25.63, "market_cap": 6583640227.12, "market_cap_usd": 6583640227.12, "enterprise_value": 8026840227.12, "shares_outstanding": 256872424, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.4297, "pb_ratio": 1.9554, "ptbv_ratio": 35.094, "ps_ratio": 1.9101, "pcf_ratio": 13.141, "pfcf_ratio": 11.3374, "ev_ebitda": 11.3678, "ev_ebit": 16.4214, "ev_sales": 2.3288, "ev_fcf": 13.8227, "earnings_yield": 0.0378, "fcf_yield": 0.0723, "price_to_sales": 1.9101, "price_to_book": 1.9554, "price_to_cashflow": 13.141, "ebitda_to_ev": 0.088, "sales_yield": 0.4294 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.402, "operating_margin": 0.1418, "net_margin": 0.0723, "ebitda_margin": 0.2049, "fcf_margin": 0.1685, "roe": 0.074, "roa": 0.035, "roic": 0.0861, "roc_greenblatt": null, "asset_turnover": 0.4844, "cash_conversion": 2.3312, "accruals_ratio": -0.0354, "sbc_to_revenue": 0.0079, "piotroski_f_score": 8, "altman_z_score": 2.5123, "earnings_stability_5y": 0.2384, "revenue_stability_5y": 0.0862, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1947, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.006, "net_debt_to_ebitda": 2.0439, "debt_to_assets": 0.3132, "interest_coverage": 3.2609, "current_ratio": 3.669, "quick_ratio": 2.6584, "net_debt": 1443200000, "local_beta": 0.0012, "volatility_252d": 0.3824, "volatility_60d": 0.9439, "max_drawdown_12m": -0.2227, "risk_adjusted_momentum": 0.5232 }, "growth": { "revenue_growth_1y": 0.0158, "revenue_growth_3y_cagr": -0.0105, "revenue_growth_5y_cagr": 0.0427, "eps_growth_1y": 0.1485, "eps_growth_3y_cagr": 0.0442, "eps_growth_5y_cagr": 0.2592, "fcf_growth_1y": 0.111, "book_value_growth_1y": 0.1147, "revenue_growth": 0.0158, "earnings_growth": 0.1485 }, "momentum": { "price_return_1m": -0.0176, "price_return_3m": 0.0688, "price_return_6m": 0.1735, "price_return_9m": -0.0116, "price_return_12m": 0.1789, "price_return_12m_ex1m": 0.2001, "momentum_6m": 0.1735, "momentum_12m": 0.1789, "momentum_12_1": 0.2001, "distance_from_52w_high": -0.0837, "distance_from_52w_low": 0.186, "relative_strength": 0.079 }, "raw_ttm": { "revenue_ttm": 3446700000, "gross_profit_ttm": 1385604000, "ebit_ttm": 488804000, "ebitda_ttm": 706104000, "net_income_ttm": 249100000, "eps_diluted_ttm": 0.9697, "operating_cash_flow_ttm": 501000000, "capital_expenditure_ttm": 79700000, "fcf_ttm": 580700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149900000, "cash_and_equivalents": 785300000, "total_current_assets": 2489400000, "total_current_liabilities": 678500000, "net_ppe": null, "total_assets": 7115000000, "total_debt": 2228500000, "total_equity": 3366900000, "net_working_capital": 1056500000, "book_value_per_share": 13.1073, "retained_earnings": 1674900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 187600000, "tangible_book_per_share": 0.7303 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 65, "rank_pb": 48, "rank_ptbv": 95, "rank_ps": 46, "rank_pcf": 58, "rank_ev_ebitda": 47, "rank_ev_ebit": 61, "rank_earnings_yield": 65, "rank_fcf_yield": 55, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 53, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 56, "rank_fcf_margin": 54, "rank_piotroski": 6, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 45 }, "composites": { "value_composite": 79, "quality_composite": 25, "momentum_composite": 31, "growth_composite": 28, "yield_composite": 91, "svqf_composite": 83, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.3969, "os_score": 0.46, "value_percentile": 0.21, "quality_percentile": 0.75, "momentum_percentile": 0.69, "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": 17, "small_cap_core_rank": 75, "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": 4163, "ticker_id": 1838, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:09.460210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.63, "market_cap": 6583640227.12, "market_cap_usd": 6583640227.12, "enterprise_value": 8026840227.12, "shares_outstanding": 256872424, "fx_rate_to_usd": null, "pe_ratio": 26.42970786, "pb_ratio": 1.95540118, "ptbv_ratio": 35.09403106, "ps_ratio": 1.91012859, "pcf_ratio": 13.14099846, "pfcf_ratio": 11.33742075, "ev_ebitda": 11.3677875, "ev_ebit": 16.42138818, "ev_sales": 2.32884795, "ev_fcf": 13.82269714, "earnings_yield": 0.03783621, "fcf_yield": 0.07234478, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.40200888, "operating_margin": 0.14181797, "net_margin": 0.07227203, "ebitda_margin": 0.20486378, "fcf_margin": 0.16848, "roe": 0.07398497, "roa": 0.03501054, "roic": 0.08614071, "roc_greenblatt": null, "asset_turnover": 0.48442727, "cash_conversion": 2.33119229, "accruals_ratio": -0.03540408, "sbc_to_revenue": 0.00794963, "debt_to_equity": 1.00602929, "net_debt_to_ebitda": 2.04389155, "debt_to_assets": 0.31321152, "interest_coverage": 3.26086724, "current_ratio": 3.66897568, "quick_ratio": 2.65836404, "net_debt": 1443200000, "revenue_growth_1y": 0.01576683, "revenue_growth_3y_cagr": -0.01052051, "revenue_growth_5y_cagr": 0.04274535, "eps_growth_1y": 0.14845551, "eps_growth_3y_cagr": 0.04421213, "eps_growth_5y_cagr": 0.25924129, "fcf_growth_1y": 0.11096231, "book_value_growth_1y": 0.11469365, "piotroski_f_score": 8, "altman_z_score": 2.51233624, "earnings_stability_5y": 0.2384, "revenue_stability_5y": 0.086184, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01763128, "price_return_3m": 0.06880734, "price_return_6m": 0.1735348, "price_return_9m": -0.01156961, "price_return_12m": 0.17893284, "price_return_12m_ex1m": 0.200092, "distance_from_52w_high": -0.08366107, "distance_from_52w_low": 0.18602499, "relative_strength": 0.07896926, "local_beta": 0.0012, "volatility_252d": 0.382407, "volatility_60d": 0.943874, "max_drawdown_12m": -0.22273865, "revenue_ttm": 3446700000, "gross_profit_ttm": 1385604000, "ebit_ttm": 488804000, "ebitda_ttm": 706104000, "net_income_ttm": 249100000, "eps_diluted_ttm": 0.96974208, "operating_cash_flow_ttm": 501000000, "capital_expenditure_ttm": 79700000, "fcf_ttm": 580700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149900000, "cash_and_equivalents": 785300000, "total_current_assets": 2489400000, "total_current_liabilities": 678500000, "net_ppe": null, "total_assets": 7115000000, "total_debt": 2228500000, "total_equity": 3366900000, "net_working_capital": 1056500000, "book_value_per_share": 13.10728473, "retained_earnings": 1674900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 187600000, "tangible_book_per_share": 0.73032363, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 65, "rank_pb": 48, "rank_ptbv": 95, "rank_ps": 46, "rank_pcf": 58, "rank_ev_ebitda": 47, "rank_ev_ebit": 61, "rank_earnings_yield": 65, "rank_fcf_yield": 55, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 53, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 56, "rank_fcf_margin": 54, "rank_piotroski": 6, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 45, "value_composite": 79, "quality_composite": 25, "momentum_composite": 31, "growth_composite": 28, "yield_composite": 91, "svqf_composite": 83, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 75, "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": 25.63, "os": 0.46, "value": 0.21, "quality": 0.75, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 26.4297, "earnings_yield": 0.0378, "shareholder_yield": 0, "roe": 0.074, "momentum_12_1": 0.2001, "complete_fields": { "id": 4163, "ticker_id": 1838, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:09.460210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.63, "market_cap": 6583640227.12, "market_cap_usd": 6583640227.12, "enterprise_value": 8026840227.12, "shares_outstanding": 256872424, "fx_rate_to_usd": null, "pe_ratio": 26.42970786, "pb_ratio": 1.95540118, "ptbv_ratio": 35.09403106, "ps_ratio": 1.91012859, "pcf_ratio": 13.14099846, "pfcf_ratio": 11.33742075, "ev_ebitda": 11.3677875, "ev_ebit": 16.42138818, "ev_sales": 2.32884795, "ev_fcf": 13.82269714, "earnings_yield": 0.03783621, "fcf_yield": 0.07234478, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.40200888, "operating_margin": 0.14181797, "net_margin": 0.07227203, "ebitda_margin": 0.20486378, "fcf_margin": 0.16848, "roe": 0.07398497, "roa": 0.03501054, "roic": 0.08614071, "roc_greenblatt": null, "asset_turnover": 0.48442727, "cash_conversion": 2.33119229, "accruals_ratio": -0.03540408, "sbc_to_revenue": 0.00794963, "debt_to_equity": 1.00602929, "net_debt_to_ebitda": 2.04389155, "debt_to_assets": 0.31321152, "interest_coverage": 3.26086724, "current_ratio": 3.66897568, "quick_ratio": 2.65836404, "net_debt": 1443200000, "revenue_growth_1y": 0.01576683, "revenue_growth_3y_cagr": -0.01052051, "revenue_growth_5y_cagr": 0.04274535, "eps_growth_1y": 0.14845551, "eps_growth_3y_cagr": 0.04421213, "eps_growth_5y_cagr": 0.25924129, "fcf_growth_1y": 0.11096231, "book_value_growth_1y": 0.11469365, "piotroski_f_score": 8, "altman_z_score": 2.51233624, "earnings_stability_5y": 0.2384, "revenue_stability_5y": 0.086184, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01763128, "price_return_3m": 0.06880734, "price_return_6m": 0.1735348, "price_return_9m": -0.01156961, "price_return_12m": 0.17893284, "price_return_12m_ex1m": 0.200092, "distance_from_52w_high": -0.08366107, "distance_from_52w_low": 0.18602499, "relative_strength": 0.07896926, "local_beta": 0.0012, "volatility_252d": 0.382407, "volatility_60d": 0.943874, "max_drawdown_12m": -0.22273865, "revenue_ttm": 3446700000, "gross_profit_ttm": 1385604000, "ebit_ttm": 488804000, "ebitda_ttm": 706104000, "net_income_ttm": 249100000, "eps_diluted_ttm": 0.96974208, "operating_cash_flow_ttm": 501000000, "capital_expenditure_ttm": 79700000, "fcf_ttm": 580700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149900000, "cash_and_equivalents": 785300000, "total_current_assets": 2489400000, "total_current_liabilities": 678500000, "net_ppe": null, "total_assets": 7115000000, "total_debt": 2228500000, "total_equity": 3366900000, "net_working_capital": 1056500000, "book_value_per_share": 13.10728473, "retained_earnings": 1674900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 187600000, "tangible_book_per_share": 0.73032363, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 65, "rank_pb": 48, "rank_ptbv": 95, "rank_ps": 46, "rank_pcf": 58, "rank_ev_ebitda": 47, "rank_ev_ebit": 61, "rank_earnings_yield": 65, "rank_fcf_yield": 55, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 53, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 56, "rank_fcf_margin": 54, "rank_piotroski": 6, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 45, "value_composite": 79, "quality_composite": 25, "momentum_composite": 31, "growth_composite": 28, "yield_composite": 91, "svqf_composite": 83, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 75, "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 3443200000, "cost_of_revenue": 2049000000, "gross_profit": 1394200000, "ebit": 528299999, "ebitda": 742099999, "pretax_income": 340200000, "tax_provision": 63100000, "net_income": 251400000, "net_income_to_common": 251400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 812100000, "total_current_assets": 2481500000, "total_assets": 7151400000, "short_term_debt": 62900000, "long_term_debt": 2196300000, "total_debt": 2259200000, "total_liabilities": 3462200000, "total_equity": 3334000000, "shares_outstanding": 260534865, "goodwill_and_intangibles": 3227600000 }, "cash_flow": { "operating_cash_flow": 478100000, "capital_expenditure": 73200000, "free_cash_flow": 551300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271664, "ticker_id": 1838, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "528299999", "ebitda": "742099999", "netIncome": "251400000", "grossProfit": "1394200000", "depreciation": "None", "totalRevenue": "3443200000", "costOfRevenue": "2049000000", "interestIncome": "9600000", "incomeBeforeTax": "340200000", "interestExpense": "149000000", "operatingIncome": "528299999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "63100000", "reportedCurrency": "USD", "netInterestIncome": "-123600000", "nonInterestIncome": "None", "operatingExpenses": "865900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2049000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213800000", "sellingGeneralAndAdministrative": "794000000", "netIncomeFromContinuingOperations": "277100000" }, "balance": { "goodwill": "2035200000", "inventory": "700000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7151400000", "longTermDebt": "2196300000", "shortTermDebt": "62900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1192400000", "reportedCurrency": "USD", "retainedEarnings": "1652700000", "totalLiabilities": "3462200000", "otherCurrentAssets": "225200000", "totalCurrentAssets": "2481500000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669900000", "currentAccountsPayable": "433700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509900000", "totalShareholderEquity": "3334000000", "capitalLeaseObligations": "124500000", "otherCurrentLiabilities": "211800000", "totalCurrentLiabilities": "735400000", "otherNonCurrentLiabilities": "225800000", "totalNonCurrentLiabilities": "2726799999", "cashAndShortTermInvestments": "812100000", "commonStockSharesOutstanding": "260534865", "intangibleAssetsExcludingGoodwill": "1192400000", "cashAndCashEquivalentsAtCarryingValue": "812100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "478100000", "capitalExpenditures": "73200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251100000", "cashflowFromInvestment": "-119000000", "stockBasedCompensation": "27200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3443200000, "cost_of_revenue": 2049000000, "gross_profit": 1394200000, "research_and_development": 71900000, "selling_general_admin": 794000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 528299999, "depreciation_amortisation": 213800000, "ebitda": 742099999, "interest_expense": 149000000, "interest_income": null, "other_non_operating": null, "pretax_income": 340200000, "tax_provision": 63100000, "effective_tax_rate": null, "net_income": 251400000, "net_income_continuing_ops": 277100000, "net_income_to_common": 251400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 812100000, "short_term_investments": null, "net_receivables": 744200000, "inventory": 700000000, "other_current_assets": null, "total_current_assets": 2481500000, "net_ppe": null, "goodwill": 2035200000, "intangible_assets": 1192400000, "goodwill_and_intangibles": 3227600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4669900000, "total_assets": 7151400000, "short_term_debt": 62900000, "accounts_payable": 433700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 735400000, "long_term_debt": 2196300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2726799999, "total_liabilities": 3462200000, "total_debt": 2259200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1652700000, "total_equity": 3334000000, "shares_outstanding": 260534865, "operating_cash_flow": 478100000, "stock_based_compensation": 27200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251100000, "free_cash_flow": 551300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "528299999", "ebitda": "742099999", "netIncome": "251400000", "grossProfit": "1394200000", "depreciation": "None", "totalRevenue": "3443200000", "costOfRevenue": "2049000000", "interestIncome": "9600000", "incomeBeforeTax": "340200000", "interestExpense": "149000000", "operatingIncome": "528299999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "63100000", "reportedCurrency": "USD", "netInterestIncome": "-123600000", "nonInterestIncome": "None", "operatingExpenses": "865900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2049000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213800000", "sellingGeneralAndAdministrative": "794000000", "netIncomeFromContinuingOperations": "277100000" }, "balance": { "goodwill": "2035200000", "inventory": "700000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7151400000", "longTermDebt": "2196300000", "shortTermDebt": "62900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1192400000", "reportedCurrency": "USD", "retainedEarnings": "1652700000", "totalLiabilities": "3462200000", "otherCurrentAssets": "225200000", "totalCurrentAssets": "2481500000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669900000", "currentAccountsPayable": "433700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509900000", "totalShareholderEquity": "3334000000", "capitalLeaseObligations": "124500000", "otherCurrentLiabilities": "211800000", "totalCurrentLiabilities": "735400000", "otherNonCurrentLiabilities": "225800000", "totalNonCurrentLiabilities": "2726799999", "cashAndShortTermInvestments": "812100000", "commonStockSharesOutstanding": "260534865", "intangibleAssetsExcludingGoodwill": "1192400000", "cashAndCashEquivalentsAtCarryingValue": "812100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "478100000", "capitalExpenditures": "73200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251100000", "cashflowFromInvestment": "-119000000", "stockBasedCompensation": "27200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213800000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 3408200000, "cost_of_revenue": 2049700000, "gross_profit": 1358500000, "ebit": 460700000, "ebitda": 677600000, "pretax_income": 328000000, "tax_provision": 107500000, "net_income": 194900000, "net_income_to_common": 194900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 682000000, "total_current_assets": 2306000000, "total_assets": 6786300000, "short_term_debt": 39100000, "long_term_debt": 2311500000, "total_debt": 2350600000, "total_liabilities": 3446000000, "total_equity": 3023600000, "shares_outstanding": 263378378, "goodwill_and_intangibles": 3157500000 }, "cash_flow": { "operating_cash_flow": 379600000, "capital_expenditure": 83100000, "free_cash_flow": 462700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271669, "ticker_id": 1838, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "460700000", "ebitda": "677600000", "netIncome": "194900000", "grossProfit": "1358500000", "depreciation": "None", "totalRevenue": "3408200000", "costOfRevenue": "2049700000", "interestIncome": "13700000", "incomeBeforeTax": "328000000", "interestExpense": "170400000", "operatingIncome": "478700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "107500000", "reportedCurrency": "USD", "netInterestIncome": "-142100000", "nonInterestIncome": "None", "operatingExpenses": "879800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2049700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216900000", "sellingGeneralAndAdministrative": "870000000", "netIncomeFromContinuingOperations": "220500000" }, "balance": { "goodwill": "1908900000", "inventory": "676000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "6786300000", "longTermDebt": "2311500000", "shortTermDebt": "39100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1248600000", "reportedCurrency": "USD", "retainedEarnings": "1479600000", "totalLiabilities": "3446000000", "otherCurrentAssets": "196700000", "totalCurrentAssets": "2306000000", "currentLongTermDebt": "39100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4480300000", "currentAccountsPayable": "408200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2477900000", "totalShareholderEquity": "3023600000", "capitalLeaseObligations": "127300000", "otherCurrentLiabilities": "251300000", "totalCurrentLiabilities": "721500000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "2724500000", "cashAndShortTermInvestments": "682000000", "commonStockSharesOutstanding": "263378378", "intangibleAssetsExcludingGoodwill": "1248600000", "cashAndCashEquivalentsAtCarryingValue": "682000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-64000000", "operatingCashflow": "379600000", "capitalExpenditures": "83100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286700000", "cashflowFromInvestment": "-104400000", "stockBasedCompensation": "28800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3408200000, "cost_of_revenue": 2049700000, "gross_profit": 1358500000, "research_and_development": null, "selling_general_admin": 870000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 460700000, "depreciation_amortisation": 216900000, "ebitda": 677600000, "interest_expense": 170400000, "interest_income": null, "other_non_operating": null, "pretax_income": 328000000, "tax_provision": 107500000, "effective_tax_rate": null, "net_income": 194900000, "net_income_continuing_ops": 220500000, "net_income_to_common": 194900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 682000000, "short_term_investments": null, "net_receivables": 751300000, "inventory": 676000000, "other_current_assets": null, "total_current_assets": 2306000000, "net_ppe": null, "goodwill": 1908900000, "intangible_assets": 1248600000, "goodwill_and_intangibles": 3157500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4480300000, "total_assets": 6786300000, "short_term_debt": 39100000, "accounts_payable": 408200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 721500000, "long_term_debt": 2311500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2724500000, "total_liabilities": 3446000000, "total_debt": 2350600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1479600000, "total_equity": 3023600000, "shares_outstanding": 263378378, "operating_cash_flow": 379600000, "stock_based_compensation": 28800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -286700000, "free_cash_flow": 462700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "460700000", "ebitda": "677600000", "netIncome": "194900000", "grossProfit": "1358500000", "depreciation": "None", "totalRevenue": "3408200000", "costOfRevenue": "2049700000", "interestIncome": "13700000", "incomeBeforeTax": "328000000", "interestExpense": "170400000", "operatingIncome": "478700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "107500000", "reportedCurrency": "USD", "netInterestIncome": "-142100000", "nonInterestIncome": "None", "operatingExpenses": "879800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2049700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216900000", "sellingGeneralAndAdministrative": "870000000", "netIncomeFromContinuingOperations": "220500000" }, "balance": { "goodwill": "1908900000", "inventory": "676000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "6786300000", "longTermDebt": "2311500000", "shortTermDebt": "39100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1248600000", "reportedCurrency": "USD", "retainedEarnings": "1479600000", "totalLiabilities": "3446000000", "otherCurrentAssets": "196700000", "totalCurrentAssets": "2306000000", "currentLongTermDebt": "39100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4480300000", "currentAccountsPayable": "408200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2477900000", "totalShareholderEquity": "3023600000", "capitalLeaseObligations": "127300000", "otherCurrentLiabilities": "251300000", "totalCurrentLiabilities": "721500000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "2724500000", "cashAndShortTermInvestments": "682000000", "commonStockSharesOutstanding": "263378378", "intangibleAssetsExcludingGoodwill": "1248600000", "cashAndCashEquivalentsAtCarryingValue": "682000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-64000000", "operatingCashflow": "379600000", "capitalExpenditures": "83100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286700000", "cashflowFromInvestment": "-104400000", "stockBasedCompensation": "28800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216900000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 3570200000, "cost_of_revenue": 2211300000, "gross_profit": 1358900000, "ebit": 462600000, "ebitda": 462600000, "pretax_income": 285300000, "tax_provision": 28300000, "net_income": 232900000, "net_income_to_common": 232900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 720600000, "total_current_assets": 2401300000, "total_assets": 7254500000, "short_term_debt": 36500000, "long_term_debt": 2415000000, "total_debt": 2451500000, "total_liabilities": 3710600000, "total_equity": 3220200000, "shares_outstanding": 275648328, "goodwill_and_intangibles": 3424800000 }, "cash_flow": { "operating_cash_flow": 481000000, "capital_expenditure": 71400000, "free_cash_flow": 552400000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271674, "ticker_id": 1838, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "462600000", "ebitda": "462600000", "netIncome": "232900000", "grossProfit": "1358900000", "depreciation": "None", "totalRevenue": "3570200000", "costOfRevenue": "2211300000", "interestIncome": "10700000", "incomeBeforeTax": "285300000", "interestExpense": "163200000", "operatingIncome": "462600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28300000", "reportedCurrency": "USD", "netInterestIncome": "-154600000", "nonInterestIncome": "None", "operatingExpenses": "882200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217500000", "sellingGeneralAndAdministrative": "875900000", "netIncomeFromContinuingOperations": "278000000" }, "balance": { "goodwill": "2038700000", "inventory": "647200000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7254500000", "longTermDebt": "2415000000", "shortTermDebt": "36500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1386100000", "reportedCurrency": "USD", "retainedEarnings": "1462300000", "totalLiabilities": "3710600000", "otherCurrentAssets": "234900000", "totalCurrentAssets": "2401300000", "currentLongTermDebt": "36500000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "798600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4853200000", "currentAccountsPayable": "457700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2562100000", "totalShareholderEquity": "3220200000", "capitalLeaseObligations": "110600000", "otherCurrentLiabilities": "248500000", "totalCurrentLiabilities": "779300000", "otherNonCurrentLiabilities": "123100000", "totalNonCurrentLiabilities": "2931300000", "cashAndShortTermInvestments": "720600000", "commonStockSharesOutstanding": "275648328", "intangibleAssetsExcludingGoodwill": "1386100000", "cashAndCashEquivalentsAtCarryingValue": "720600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256400000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "481000000", "capitalExpenditures": "71400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258300000", "cashflowFromInvestment": "-81800000", "stockBasedCompensation": "27400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3570200000, "cost_of_revenue": 2211300000, "gross_profit": 1358900000, "research_and_development": 66000000, "selling_general_admin": 875900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462600000, "depreciation_amortisation": 217500000, "ebitda": 462600000, "interest_expense": 163200000, "interest_income": null, "other_non_operating": null, "pretax_income": 285300000, "tax_provision": 28300000, "effective_tax_rate": null, "net_income": 232900000, "net_income_continuing_ops": 278000000, "net_income_to_common": 232900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 720600000, "short_term_investments": 27000000, "net_receivables": 798600000, "inventory": 647200000, "other_current_assets": null, "total_current_assets": 2401300000, "net_ppe": null, "goodwill": 2038700000, "intangible_assets": 1386100000, "goodwill_and_intangibles": 3424800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4853200000, "total_assets": 7254500000, "short_term_debt": 36500000, "accounts_payable": 457700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779300000, "long_term_debt": 2415000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2931300000, "total_liabilities": 3710600000, "total_debt": 2451500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1462300000, "total_equity": 3220200000, "shares_outstanding": 275648328, "operating_cash_flow": 481000000, "stock_based_compensation": 27400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81800000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258300000, "free_cash_flow": 552400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "462600000", "ebitda": "462600000", "netIncome": "232900000", "grossProfit": "1358900000", "depreciation": "None", "totalRevenue": "3570200000", "costOfRevenue": "2211300000", "interestIncome": "10700000", "incomeBeforeTax": "285300000", "interestExpense": "163200000", "operatingIncome": "462600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28300000", "reportedCurrency": "USD", "netInterestIncome": "-154600000", "nonInterestIncome": "None", "operatingExpenses": "882200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217500000", "sellingGeneralAndAdministrative": "875900000", "netIncomeFromContinuingOperations": "278000000" }, "balance": { "goodwill": "2038700000", "inventory": "647200000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7254500000", "longTermDebt": "2415000000", "shortTermDebt": "36500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1386100000", "reportedCurrency": "USD", "retainedEarnings": "1462300000", "totalLiabilities": "3710600000", "otherCurrentAssets": "234900000", "totalCurrentAssets": "2401300000", "currentLongTermDebt": "36500000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "798600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4853200000", "currentAccountsPayable": "457700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2562100000", "totalShareholderEquity": "3220200000", "capitalLeaseObligations": "110600000", "otherCurrentLiabilities": "248500000", "totalCurrentLiabilities": "779300000", "otherNonCurrentLiabilities": "123100000", "totalNonCurrentLiabilities": "2931300000", "cashAndShortTermInvestments": "720600000", "commonStockSharesOutstanding": "275648328", "intangibleAssetsExcludingGoodwill": "1386100000", "cashAndCashEquivalentsAtCarryingValue": "720600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256400000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "481000000", "capitalExpenditures": "71400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258300000", "cashflowFromInvestment": "-81800000", "stockBasedCompensation": "27400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217500000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 3554200000, "cost_of_revenue": 2303600000, "gross_profit": 1250600000, "ebit": 397200000, "ebitda": 614400000, "pretax_income": 257800000, "tax_provision": 14900000, "net_income": 220800000, "net_income_to_common": 220800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 581400000, "total_current_assets": 2277400000, "total_assets": 7191600000, "short_term_debt": 61400000, "long_term_debt": 2426400000, "total_debt": 2487800000, "total_liabilities": 3748000000, "total_equity": 3110000000, "shares_outstanding": 287586210, "goodwill_and_intangibles": 3471500000 }, "cash_flow": { "operating_cash_flow": 265800000, "capital_expenditure": 87000000, "free_cash_flow": 352800000, "dividends_paid": 28700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271679, "ticker_id": 1838, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397200000", "ebitda": "614400000", "netIncome": "220800000", "grossProfit": "1250600000", "depreciation": "None", "totalRevenue": "3554200000", "costOfRevenue": "2303600000", "interestIncome": "3600000", "incomeBeforeTax": "257800000", "interestExpense": "145200000", "operatingIncome": "384000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14900000", "reportedCurrency": "USD", "netInterestIncome": "-135800000", "nonInterestIncome": "None", "operatingExpenses": "866600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69400000", "otherNonOperatingIncome": "13200000", "costofGoodsAndServicesSold": "2303600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217200000", "sellingGeneralAndAdministrative": "853700000", "netIncomeFromContinuingOperations": "242900000" }, "balance": { "goodwill": "1981100000", "inventory": "656200000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "7191600000", "longTermDebt": "2426400000", "shortTermDebt": "61400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1490400000", "reportedCurrency": "USD", "retainedEarnings": "1482900000", "totalLiabilities": "3748000000", "otherCurrentAssets": "218200000", "totalCurrentAssets": "2277400000", "currentLongTermDebt": "36600000", "longTermInvestments": "15100000", "shortTermInvestments": "33300000", "currentNetReceivables": "821600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4914200000", "currentAccountsPayable": "469600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "769700000", "shortLongTermDebtTotal": "2611300000", "totalShareholderEquity": "3110000000", "capitalLeaseObligations": "121900000", "otherCurrentLiabilities": "197800000", "totalCurrentLiabilities": "752300000", "otherNonCurrentLiabilities": "377300000", "totalNonCurrentLiabilities": "2995700000", "cashAndShortTermInvestments": "581400000", "commonStockSharesOutstanding": "287586210", "intangibleAssetsExcludingGoodwill": "1490400000", "cashAndCashEquivalentsAtCarryingValue": "581400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242500000", "profitLoss": "None", "dividendPayout": "28700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2900000", "operatingCashflow": "265800000", "capitalExpenditures": "87000000", "changeInReceivables": "-129300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253100000", "cashflowFromInvestment": "-90700000", "stockBasedCompensation": "44300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3554200000, "cost_of_revenue": 2303600000, "gross_profit": 1250600000, "research_and_development": 69400000, "selling_general_admin": 853700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397200000, "depreciation_amortisation": 217200000, "ebitda": 614400000, "interest_expense": 145200000, "interest_income": null, "other_non_operating": null, "pretax_income": 257800000, "tax_provision": 14900000, "effective_tax_rate": null, "net_income": 220800000, "net_income_continuing_ops": 242900000, "net_income_to_common": 220800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 581400000, "short_term_investments": 33300000, "net_receivables": 821600000, "inventory": 656200000, "other_current_assets": null, "total_current_assets": 2277400000, "net_ppe": null, "goodwill": 1981100000, "intangible_assets": 1490400000, "goodwill_and_intangibles": 3471500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4914200000, "total_assets": 7191600000, "short_term_debt": 61400000, "accounts_payable": 469600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752300000, "long_term_debt": 2426400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2995700000, "total_liabilities": 3748000000, "total_debt": 2487800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1482900000, "total_equity": 3110000000, "shares_outstanding": 287586210, "operating_cash_flow": 265800000, "stock_based_compensation": 44300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90700000, "dividends_paid": 28700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253100000, "free_cash_flow": 352800000, "net_change_in_cash": -78000000 }, "raw_data": { "income": { "ebit": "397200000", "ebitda": "614400000", "netIncome": "220800000", "grossProfit": "1250600000", "depreciation": "None", "totalRevenue": "3554200000", "costOfRevenue": "2303600000", "interestIncome": "3600000", "incomeBeforeTax": "257800000", "interestExpense": "145200000", "operatingIncome": "384000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14900000", "reportedCurrency": "USD", "netInterestIncome": "-135800000", "nonInterestIncome": "None", "operatingExpenses": "866600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69400000", "otherNonOperatingIncome": "13200000", "costofGoodsAndServicesSold": "2303600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217200000", "sellingGeneralAndAdministrative": "853700000", "netIncomeFromContinuingOperations": "242900000" }, "balance": { "goodwill": "1981100000", "inventory": "656200000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "7191600000", "longTermDebt": "2426400000", "shortTermDebt": "61400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1490400000", "reportedCurrency": "USD", "retainedEarnings": "1482900000", "totalLiabilities": "3748000000", "otherCurrentAssets": "218200000", "totalCurrentAssets": "2277400000", "currentLongTermDebt": "36600000", "longTermInvestments": "15100000", "shortTermInvestments": "33300000", "currentNetReceivables": "821600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4914200000", "currentAccountsPayable": "469600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "769700000", "shortLongTermDebtTotal": "2611300000", "totalShareholderEquity": "3110000000", "capitalLeaseObligations": "121900000", "otherCurrentLiabilities": "197800000", "totalCurrentLiabilities": "752300000", "otherNonCurrentLiabilities": "377300000", "totalNonCurrentLiabilities": "2995700000", "cashAndShortTermInvestments": "581400000", "commonStockSharesOutstanding": "287586210", "intangibleAssetsExcludingGoodwill": "1490400000", "cashAndCashEquivalentsAtCarryingValue": "581400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242500000", "profitLoss": "None", "dividendPayout": "28700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2900000", "operatingCashflow": "265800000", "capitalExpenditures": "87000000", "changeInReceivables": "-129300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253100000", "cashflowFromInvestment": "-90700000", "stockBasedCompensation": "44300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217200000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 3474400000, "cost_of_revenue": 2135200000, "gross_profit": 1339200000, "ebit": 483200000, "ebitda": 705800000, "pretax_income": 349700000, "tax_provision": 18400000, "net_income": 297100000, "net_income_to_common": 297100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660900000, "total_current_assets": 2278700000, "total_assets": 7533000000, "short_term_debt": 60100000, "long_term_debt": 2526500000, "total_debt": 2586600000, "total_liabilities": 4051600000, "total_equity": 3099700000, "shares_outstanding": 297294075, "goodwill_and_intangibles": 3705200000 }, "cash_flow": { "operating_cash_flow": 382400000, "capital_expenditure": 87000000, "free_cash_flow": 469400000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271684, "ticker_id": 1838, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "483200000", "ebitda": "705800000", "netIncome": "297100000", "grossProfit": "1339200000", "depreciation": "None", "totalRevenue": "3474400000", "costOfRevenue": "2135200000", "interestIncome": "3200000", "incomeBeforeTax": "349700000", "interestExpense": "135300000", "operatingIncome": "484100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-133500000", "nonInterestIncome": "None", "operatingExpenses": "855100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70700000", "otherNonOperatingIncome": "-900000", "costofGoodsAndServicesSold": "2135200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222600000", "sellingGeneralAndAdministrative": "852700000", "netIncomeFromContinuingOperations": "331300000" }, "balance": { "goodwill": "2063000000", "inventory": "682600000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7533000000", "longTermDebt": "2526500000", "shortTermDebt": "60100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1642200000", "reportedCurrency": "USD", "retainedEarnings": "1437900000", "totalLiabilities": "4051600000", "otherCurrentAssets": "208000000", "totalCurrentAssets": "2278700000", "currentLongTermDebt": "38100000", "longTermInvestments": "15700000", "shortTermInvestments": "None", "currentNetReceivables": "727200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5254300000", "currentAccountsPayable": "506600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794500000", "shortLongTermDebtTotal": "2705200000", "totalShareholderEquity": "3099700000", "capitalLeaseObligations": "116400000", "otherCurrentLiabilities": "255100000", "totalCurrentLiabilities": "855900000", "otherNonCurrentLiabilities": "59200000", "totalNonCurrentLiabilities": "3195700000", "cashAndShortTermInvestments": "660900000", "commonStockSharesOutstanding": "297294075", "intangibleAssetsExcludingGoodwill": "1642200000", "cashAndCashEquivalentsAtCarryingValue": "660900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331300000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-192400000", "operatingCashflow": "382400000", "capitalExpenditures": "87000000", "changeInReceivables": "-22300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148600000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "24600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3474400000, "cost_of_revenue": 2135200000, "gross_profit": 1339200000, "research_and_development": 70700000, "selling_general_admin": 852700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 483200000, "depreciation_amortisation": 222600000, "ebitda": 705800000, "interest_expense": 135300000, "interest_income": null, "other_non_operating": null, "pretax_income": 349700000, "tax_provision": 18400000, "effective_tax_rate": null, "net_income": 297100000, "net_income_continuing_ops": 331300000, "net_income_to_common": 297100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660900000, "short_term_investments": null, "net_receivables": 727200000, "inventory": 682600000, "other_current_assets": null, "total_current_assets": 2278700000, "net_ppe": null, "goodwill": 2063000000, "intangible_assets": 1642200000, "goodwill_and_intangibles": 3705200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5254300000, "total_assets": 7533000000, "short_term_debt": 60100000, "accounts_payable": 506600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 855900000, "long_term_debt": 2526500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3195700000, "total_liabilities": 4051600000, "total_debt": 2586600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1437900000, "total_equity": 3099700000, "shares_outstanding": 297294075, "operating_cash_flow": 382400000, "stock_based_compensation": 24600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148600000, "free_cash_flow": 469400000, "net_change_in_cash": 147800000 }, "raw_data": { "income": { "ebit": "483200000", "ebitda": "705800000", "netIncome": "297100000", "grossProfit": "1339200000", "depreciation": "None", "totalRevenue": "3474400000", "costOfRevenue": "2135200000", "interestIncome": "3200000", "incomeBeforeTax": "349700000", "interestExpense": "135300000", "operatingIncome": "484100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-133500000", "nonInterestIncome": "None", "operatingExpenses": "855100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70700000", "otherNonOperatingIncome": "-900000", "costofGoodsAndServicesSold": "2135200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222600000", "sellingGeneralAndAdministrative": "852700000", "netIncomeFromContinuingOperations": "331300000" }, "balance": { "goodwill": "2063000000", "inventory": "682600000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7533000000", "longTermDebt": "2526500000", "shortTermDebt": "60100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1642200000", "reportedCurrency": "USD", "retainedEarnings": "1437900000", "totalLiabilities": "4051600000", "otherCurrentAssets": "208000000", "totalCurrentAssets": "2278700000", "currentLongTermDebt": "38100000", "longTermInvestments": "15700000", "shortTermInvestments": "None", "currentNetReceivables": "727200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5254300000", "currentAccountsPayable": "506600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794500000", "shortLongTermDebtTotal": "2705200000", "totalShareholderEquity": "3099700000", "capitalLeaseObligations": "116400000", "otherCurrentLiabilities": "255100000", "totalCurrentLiabilities": "855900000", "otherNonCurrentLiabilities": "59200000", "totalNonCurrentLiabilities": "3195700000", "cashAndShortTermInvestments": "660900000", "commonStockSharesOutstanding": "297294075", "intangibleAssetsExcludingGoodwill": "1642200000", "cashAndCashEquivalentsAtCarryingValue": "660900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331300000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-192400000", "operatingCashflow": "382400000", "capitalExpenditures": "87000000", "changeInReceivables": "-22300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148600000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "24600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222600000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 2793000000, "cost_of_revenue": 1758300000, "gross_profit": 1034700000, "ebit": 225300000, "ebitda": 443900000, "pretax_income": 71000000, "tax_provision": -19300000, "net_income": 79400000, "net_income_to_common": 79400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524100000, "total_current_assets": 1906600000, "total_assets": 7426300000, "short_term_debt": 65300000, "long_term_debt": 2666000000, "total_debt": 2731300000, "total_liabilities": 4241300000, "total_equity": 2805700000, "shares_outstanding": 292115964, "goodwill_and_intangibles": 3908799999 }, "cash_flow": { "operating_cash_flow": 309000000, "capital_expenditure": 67400000, "free_cash_flow": 376400000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271689, "ticker_id": 1838, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225300000", "ebitda": "443900000", "netIncome": "79400000", "grossProfit": "1034700000", "depreciation": "None", "totalRevenue": "2793000000", "costOfRevenue": "1758300000", "interestIncome": "4300000", "incomeBeforeTax": "71000000", "interestExpense": "158000000", "operatingIncome": "211100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19300000", "reportedCurrency": "USD", "netInterestIncome": "-154300000", "nonInterestIncome": "None", "operatingExpenses": "823600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67200000", "otherNonOperatingIncome": "14200000", "costofGoodsAndServicesSold": "1758300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218600000", "sellingGeneralAndAdministrative": "776900000", "netIncomeFromContinuingOperations": "90300000" }, "balance": { "goodwill": "2120199999", "inventory": "508200000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7426300000", "longTermDebt": "2666000000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1788600000", "reportedCurrency": "USD", "retainedEarnings": "1151400000", "totalLiabilities": "4241300000", "otherCurrentAssets": "150700000", "totalCurrentAssets": "1906600000", "currentLongTermDebt": "42700000", "longTermInvestments": "26500000", "shortTermInvestments": "None", "currentNetReceivables": "723600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5519700000", "currentAccountsPayable": "417400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "825900000", "shortLongTermDebtTotal": "2844900000", "totalShareholderEquity": "2805700000", "capitalLeaseObligations": "113600000", "otherCurrentLiabilities": "229600000", "totalCurrentLiabilities": "726300000", "otherNonCurrentLiabilities": "488600000", "totalNonCurrentLiabilities": "3515000000", "cashAndShortTermInvestments": "524100000", "commonStockSharesOutstanding": "292115964", "intangibleAssetsExcludingGoodwill": "1788600000", "cashAndCashEquivalentsAtCarryingValue": "524100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-22100000", "operatingCashflow": "309000000", "capitalExpenditures": "67400000", "changeInReceivables": "9700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353800000", "cashflowFromInvestment": "-77500000", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-122300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2793000000, "cost_of_revenue": 1758300000, "gross_profit": 1034700000, "research_and_development": 67200000, "selling_general_admin": 776900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225300000, "depreciation_amortisation": 218600000, "ebitda": 443900000, "interest_expense": 158000000, "interest_income": null, "other_non_operating": null, "pretax_income": 71000000, "tax_provision": -19300000, "effective_tax_rate": null, "net_income": 79400000, "net_income_continuing_ops": 90300000, "net_income_to_common": 79400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524100000, "short_term_investments": null, "net_receivables": 723600000, "inventory": 508200000, "other_current_assets": null, "total_current_assets": 1906600000, "net_ppe": null, "goodwill": 2120199999, "intangible_assets": 1788600000, "goodwill_and_intangibles": 3908799999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5519700000, "total_assets": 7426300000, "short_term_debt": 65300000, "accounts_payable": 417400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726300000, "long_term_debt": 2666000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3515000000, "total_liabilities": 4241300000, "total_debt": 2731300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1151400000, "total_equity": 2805700000, "shares_outstanding": 292115964, "operating_cash_flow": 309000000, "stock_based_compensation": 19800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77500000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -353800000, "free_cash_flow": 376400000, "net_change_in_cash": -122300000 }, "raw_data": { "income": { "ebit": "225300000", "ebitda": "443900000", "netIncome": "79400000", "grossProfit": "1034700000", "depreciation": "None", "totalRevenue": "2793000000", "costOfRevenue": "1758300000", "interestIncome": "4300000", "incomeBeforeTax": "71000000", "interestExpense": "158000000", "operatingIncome": "211100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19300000", "reportedCurrency": "USD", "netInterestIncome": "-154300000", "nonInterestIncome": "None", "operatingExpenses": "823600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67200000", "otherNonOperatingIncome": "14200000", "costofGoodsAndServicesSold": "1758300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218600000", "sellingGeneralAndAdministrative": "776900000", "netIncomeFromContinuingOperations": "90300000" }, "balance": { "goodwill": "2120199999", "inventory": "508200000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7426300000", "longTermDebt": "2666000000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1788600000", "reportedCurrency": "USD", "retainedEarnings": "1151400000", "totalLiabilities": "4241300000", "otherCurrentAssets": "150700000", "totalCurrentAssets": "1906600000", "currentLongTermDebt": "42700000", "longTermInvestments": "26500000", "shortTermInvestments": "None", "currentNetReceivables": "723600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5519700000", "currentAccountsPayable": "417400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "825900000", "shortLongTermDebtTotal": "2844900000", "totalShareholderEquity": "2805700000", "capitalLeaseObligations": "113600000", "otherCurrentLiabilities": "229600000", "totalCurrentLiabilities": "726300000", "otherNonCurrentLiabilities": "488600000", "totalNonCurrentLiabilities": "3515000000", "cashAndShortTermInvestments": "524100000", "commonStockSharesOutstanding": "292115964", "intangibleAssetsExcludingGoodwill": "1788600000", "cashAndCashEquivalentsAtCarryingValue": "524100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-22100000", "operatingCashflow": "309000000", "capitalExpenditures": "67400000", "changeInReceivables": "9700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353800000", "cashflowFromInvestment": "-77500000", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-122300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218600000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 3087100000, "cost_of_revenue": 1944600000, "gross_profit": 1142500000, "ebit": 356600000, "ebitda": 578800000, "pretax_income": 198800000, "tax_provision": -495900000, "net_income": 690100000, "net_income_to_common": 690100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635300000, "total_current_assets": 1958600000, "total_assets": 7411300000, "short_term_debt": 65900000, "long_term_debt": 2912300000, "total_debt": 2978200000, "total_liabilities": 4400600000, "total_equity": 2651000000, "shares_outstanding": 291627461, "goodwill_and_intangibles": 3936500000 }, "cash_flow": { "operating_cash_flow": 348900000, "capital_expenditure": 83100000, "free_cash_flow": 432000000, "dividends_paid": 28800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271694, "ticker_id": 1838, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356600000", "ebitda": "578800000", "netIncome": "690100000", "grossProfit": "1142500000", "depreciation": "None", "totalRevenue": "3087100000", "costOfRevenue": "1944600000", "interestIncome": "5700000", "incomeBeforeTax": "198800000", "interestExpense": "165600000", "operatingIncome": "346800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-495900000", "reportedCurrency": "USD", "netInterestIncome": "-152100000", "nonInterestIncome": "None", "operatingExpenses": "786400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67900000", "otherNonOperatingIncome": "9800000", "costofGoodsAndServicesSold": "1944600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222200000", "sellingGeneralAndAdministrative": "777300000", "netIncomeFromContinuingOperations": "694700000" }, "balance": { "goodwill": "2060500000", "inventory": "475100000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7411300000", "longTermDebt": "2912300000", "shortTermDebt": "65900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1876000000", "reportedCurrency": "USD", "retainedEarnings": "1072000000", "totalLiabilities": "4400600000", "otherCurrentAssets": "131400000", "totalCurrentAssets": "1958600000", "currentLongTermDebt": "46100000", "longTermInvestments": "23000000", "shortTermInvestments": "None", "currentNetReceivables": "716800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5452700000", "currentAccountsPayable": "374700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "850900000", "shortLongTermDebtTotal": "3095800000", "totalShareholderEquity": "2651000000", "capitalLeaseObligations": "116200000", "otherCurrentLiabilities": "169000000", "totalCurrentLiabilities": "658100000", "otherNonCurrentLiabilities": "84700000", "totalNonCurrentLiabilities": "3742500000", "cashAndShortTermInvestments": "635300000", "commonStockSharesOutstanding": "291627461", "intangibleAssetsExcludingGoodwill": "1876000000", "cashAndCashEquivalentsAtCarryingValue": "635300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "694100000", "profitLoss": "None", "dividendPayout": "28800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "65100000", "operatingCashflow": "348900000", "capitalExpenditures": "83100000", "changeInReceivables": "41800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59300000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "211600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3087100000, "cost_of_revenue": 1944600000, "gross_profit": 1142500000, "research_and_development": 67900000, "selling_general_admin": 777300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356600000, "depreciation_amortisation": 222200000, "ebitda": 578800000, "interest_expense": 165600000, "interest_income": null, "other_non_operating": null, "pretax_income": 198800000, "tax_provision": -495900000, "effective_tax_rate": null, "net_income": 690100000, "net_income_continuing_ops": 694700000, "net_income_to_common": 690100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 635300000, "short_term_investments": null, "net_receivables": 716800000, "inventory": 475100000, "other_current_assets": null, "total_current_assets": 1958600000, "net_ppe": null, "goodwill": 2060500000, "intangible_assets": 1876000000, "goodwill_and_intangibles": 3936500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5452700000, "total_assets": 7411300000, "short_term_debt": 65900000, "accounts_payable": 374700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 658100000, "long_term_debt": 2912300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3742500000, "total_liabilities": 4400600000, "total_debt": 2978200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1072000000, "total_equity": 2651000000, "shares_outstanding": 291627461, "operating_cash_flow": 348900000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78000000, "dividends_paid": 28800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59300000, "free_cash_flow": 432000000, "net_change_in_cash": 211600000 }, "raw_data": { "income": { "ebit": "356600000", "ebitda": "578800000", "netIncome": "690100000", "grossProfit": "1142500000", "depreciation": "None", "totalRevenue": "3087100000", "costOfRevenue": "1944600000", "interestIncome": "5700000", "incomeBeforeTax": "198800000", "interestExpense": "165600000", "operatingIncome": "346800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-495900000", "reportedCurrency": "USD", "netInterestIncome": "-152100000", "nonInterestIncome": "None", "operatingExpenses": "786400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67900000", "otherNonOperatingIncome": "9800000", "costofGoodsAndServicesSold": "1944600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222200000", "sellingGeneralAndAdministrative": "777300000", "netIncomeFromContinuingOperations": "694700000" }, "balance": { "goodwill": "2060500000", "inventory": "475100000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7411300000", "longTermDebt": "2912300000", "shortTermDebt": "65900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1876000000", "reportedCurrency": "USD", "retainedEarnings": "1072000000", "totalLiabilities": "4400600000", "otherCurrentAssets": "131400000", "totalCurrentAssets": "1958600000", "currentLongTermDebt": "46100000", "longTermInvestments": "23000000", "shortTermInvestments": "None", "currentNetReceivables": "716800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5452700000", "currentAccountsPayable": "374700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "850900000", "shortLongTermDebtTotal": "3095800000", "totalShareholderEquity": "2651000000", "capitalLeaseObligations": "116200000", "otherCurrentLiabilities": "169000000", "totalCurrentLiabilities": "658100000", "otherNonCurrentLiabilities": "84700000", "totalNonCurrentLiabilities": "3742500000", "cashAndShortTermInvestments": "635300000", "commonStockSharesOutstanding": "291627461", "intangibleAssetsExcludingGoodwill": "1876000000", "cashAndCashEquivalentsAtCarryingValue": "635300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "694100000", "profitLoss": "None", "dividendPayout": "28800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "65100000", "operatingCashflow": "348900000", "capitalExpenditures": "83100000", "changeInReceivables": "41800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59300000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "211600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222200000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 3347600000, "cost_of_revenue": 2017000000, "gross_profit": 1330600000, "ebit": 479400000, "ebitda": 697900000, "pretax_income": 303500000, "tax_provision": 31800000, "net_income": 245300000, "net_income_to_common": 245300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423400000, "total_current_assets": 1814600000, "total_assets": 6722600000, "short_term_debt": 51700000, "long_term_debt": 2953400000, "total_debt": 3005100000, "total_liabilities": 4388900000, "total_equity": 1947400000, "shares_outstanding": 291698273, "goodwill_and_intangibles": 4036500000 }, "cash_flow": { "operating_cash_flow": 313500000, "capital_expenditure": 182700000, "free_cash_flow": 496200000, "dividends_paid": 35200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271699, "ticker_id": 1838, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479400000", "ebitda": "697900000", "netIncome": "245300000", "grossProfit": "1330600000", "depreciation": "None", "totalRevenue": "3347600000", "costOfRevenue": "2017000000", "interestIncome": "3700000", "incomeBeforeTax": "303500000", "interestExpense": "199700000", "operatingIncome": "496800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-172200000", "nonInterestIncome": "None", "operatingExpenses": "820100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71400000", "otherNonOperatingIncome": "-17400000", "costofGoodsAndServicesSold": "2017000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218500000", "sellingGeneralAndAdministrative": "805800000", "netIncomeFromContinuingOperations": "271700000" }, "balance": { "goodwill": "2045900000", "inventory": "537600000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "6722600000", "longTermDebt": "2953400000", "shortTermDebt": "51700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1990600000", "reportedCurrency": "USD", "retainedEarnings": "381900000", "totalLiabilities": "4388900000", "otherCurrentAssets": "104100000", "totalCurrentAssets": "1814600000", "currentLongTermDebt": "51600000", "longTermInvestments": "1600000", "shortTermInvestments": "3500000", "currentNetReceivables": "749500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4908000000", "currentAccountsPayable": "424000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "756300000", "shortLongTermDebtTotal": "3005000000", "totalShareholderEquity": "1947400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "184100000", "totalCurrentLiabilities": "679000000", "otherNonCurrentLiabilities": "79200000", "totalNonCurrentLiabilities": "3709900000", "cashAndShortTermInvestments": "423400000", "commonStockSharesOutstanding": "291698273", "intangibleAssetsExcludingGoodwill": "1990600000", "cashAndCashEquivalentsAtCarryingValue": "423400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271100000", "profitLoss": "None", "dividendPayout": "35200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-96100000", "operatingCashflow": "313500000", "capitalExpenditures": "182700000", "changeInReceivables": "-49600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198900000", "cashflowFromInvestment": "-243600000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-129000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "799700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3347600000, "cost_of_revenue": 2017000000, "gross_profit": 1330600000, "research_and_development": 71400000, "selling_general_admin": 805800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479400000, "depreciation_amortisation": 218500000, "ebitda": 697900000, "interest_expense": 199700000, "interest_income": null, "other_non_operating": null, "pretax_income": 303500000, "tax_provision": 31800000, "effective_tax_rate": null, "net_income": 245300000, "net_income_continuing_ops": 271700000, "net_income_to_common": 245300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423400000, "short_term_investments": 3500000, "net_receivables": 749500000, "inventory": 537600000, "other_current_assets": null, "total_current_assets": 1814600000, "net_ppe": null, "goodwill": 2045900000, "intangible_assets": 1990600000, "goodwill_and_intangibles": 4036500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4908000000, "total_assets": 6722600000, "short_term_debt": 51700000, "accounts_payable": 424000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679000000, "long_term_debt": 2953400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3709900000, "total_liabilities": 4388900000, "total_debt": 3005100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381900000, "total_equity": 1947400000, "shares_outstanding": 291698273, "operating_cash_flow": 313500000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243600000, "dividends_paid": 35200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198900000, "free_cash_flow": 496200000, "net_change_in_cash": -129000000 }, "raw_data": { "income": { "ebit": "479400000", "ebitda": "697900000", "netIncome": "245300000", "grossProfit": "1330600000", "depreciation": "None", "totalRevenue": "3347600000", "costOfRevenue": "2017000000", "interestIncome": "3700000", "incomeBeforeTax": "303500000", "interestExpense": "199700000", "operatingIncome": "496800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-172200000", "nonInterestIncome": "None", "operatingExpenses": "820100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71400000", "otherNonOperatingIncome": "-17400000", "costofGoodsAndServicesSold": "2017000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218500000", "sellingGeneralAndAdministrative": "805800000", "netIncomeFromContinuingOperations": "271700000" }, "balance": { "goodwill": "2045900000", "inventory": "537600000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "6722600000", "longTermDebt": "2953400000", "shortTermDebt": "51700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1990600000", "reportedCurrency": "USD", "retainedEarnings": "381900000", "totalLiabilities": "4388900000", "otherCurrentAssets": "104100000", "totalCurrentAssets": "1814600000", "currentLongTermDebt": "51600000", "longTermInvestments": "1600000", "shortTermInvestments": "3500000", "currentNetReceivables": "749500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4908000000", "currentAccountsPayable": "424000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "756300000", "shortLongTermDebtTotal": "3005000000", "totalShareholderEquity": "1947400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "184100000", "totalCurrentLiabilities": "679000000", "otherNonCurrentLiabilities": "79200000", "totalNonCurrentLiabilities": "3709900000", "cashAndShortTermInvestments": "423400000", "commonStockSharesOutstanding": "291698273", "intangibleAssetsExcludingGoodwill": "1990600000", "cashAndCashEquivalentsAtCarryingValue": "423400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271100000", "profitLoss": "None", "dividendPayout": "35200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-96100000", "operatingCashflow": "313500000", "capitalExpenditures": "182700000", "changeInReceivables": "-49600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198900000", "cashflowFromInvestment": "-243600000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-129000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "799700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218500000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 851100000, "cost_of_revenue": 510596000, "gross_profit": 340504000, "ebit": 114904000, "ebitda": 170604000, "pretax_income": 77900000, "tax_provision": 11500000, "net_income": 59700000, "net_income_to_common": 59700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 785300000, "total_current_assets": 2489400000, "total_assets": 7115000000, "short_term_debt": 30900000, "long_term_debt": 2197600000, "total_debt": 2228500000, "total_liabilities": 3387200000, "total_equity": 3366900000, "shares_outstanding": 256872424, "goodwill_and_intangibles": 3179300000 }, "cash_flow": { "operating_cash_flow": 30200000, "capital_expenditure": 16700000, "free_cash_flow": 46900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271662, "ticker_id": 1838, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114904000", "ebitda": "170604000", "netIncome": "59700000", "grossProfit": "340504000", "depreciation": "None", "totalRevenue": "851100000", "costOfRevenue": "510596000", "interestIncome": "2200000", "incomeBeforeTax": "77900000", "interestExpense": "35300000", "operatingIncome": "114904000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11500000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "226900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55700000", "sellingGeneralAndAdministrative": "226900000", "netIncomeFromContinuingOperations": "66400000" }, "balance": { "goodwill": "2020600000", "inventory": "685700000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "7115000000", "longTermDebt": "2197600000", "shortTermDebt": "30900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1158700000", "reportedCurrency": "USD", "retainedEarnings": "1674900000", "totalLiabilities": "3387200000", "otherCurrentAssets": "180900000", "totalCurrentAssets": "2489400000", "currentLongTermDebt": "30900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "837500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4625600000", "currentAccountsPayable": "396900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2364000000", "totalShareholderEquity": "3366900000", "capitalLeaseObligations": "135500000", "otherCurrentLiabilities": "232100000", "totalCurrentLiabilities": "678500000", "otherNonCurrentLiabilities": "205500000", "totalNonCurrentLiabilities": "2708700000", "cashAndShortTermInvestments": "785300000", "commonStockSharesOutstanding": "256872424", "intangibleAssetsExcludingGoodwill": "1158700000", "cashAndCashEquivalentsAtCarryingValue": "785300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "9300000", "operatingCashflow": "30200000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25100000", "cashflowFromInvestment": "-27200000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 851100000, "cost_of_revenue": 510596000, "gross_profit": 340504000, "research_and_development": null, "selling_general_admin": 226900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114904000, "depreciation_amortisation": 55700000, "ebitda": 170604000, "interest_expense": 35300000, "interest_income": null, "other_non_operating": null, "pretax_income": 77900000, "tax_provision": 11500000, "effective_tax_rate": null, "net_income": 59700000, "net_income_continuing_ops": 66400000, "net_income_to_common": 59700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 785300000, "short_term_investments": null, "net_receivables": 837500000, "inventory": 685700000, "other_current_assets": null, "total_current_assets": 2489400000, "net_ppe": null, "goodwill": 2020600000, "intangible_assets": 1158700000, "goodwill_and_intangibles": 3179300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4625600000, "total_assets": 7115000000, "short_term_debt": 30900000, "accounts_payable": 396900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678500000, "long_term_debt": 2197600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2708700000, "total_liabilities": 3387200000, "total_debt": 2228500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1674900000, "total_equity": 3366900000, "shares_outstanding": 256872424, "operating_cash_flow": 30200000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25100000, "free_cash_flow": 46900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114904000", "ebitda": "170604000", "netIncome": "59700000", "grossProfit": "340504000", "depreciation": "None", "totalRevenue": "851100000", "costOfRevenue": "510596000", "interestIncome": "2200000", "incomeBeforeTax": "77900000", "interestExpense": "35300000", "operatingIncome": "114904000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11500000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "226900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55700000", "sellingGeneralAndAdministrative": "226900000", "netIncomeFromContinuingOperations": "66400000" }, "balance": { "goodwill": "2020600000", "inventory": "685700000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "7115000000", "longTermDebt": "2197600000", "shortTermDebt": "30900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1158700000", "reportedCurrency": "USD", "retainedEarnings": "1674900000", "totalLiabilities": "3387200000", "otherCurrentAssets": "180900000", "totalCurrentAssets": "2489400000", "currentLongTermDebt": "30900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "837500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4625600000", "currentAccountsPayable": "396900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2364000000", "totalShareholderEquity": "3366900000", "capitalLeaseObligations": "135500000", "otherCurrentLiabilities": "232100000", "totalCurrentLiabilities": "678500000", "otherNonCurrentLiabilities": "205500000", "totalNonCurrentLiabilities": "2708700000", "cashAndShortTermInvestments": "785300000", "commonStockSharesOutstanding": "256872424", "intangibleAssetsExcludingGoodwill": "1158700000", "cashAndCashEquivalentsAtCarryingValue": "785300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "9300000", "operatingCashflow": "30200000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25100000", "cashflowFromInvestment": "-27200000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55700000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 856200000, "cost_of_revenue": 512900000, "gross_profit": 343300000, "ebit": 136900000, "ebitda": 191600000, "pretax_income": 71400000, "tax_provision": 15000000, "net_income": 51300000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 812100000, "total_current_assets": 2481500000, "total_assets": 7151400000, "short_term_debt": 62900000, "long_term_debt": 2196300000, "total_debt": 2259200000, "total_liabilities": 3462200000, "total_equity": 3334000000, "shares_outstanding": 259007742, "goodwill_and_intangibles": 3227600000 }, "cash_flow": { "operating_cash_flow": 269800000, "capital_expenditure": 18800000, "free_cash_flow": 288600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271663, "ticker_id": 1838, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136900000", "ebitda": "191600000", "netIncome": "51300000", "grossProfit": "343300000", "depreciation": "None", "totalRevenue": "856200000", "costOfRevenue": "512900000", "interestIncome": "2700000", "incomeBeforeTax": "71400000", "interestExpense": "38700000", "operatingIncome": "136900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-37200000", "nonInterestIncome": "None", "operatingExpenses": "206400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54700000", "sellingGeneralAndAdministrative": "189900000", "netIncomeFromContinuingOperations": "56400000" }, "balance": { "goodwill": "2035200000", "inventory": "700000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7151400000", "longTermDebt": "2196300000", "shortTermDebt": "62900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1192400000", "reportedCurrency": "USD", "retainedEarnings": "1652700000", "totalLiabilities": "3462200000", "otherCurrentAssets": "225200000", "totalCurrentAssets": "2481500000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669900000", "currentAccountsPayable": "433700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509900000", "totalShareholderEquity": "3334000000", "capitalLeaseObligations": "124500000", "otherCurrentLiabilities": "211800000", "totalCurrentLiabilities": "735400000", "otherNonCurrentLiabilities": "225800000", "totalNonCurrentLiabilities": "2726799999", "cashAndShortTermInvestments": "812100000", "commonStockSharesOutstanding": "259007742", "intangibleAssetsExcludingGoodwill": "1192400000", "cashAndCashEquivalentsAtCarryingValue": "812100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "21000000", "operatingCashflow": "269800000", "capitalExpenditures": "18800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116200000", "cashflowFromInvestment": "-32100000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 856200000, "cost_of_revenue": 512900000, "gross_profit": 343300000, "research_and_development": 71900000, "selling_general_admin": 189900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136900000, "depreciation_amortisation": 54700000, "ebitda": 191600000, "interest_expense": 38700000, "interest_income": null, "other_non_operating": null, "pretax_income": 71400000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 51300000, "net_income_continuing_ops": 56400000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 812100000, "short_term_investments": null, "net_receivables": 744200000, "inventory": 700000000, "other_current_assets": null, "total_current_assets": 2481500000, "net_ppe": null, "goodwill": 2035200000, "intangible_assets": 1192400000, "goodwill_and_intangibles": 3227600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4669900000, "total_assets": 7151400000, "short_term_debt": 62900000, "accounts_payable": 433700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 735400000, "long_term_debt": 2196300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2726799999, "total_liabilities": 3462200000, "total_debt": 2259200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1652700000, "total_equity": 3334000000, "shares_outstanding": 259007742, "operating_cash_flow": 269800000, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116200000, "free_cash_flow": 288600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136900000", "ebitda": "191600000", "netIncome": "51300000", "grossProfit": "343300000", "depreciation": "None", "totalRevenue": "856200000", "costOfRevenue": "512900000", "interestIncome": "2700000", "incomeBeforeTax": "71400000", "interestExpense": "38700000", "operatingIncome": "136900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-37200000", "nonInterestIncome": "None", "operatingExpenses": "206400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54700000", "sellingGeneralAndAdministrative": "189900000", "netIncomeFromContinuingOperations": "56400000" }, "balance": { "goodwill": "2035200000", "inventory": "700000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7151400000", "longTermDebt": "2196300000", "shortTermDebt": "62900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1192400000", "reportedCurrency": "USD", "retainedEarnings": "1652700000", "totalLiabilities": "3462200000", "otherCurrentAssets": "225200000", "totalCurrentAssets": "2481500000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669900000", "currentAccountsPayable": "433700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509900000", "totalShareholderEquity": "3334000000", "capitalLeaseObligations": "124500000", "otherCurrentLiabilities": "211800000", "totalCurrentLiabilities": "735400000", "otherNonCurrentLiabilities": "225800000", "totalNonCurrentLiabilities": "2726799999", "cashAndShortTermInvestments": "812100000", "commonStockSharesOutstanding": "259007742", "intangibleAssetsExcludingGoodwill": "1192400000", "cashAndCashEquivalentsAtCarryingValue": "812100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "21000000", "operatingCashflow": "269800000", "capitalExpenditures": "18800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116200000", "cashflowFromInvestment": "-32100000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54700000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 855700000, "cost_of_revenue": 514100000, "gross_profit": 341600000, "ebit": 129700000, "ebitda": 183300000, "pretax_income": 94800000, "tax_provision": 6100000, "net_income": 81600000, "net_income_to_common": 81600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 689400000, "total_current_assets": 2485000000, "total_assets": 7149700000, "short_term_debt": 30500000, "long_term_debt": 2204300000, "total_debt": 2234800000, "total_liabilities": 3434600000, "total_equity": 3370000000, "shares_outstanding": 255000000, "goodwill_and_intangibles": 3226800000 }, "cash_flow": { "operating_cash_flow": 98000000, "capital_expenditure": 24800000, "free_cash_flow": 122800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271665, "ticker_id": 1838, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129700000", "ebitda": "183300000", "netIncome": "81600000", "grossProfit": "341600000", "depreciation": "None", "totalRevenue": "855700000", "costOfRevenue": "514100000", "interestIncome": "2100000", "incomeBeforeTax": "94800000", "interestExpense": "41400000", "operatingIncome": "115400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-32800000", "nonInterestIncome": "None", "operatingExpenses": "226200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53600000", "sellingGeneralAndAdministrative": "219200000", "netIncomeFromContinuingOperations": "88700000" }, "balance": { "goodwill": "2019800000", "inventory": "718100000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7149700000", "longTermDebt": "2204300000", "shortTermDebt": "30500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1207000000", "reportedCurrency": "USD", "retainedEarnings": "1667000000", "totalLiabilities": "3434600000", "otherCurrentAssets": "197800000", "totalCurrentAssets": "2485000000", "currentLongTermDebt": "30500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4664700000", "currentAccountsPayable": "385300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2361100000", "totalShareholderEquity": "3370000000", "capitalLeaseObligations": "126300000", "otherCurrentLiabilities": "263100000", "totalCurrentLiabilities": "705400000", "otherNonCurrentLiabilities": "212500000", "totalNonCurrentLiabilities": "2729200000", "cashAndShortTermInvestments": "689400000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "1207000000", "cashAndCashEquivalentsAtCarryingValue": "689400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9700000", "operatingCashflow": "98000000", "capitalExpenditures": "24800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101500000", "cashflowFromInvestment": "-24900000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 855700000, "cost_of_revenue": 514100000, "gross_profit": 341600000, "research_and_development": null, "selling_general_admin": 219200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129700000, "depreciation_amortisation": 53600000, "ebitda": 183300000, "interest_expense": 41400000, "interest_income": null, "other_non_operating": null, "pretax_income": 94800000, "tax_provision": 6100000, "effective_tax_rate": null, "net_income": 81600000, "net_income_continuing_ops": 88700000, "net_income_to_common": 81600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 689400000, "short_term_investments": null, "net_receivables": 879700000, "inventory": 718100000, "other_current_assets": null, "total_current_assets": 2485000000, "net_ppe": null, "goodwill": 2019800000, "intangible_assets": 1207000000, "goodwill_and_intangibles": 3226800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4664700000, "total_assets": 7149700000, "short_term_debt": 30500000, "accounts_payable": 385300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705400000, "long_term_debt": 2204300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2729200000, "total_liabilities": 3434600000, "total_debt": 2234800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1667000000, "total_equity": 3370000000, "shares_outstanding": 255000000, "operating_cash_flow": 98000000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101500000, "free_cash_flow": 122800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129700000", "ebitda": "183300000", "netIncome": "81600000", "grossProfit": "341600000", "depreciation": "None", "totalRevenue": "855700000", "costOfRevenue": "514100000", "interestIncome": "2100000", "incomeBeforeTax": "94800000", "interestExpense": "41400000", "operatingIncome": "115400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-32800000", "nonInterestIncome": "None", "operatingExpenses": "226200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53600000", "sellingGeneralAndAdministrative": "219200000", "netIncomeFromContinuingOperations": "88700000" }, "balance": { "goodwill": "2019800000", "inventory": "718100000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7149700000", "longTermDebt": "2204300000", "shortTermDebt": "30500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1207000000", "reportedCurrency": "USD", "retainedEarnings": "1667000000", "totalLiabilities": "3434600000", "otherCurrentAssets": "197800000", "totalCurrentAssets": "2485000000", "currentLongTermDebt": "30500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4664700000", "currentAccountsPayable": "385300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2361100000", "totalShareholderEquity": "3370000000", "capitalLeaseObligations": "126300000", "otherCurrentLiabilities": "263100000", "totalCurrentLiabilities": "705400000", "otherNonCurrentLiabilities": "212500000", "totalNonCurrentLiabilities": "2729200000", "cashAndShortTermInvestments": "689400000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "1207000000", "cashAndCashEquivalentsAtCarryingValue": "689400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9700000", "operatingCashflow": "98000000", "capitalExpenditures": "24800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101500000", "cashflowFromInvestment": "-24900000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53600000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 883700000, "cost_of_revenue": 523500000, "gross_profit": 360200000, "ebit": 107300000, "ebitda": 160600000, "pretax_income": 80200000, "tax_provision": 16800000, "net_income": 56500000, "net_income_to_common": 56500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 719700000, "total_current_assets": 2521500000, "total_assets": 7217800000, "short_term_debt": 39800000, "long_term_debt": 2304900000, "total_debt": 2344700000, "total_liabilities": 3606100000, "total_equity": 3269000000, "shares_outstanding": 260469532, "goodwill_and_intangibles": 3255000000 }, "cash_flow": { "operating_cash_flow": 103000000, "capital_expenditure": 19400000, "free_cash_flow": 122400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271666, "ticker_id": 1838, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107300000", "ebitda": "160600000", "netIncome": "56500000", "grossProfit": "360200000", "depreciation": "None", "totalRevenue": "883700000", "costOfRevenue": "523500000", "interestIncome": "2600000", "incomeBeforeTax": "80200000", "interestExpense": "34500000", "operatingIncome": "115800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16800000", "reportedCurrency": "USD", "netInterestIncome": "-33100000", "nonInterestIncome": "None", "operatingExpenses": "244400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53300000", "sellingGeneralAndAdministrative": "231700000", "netIncomeFromContinuingOperations": "63400000" }, "balance": { "goodwill": "2022300000", "inventory": "729000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7217800000", "longTermDebt": "2304900000", "shortTermDebt": "39800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1232700000", "reportedCurrency": "USD", "retainedEarnings": "1585400000", "totalLiabilities": "3606100000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "2521500000", "currentLongTermDebt": "39800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "865800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4696300000", "currentAccountsPayable": "411300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473200000", "totalShareholderEquity": "3269000000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "250900000", "totalCurrentLiabilities": "729300000", "otherNonCurrentLiabilities": "229900000", "totalNonCurrentLiabilities": "2876800000", "cashAndShortTermInvestments": "719700000", "commonStockSharesOutstanding": "260469532", "intangibleAssetsExcludingGoodwill": "1232700000", "cashAndCashEquivalentsAtCarryingValue": "719700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "103000000", "capitalExpenditures": "19400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8800000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 883700000, "cost_of_revenue": 523500000, "gross_profit": 360200000, "research_and_development": null, "selling_general_admin": 231700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107300000, "depreciation_amortisation": 53300000, "ebitda": 160600000, "interest_expense": 34500000, "interest_income": null, "other_non_operating": null, "pretax_income": 80200000, "tax_provision": 16800000, "effective_tax_rate": null, "net_income": 56500000, "net_income_continuing_ops": 63400000, "net_income_to_common": 56500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 719700000, "short_term_investments": null, "net_receivables": 865800000, "inventory": 729000000, "other_current_assets": null, "total_current_assets": 2521500000, "net_ppe": null, "goodwill": 2022300000, "intangible_assets": 1232700000, "goodwill_and_intangibles": 3255000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4696300000, "total_assets": 7217800000, "short_term_debt": 39800000, "accounts_payable": 411300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729300000, "long_term_debt": 2304900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2876800000, "total_liabilities": 3606100000, "total_debt": 2344700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1585400000, "total_equity": 3269000000, "shares_outstanding": 260469532, "operating_cash_flow": 103000000, "stock_based_compensation": 9600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8800000, "free_cash_flow": 122400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107300000", "ebitda": "160600000", "netIncome": "56500000", "grossProfit": "360200000", "depreciation": "None", "totalRevenue": "883700000", "costOfRevenue": "523500000", "interestIncome": "2600000", "incomeBeforeTax": "80200000", "interestExpense": "34500000", "operatingIncome": "115800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16800000", "reportedCurrency": "USD", "netInterestIncome": "-33100000", "nonInterestIncome": "None", "operatingExpenses": "244400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53300000", "sellingGeneralAndAdministrative": "231700000", "netIncomeFromContinuingOperations": "63400000" }, "balance": { "goodwill": "2022300000", "inventory": "729000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7217800000", "longTermDebt": "2304900000", "shortTermDebt": "39800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1232700000", "reportedCurrency": "USD", "retainedEarnings": "1585400000", "totalLiabilities": "3606100000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "2521500000", "currentLongTermDebt": "39800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "865800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4696300000", "currentAccountsPayable": "411300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473200000", "totalShareholderEquity": "3269000000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "250900000", "totalCurrentLiabilities": "729300000", "otherNonCurrentLiabilities": "229900000", "totalNonCurrentLiabilities": "2876800000", "cashAndShortTermInvestments": "719700000", "commonStockSharesOutstanding": "260469532", "intangibleAssetsExcludingGoodwill": "1232700000", "cashAndCashEquivalentsAtCarryingValue": "719700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "103000000", "capitalExpenditures": "19400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8800000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53300000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 847600000, "cost_of_revenue": 503000000, "gross_profit": 344600000, "ebit": 121900000, "ebitda": 174100000, "pretax_income": 93800000, "tax_provision": 25200000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640200000, "total_current_assets": 2368000000, "total_assets": 6885800000, "short_term_debt": 31600000, "long_term_debt": 2308100000, "total_debt": 2339700000, "total_liabilities": 3457900000, "total_equity": 3102300000, "shares_outstanding": 261567906, "goodwill_and_intangibles": 3166500000 }, "cash_flow": { "operating_cash_flow": 7300000, "capital_expenditure": 26200000, "free_cash_flow": 33500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271667, "ticker_id": 1838, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121900000", "ebitda": "174100000", "netIncome": "62000000", "grossProfit": "344600000", "depreciation": "None", "totalRevenue": "847600000", "costOfRevenue": "503000000", "interestIncome": "2200000", "incomeBeforeTax": "93800000", "interestExpense": "34400000", "operatingIncome": "124700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-27400000", "nonInterestIncome": "None", "operatingExpenses": "219900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52200000", "sellingGeneralAndAdministrative": "217700000", "netIncomeFromContinuingOperations": "68600000" }, "balance": { "goodwill": "1934000000", "inventory": "700700000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "6885800000", "longTermDebt": "2308100000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1232500000", "reportedCurrency": "USD", "retainedEarnings": "1541600000", "totalLiabilities": "3457900000", "otherCurrentAssets": "205800000", "totalCurrentAssets": "2368000000", "currentLongTermDebt": "31600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4517800000", "currentAccountsPayable": "417000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2467000000", "totalShareholderEquity": "3102300000", "capitalLeaseObligations": "127300000", "otherCurrentLiabilities": "223200000", "totalCurrentLiabilities": "710400000", "otherNonCurrentLiabilities": "103200000", "totalNonCurrentLiabilities": "2747500000", "cashAndShortTermInvestments": "640200000", "commonStockSharesOutstanding": "261567906", "intangibleAssetsExcludingGoodwill": "1232500000", "cashAndCashEquivalentsAtCarryingValue": "640200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15400000", "operatingCashflow": "7300000", "capitalExpenditures": "26200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24600000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847600000, "cost_of_revenue": 503000000, "gross_profit": 344600000, "research_and_development": null, "selling_general_admin": 217700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121900000, "depreciation_amortisation": 52200000, "ebitda": 174100000, "interest_expense": 34400000, "interest_income": null, "other_non_operating": null, "pretax_income": 93800000, "tax_provision": 25200000, "effective_tax_rate": null, "net_income": 62000000, "net_income_continuing_ops": 68600000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640200000, "short_term_investments": null, "net_receivables": 821300000, "inventory": 700700000, "other_current_assets": null, "total_current_assets": 2368000000, "net_ppe": null, "goodwill": 1934000000, "intangible_assets": 1232500000, "goodwill_and_intangibles": 3166500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4517800000, "total_assets": 6885800000, "short_term_debt": 31600000, "accounts_payable": 417000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 710400000, "long_term_debt": 2308100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2747500000, "total_liabilities": 3457900000, "total_debt": 2339700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1541600000, "total_equity": 3102300000, "shares_outstanding": 261567906, "operating_cash_flow": 7300000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24600000, "free_cash_flow": 33500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121900000", "ebitda": "174100000", "netIncome": "62000000", "grossProfit": "344600000", "depreciation": "None", "totalRevenue": "847600000", "costOfRevenue": "503000000", "interestIncome": "2200000", "incomeBeforeTax": "93800000", "interestExpense": "34400000", "operatingIncome": "124700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-27400000", "nonInterestIncome": "None", "operatingExpenses": "219900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52200000", "sellingGeneralAndAdministrative": "217700000", "netIncomeFromContinuingOperations": "68600000" }, "balance": { "goodwill": "1934000000", "inventory": "700700000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "6885800000", "longTermDebt": "2308100000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1232500000", "reportedCurrency": "USD", "retainedEarnings": "1541600000", "totalLiabilities": "3457900000", "otherCurrentAssets": "205800000", "totalCurrentAssets": "2368000000", "currentLongTermDebt": "31600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4517800000", "currentAccountsPayable": "417000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2467000000", "totalShareholderEquity": "3102300000", "capitalLeaseObligations": "127300000", "otherCurrentLiabilities": "223200000", "totalCurrentLiabilities": "710400000", "otherNonCurrentLiabilities": "103200000", "totalNonCurrentLiabilities": "2747500000", "cashAndShortTermInvestments": "640200000", "commonStockSharesOutstanding": "261567906", "intangibleAssetsExcludingGoodwill": "1232500000", "cashAndCashEquivalentsAtCarryingValue": "640200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15400000", "operatingCashflow": "7300000", "capitalExpenditures": "26200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24600000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52200000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 829400000, "cost_of_revenue": 494100000, "gross_profit": 335300000, "ebit": 120700000, "ebitda": 174800000, "pretax_income": 87900000, "tax_provision": 46700000, "net_income": 36600000, "net_income_to_common": 36600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 682000000, "total_current_assets": 2306000000, "total_assets": 6786300000, "short_term_debt": 64300000, "long_term_debt": 2311500000, "total_debt": 2375800000, "total_liabilities": 3446000000, "total_equity": 3023600000, "shares_outstanding": 263378378, "goodwill_and_intangibles": 3157500000 }, "cash_flow": { "operating_cash_flow": 190900000, "capital_expenditure": 33400000, "free_cash_flow": 224300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271668, "ticker_id": 1838, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120700000", "ebitda": "174800000", "netIncome": "36600000", "grossProfit": "335300000", "depreciation": "None", "totalRevenue": "829400000", "costOfRevenue": "494100000", "interestIncome": "2500000", "incomeBeforeTax": "87900000", "interestExpense": "38700000", "operatingIncome": "112600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46700000", "reportedCurrency": "USD", "netInterestIncome": "-31600000", "nonInterestIncome": "None", "operatingExpenses": "222700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54100000", "sellingGeneralAndAdministrative": "222000000", "netIncomeFromContinuingOperations": "41200000" }, "balance": { "goodwill": "1908900000", "inventory": "676000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "6786300000", "longTermDebt": "2311500000", "shortTermDebt": "64300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1248600000", "reportedCurrency": "USD", "retainedEarnings": "1479600000", "totalLiabilities": "3446000000", "otherCurrentAssets": "225300000", "totalCurrentAssets": "2306000000", "currentLongTermDebt": "39100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4480300000", "currentAccountsPayable": "408200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2504600000", "totalShareholderEquity": "3023600000", "capitalLeaseObligations": "127300000", "otherCurrentLiabilities": "226100000", "totalCurrentLiabilities": "721500000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "2724500000", "cashAndShortTermInvestments": "682000000", "commonStockSharesOutstanding": "263378378", "intangibleAssetsExcludingGoodwill": "1248600000", "cashAndCashEquivalentsAtCarryingValue": "682000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "190900000", "capitalExpenditures": "33400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33200000", "cashflowFromInvestment": "-24100000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 829400000, "cost_of_revenue": 494100000, "gross_profit": 335300000, "research_and_development": null, "selling_general_admin": 222000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120700000, "depreciation_amortisation": 54100000, "ebitda": 174800000, "interest_expense": 38700000, "interest_income": null, "other_non_operating": null, "pretax_income": 87900000, "tax_provision": 46700000, "effective_tax_rate": null, "net_income": 36600000, "net_income_continuing_ops": 41200000, "net_income_to_common": 36600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 682000000, "short_term_investments": null, "net_receivables": 722700000, "inventory": 676000000, "other_current_assets": null, "total_current_assets": 2306000000, "net_ppe": null, "goodwill": 1908900000, "intangible_assets": 1248600000, "goodwill_and_intangibles": 3157500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4480300000, "total_assets": 6786300000, "short_term_debt": 64300000, "accounts_payable": 408200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 721500000, "long_term_debt": 2311500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2724500000, "total_liabilities": 3446000000, "total_debt": 2375800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1479600000, "total_equity": 3023600000, "shares_outstanding": 263378378, "operating_cash_flow": 190900000, "stock_based_compensation": 8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33200000, "free_cash_flow": 224300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120700000", "ebitda": "174800000", "netIncome": "36600000", "grossProfit": "335300000", "depreciation": "None", "totalRevenue": "829400000", "costOfRevenue": "494100000", "interestIncome": "2500000", "incomeBeforeTax": "87900000", "interestExpense": "38700000", "operatingIncome": "112600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46700000", "reportedCurrency": "USD", "netInterestIncome": "-31600000", "nonInterestIncome": "None", "operatingExpenses": "222700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54100000", "sellingGeneralAndAdministrative": "222000000", "netIncomeFromContinuingOperations": "41200000" }, "balance": { "goodwill": "1908900000", "inventory": "676000000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "6786300000", "longTermDebt": "2311500000", "shortTermDebt": "64300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1248600000", "reportedCurrency": "USD", "retainedEarnings": "1479600000", "totalLiabilities": "3446000000", "otherCurrentAssets": "225300000", "totalCurrentAssets": "2306000000", "currentLongTermDebt": "39100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4480300000", "currentAccountsPayable": "408200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2504600000", "totalShareholderEquity": "3023600000", "capitalLeaseObligations": "127300000", "otherCurrentLiabilities": "226100000", "totalCurrentLiabilities": "721500000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "2724500000", "cashAndShortTermInvestments": "682000000", "commonStockSharesOutstanding": "263378378", "intangibleAssetsExcludingGoodwill": "1248600000", "cashAndCashEquivalentsAtCarryingValue": "682000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "190900000", "capitalExpenditures": "33400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33200000", "cashflowFromInvestment": "-24100000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54100000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 830700000, "cost_of_revenue": 494900000, "gross_profit": 335800000, "ebit": 102600000, "ebitda": 156300000, "pretax_income": 69200000, "tax_provision": 14000000, "net_income": 47600000, "net_income_to_common": 47600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574400000, "total_current_assets": 2400500000, "total_assets": 7121500000, "short_term_debt": 36200000, "long_term_debt": 2341500000, "total_debt": 2377700000, "total_liabilities": 3663600000, "total_equity": 3110300000, "shares_outstanding": 263441572, "goodwill_and_intangibles": 3291800000 }, "cash_flow": { "operating_cash_flow": 115900000, "capital_expenditure": 28000000, "free_cash_flow": 143900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271670, "ticker_id": 1838, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102600000", "ebitda": "156300000", "netIncome": "47600000", "grossProfit": "335800000", "depreciation": "None", "totalRevenue": "830700000", "costOfRevenue": "494900000", "interestIncome": "2800000", "incomeBeforeTax": "69200000", "interestExpense": "40800000", "operatingIncome": "113200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-32300000", "nonInterestIncome": "None", "operatingExpenses": "222600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53700000", "sellingGeneralAndAdministrative": "219300000", "netIncomeFromContinuingOperations": "55200000" }, "balance": { "goodwill": "1997100000", "inventory": "724600000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "7121500000", "longTermDebt": "2341500000", "shortTermDebt": "36200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1294700000", "reportedCurrency": "USD", "retainedEarnings": "1570100000", "totalLiabilities": "3663600000", "otherCurrentAssets": "289700000", "totalCurrentAssets": "2400500000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4721000000", "currentAccountsPayable": "427500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2503500000", "totalShareholderEquity": "3110300000", "capitalLeaseObligations": "125800000", "otherCurrentLiabilities": "265300000", "totalCurrentLiabilities": "795600000", "otherNonCurrentLiabilities": "143900000", "totalNonCurrentLiabilities": "2868000000", "cashAndShortTermInvestments": "574400000", "commonStockSharesOutstanding": "263441572", "intangibleAssetsExcludingGoodwill": "1294700000", "cashAndCashEquivalentsAtCarryingValue": "574400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "115900000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95900000", "cashflowFromInvestment": "-40200000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 830700000, "cost_of_revenue": 494900000, "gross_profit": 335800000, "research_and_development": null, "selling_general_admin": 219300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102600000, "depreciation_amortisation": 53700000, "ebitda": 156300000, "interest_expense": 40800000, "interest_income": null, "other_non_operating": null, "pretax_income": 69200000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 47600000, "net_income_continuing_ops": 55200000, "net_income_to_common": 47600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574400000, "short_term_investments": null, "net_receivables": 811800000, "inventory": 724600000, "other_current_assets": null, "total_current_assets": 2400500000, "net_ppe": null, "goodwill": 1997100000, "intangible_assets": 1294700000, "goodwill_and_intangibles": 3291800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4721000000, "total_assets": 7121500000, "short_term_debt": 36200000, "accounts_payable": 427500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 795600000, "long_term_debt": 2341500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2868000000, "total_liabilities": 3663600000, "total_debt": 2377700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1570100000, "total_equity": 3110300000, "shares_outstanding": 263441572, "operating_cash_flow": 115900000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95900000, "free_cash_flow": 143900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102600000", "ebitda": "156300000", "netIncome": "47600000", "grossProfit": "335800000", "depreciation": "None", "totalRevenue": "830700000", "costOfRevenue": "494900000", "interestIncome": "2800000", "incomeBeforeTax": "69200000", "interestExpense": "40800000", "operatingIncome": "113200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-32300000", "nonInterestIncome": "None", "operatingExpenses": "222600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53700000", "sellingGeneralAndAdministrative": "219300000", "netIncomeFromContinuingOperations": "55200000" }, "balance": { "goodwill": "1997100000", "inventory": "724600000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "7121500000", "longTermDebt": "2341500000", "shortTermDebt": "36200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1294700000", "reportedCurrency": "USD", "retainedEarnings": "1570100000", "totalLiabilities": "3663600000", "otherCurrentAssets": "289700000", "totalCurrentAssets": "2400500000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4721000000", "currentAccountsPayable": "427500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2503500000", "totalShareholderEquity": "3110300000", "capitalLeaseObligations": "125800000", "otherCurrentLiabilities": "265300000", "totalCurrentLiabilities": "795600000", "otherNonCurrentLiabilities": "143900000", "totalNonCurrentLiabilities": "2868000000", "cashAndShortTermInvestments": "574400000", "commonStockSharesOutstanding": "263441572", "intangibleAssetsExcludingGoodwill": "1294700000", "cashAndCashEquivalentsAtCarryingValue": "574400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "115900000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95900000", "cashflowFromInvestment": "-40200000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 885500000, "cost_of_revenue": 528100000, "gross_profit": 357400000, "ebit": 122400000, "ebitda": 176900000, "pretax_income": 90200000, "tax_provision": 12300000, "net_income": 70700000, "net_income_to_common": 70700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 579700000, "total_current_assets": 2376500000, "total_assets": 7034800000, "short_term_debt": 21800000, "long_term_debt": 2310300000, "total_debt": 2332100000, "total_liabilities": 3540500000, "total_equity": 3177000000, "shares_outstanding": 266812509, "goodwill_and_intangibles": 3275900000 }, "cash_flow": { "operating_cash_flow": 93800000, "capital_expenditure": 27200000, "free_cash_flow": 121000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271671, "ticker_id": 1838, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122400000", "ebitda": "176900000", "netIncome": "70700000", "grossProfit": "357400000", "depreciation": "None", "totalRevenue": "885500000", "costOfRevenue": "528100000", "interestIncome": "2700000", "incomeBeforeTax": "90200000", "interestExpense": "50200000", "operatingIncome": "133300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "224100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54500000", "sellingGeneralAndAdministrative": "220600000", "netIncomeFromContinuingOperations": "77900000" }, "balance": { "goodwill": "1966500000", "inventory": "696500000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7034800000", "longTermDebt": "2310300000", "shortTermDebt": "21800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1309400000", "reportedCurrency": "USD", "retainedEarnings": "1522500000", "totalLiabilities": "3540500000", "otherCurrentAssets": "237900000", "totalCurrentAssets": "2376500000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "32300000", "currentNetReceivables": "862400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4658300000", "currentAccountsPayable": "441300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449900000", "totalShareholderEquity": "3177000000", "capitalLeaseObligations": "117800000", "otherCurrentLiabilities": "238900000", "totalCurrentLiabilities": "763400000", "otherNonCurrentLiabilities": "87900000", "totalNonCurrentLiabilities": "2777100000", "cashAndShortTermInvestments": "579700000", "commonStockSharesOutstanding": "266812509", "intangibleAssetsExcludingGoodwill": "1309400000", "cashAndCashEquivalentsAtCarryingValue": "579700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-29100000", "operatingCashflow": "93800000", "capitalExpenditures": "27200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8700000", "cashflowFromInvestment": "-20600000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 885500000, "cost_of_revenue": 528100000, "gross_profit": 357400000, "research_and_development": null, "selling_general_admin": 220600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122400000, "depreciation_amortisation": 54500000, "ebitda": 176900000, "interest_expense": 50200000, "interest_income": null, "other_non_operating": null, "pretax_income": 90200000, "tax_provision": 12300000, "effective_tax_rate": null, "net_income": 70700000, "net_income_continuing_ops": 77900000, "net_income_to_common": 70700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 579700000, "short_term_investments": 32300000, "net_receivables": 862400000, "inventory": 696500000, "other_current_assets": null, "total_current_assets": 2376500000, "net_ppe": null, "goodwill": 1966500000, "intangible_assets": 1309400000, "goodwill_and_intangibles": 3275900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4658300000, "total_assets": 7034800000, "short_term_debt": 21800000, "accounts_payable": 441300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763400000, "long_term_debt": 2310300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2777100000, "total_liabilities": 3540500000, "total_debt": 2332100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1522500000, "total_equity": 3177000000, "shares_outstanding": 266812509, "operating_cash_flow": 93800000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8700000, "free_cash_flow": 121000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122400000", "ebitda": "176900000", "netIncome": "70700000", "grossProfit": "357400000", "depreciation": "None", "totalRevenue": "885500000", "costOfRevenue": "528100000", "interestIncome": "2700000", "incomeBeforeTax": "90200000", "interestExpense": "50200000", "operatingIncome": "133300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "224100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54500000", "sellingGeneralAndAdministrative": "220600000", "netIncomeFromContinuingOperations": "77900000" }, "balance": { "goodwill": "1966500000", "inventory": "696500000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7034800000", "longTermDebt": "2310300000", "shortTermDebt": "21800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1309400000", "reportedCurrency": "USD", "retainedEarnings": "1522500000", "totalLiabilities": "3540500000", "otherCurrentAssets": "237900000", "totalCurrentAssets": "2376500000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "32300000", "currentNetReceivables": "862400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4658300000", "currentAccountsPayable": "441300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449900000", "totalShareholderEquity": "3177000000", "capitalLeaseObligations": "117800000", "otherCurrentLiabilities": "238900000", "totalCurrentLiabilities": "763400000", "otherNonCurrentLiabilities": "87900000", "totalNonCurrentLiabilities": "2777100000", "cashAndShortTermInvestments": "579700000", "commonStockSharesOutstanding": "266812509", "intangibleAssetsExcludingGoodwill": "1309400000", "cashAndCashEquivalentsAtCarryingValue": "579700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-29100000", "operatingCashflow": "93800000", "capitalExpenditures": "27200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8700000", "cashflowFromInvestment": "-20600000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54500000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 862600000, "cost_of_revenue": 532600000, "gross_profit": 330000000, "ebit": 115000000, "ebitda": 169600000, "pretax_income": 80700000, "tax_provision": 34500000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522200000, "total_current_assets": 2287100000, "total_assets": 7045900000, "short_term_debt": 27900000, "long_term_debt": 2313100000, "total_debt": 2341000000, "total_liabilities": 3550500000, "total_equity": 3178600000, "shares_outstanding": 267435531, "goodwill_and_intangibles": 3359500000 }, "cash_flow": { "operating_cash_flow": -21000000, "capital_expenditure": 18100000, "free_cash_flow": -2900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271672, "ticker_id": 1838, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115000000", "ebitda": "169600000", "netIncome": "40000000", "grossProfit": "330000000", "depreciation": "None", "totalRevenue": "862600000", "costOfRevenue": "532600000", "interestIncome": "5700000", "incomeBeforeTax": "80700000", "interestExpense": "40700000", "operatingIncome": "116700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-31800000", "nonInterestIncome": "None", "operatingExpenses": "213300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54600000", "sellingGeneralAndAdministrative": "211000000", "netIncomeFromContinuingOperations": "46200000" }, "balance": { "goodwill": "2012500000", "inventory": "677200000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7045900000", "longTermDebt": "2313100000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1347000000", "reportedCurrency": "USD", "retainedEarnings": "1451800000", "totalLiabilities": "3550500000", "otherCurrentAssets": "245799999", "totalCurrentAssets": "2287100000", "currentLongTermDebt": "27900000", "longTermInvestments": "None", "shortTermInvestments": "32400000", "currentNetReceivables": "841900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4758799999", "currentAccountsPayable": "451400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2453000000", "totalShareholderEquity": "3178600000", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "223700000", "totalCurrentLiabilities": "747900000", "otherNonCurrentLiabilities": "98300000", "totalNonCurrentLiabilities": "2802600000", "cashAndShortTermInvestments": "522200000", "commonStockSharesOutstanding": "267435531", "intangibleAssetsExcludingGoodwill": "1347000000", "cashAndCashEquivalentsAtCarryingValue": "522200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-36900000", "operatingCashflow": "-21000000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148900000", "cashflowFromInvestment": "-19500000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862600000, "cost_of_revenue": 532600000, "gross_profit": 330000000, "research_and_development": null, "selling_general_admin": 211000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115000000, "depreciation_amortisation": 54600000, "ebitda": 169600000, "interest_expense": 40700000, "interest_income": null, "other_non_operating": null, "pretax_income": 80700000, "tax_provision": 34500000, "effective_tax_rate": null, "net_income": 40000000, "net_income_continuing_ops": 46200000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522200000, "short_term_investments": 32400000, "net_receivables": 841900000, "inventory": 677200000, "other_current_assets": null, "total_current_assets": 2287100000, "net_ppe": null, "goodwill": 2012500000, "intangible_assets": 1347000000, "goodwill_and_intangibles": 3359500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4758799999, "total_assets": 7045900000, "short_term_debt": 27900000, "accounts_payable": 451400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 747900000, "long_term_debt": 2313100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2802600000, "total_liabilities": 3550500000, "total_debt": 2341000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1451800000, "total_equity": 3178600000, "shares_outstanding": 267435531, "operating_cash_flow": -21000000, "stock_based_compensation": 8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148900000, "free_cash_flow": -2900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115000000", "ebitda": "169600000", "netIncome": "40000000", "grossProfit": "330000000", "depreciation": "None", "totalRevenue": "862600000", "costOfRevenue": "532600000", "interestIncome": "5700000", "incomeBeforeTax": "80700000", "interestExpense": "40700000", "operatingIncome": "116700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-31800000", "nonInterestIncome": "None", "operatingExpenses": "213300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54600000", "sellingGeneralAndAdministrative": "211000000", "netIncomeFromContinuingOperations": "46200000" }, "balance": { "goodwill": "2012500000", "inventory": "677200000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7045900000", "longTermDebt": "2313100000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1347000000", "reportedCurrency": "USD", "retainedEarnings": "1451800000", "totalLiabilities": "3550500000", "otherCurrentAssets": "245799999", "totalCurrentAssets": "2287100000", "currentLongTermDebt": "27900000", "longTermInvestments": "None", "shortTermInvestments": "32400000", "currentNetReceivables": "841900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4758799999", "currentAccountsPayable": "451400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2453000000", "totalShareholderEquity": "3178600000", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "223700000", "totalCurrentLiabilities": "747900000", "otherNonCurrentLiabilities": "98300000", "totalNonCurrentLiabilities": "2802600000", "cashAndShortTermInvestments": "522200000", "commonStockSharesOutstanding": "267435531", "intangibleAssetsExcludingGoodwill": "1347000000", "cashAndCashEquivalentsAtCarryingValue": "522200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-36900000", "operatingCashflow": "-21000000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148900000", "cashflowFromInvestment": "-19500000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 863300000, "cost_of_revenue": 525600000, "gross_profit": 337700000, "ebit": 107600000, "ebitda": 162600000, "pretax_income": 71600000, "tax_provision": 2400000, "net_income": 62900000, "net_income_to_common": 62900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724000000, "total_current_assets": 2401300000, "total_assets": 7254500000, "short_term_debt": 59300000, "long_term_debt": 2415000000, "total_debt": 2474300000, "total_liabilities": 3710600000, "total_equity": 3220200000, "shares_outstanding": 267523754, "goodwill_and_intangibles": 3424800000 }, "cash_flow": { "operating_cash_flow": 189300000, "capital_expenditure": 24200000, "free_cash_flow": 213500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271673, "ticker_id": 1838, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107600000", "ebitda": "162600000", "netIncome": "62900000", "grossProfit": "337700000", "depreciation": "None", "totalRevenue": "863300000", "costOfRevenue": "525600000", "interestIncome": "8300000", "incomeBeforeTax": "71600000", "interestExpense": "45400000", "operatingIncome": "120300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-30100000", "nonInterestIncome": "None", "operatingExpenses": "217400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "215200000", "netIncomeFromContinuingOperations": "69200000" }, "balance": { "goodwill": "2038700000", "inventory": "647200000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7254500000", "longTermDebt": "2415000000", "shortTermDebt": "59300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1386100000", "reportedCurrency": "USD", "retainedEarnings": "1462300000", "totalLiabilities": "3710600000", "otherCurrentAssets": "231500000", "totalCurrentAssets": "2401300000", "currentLongTermDebt": "36500000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "798600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4853200000", "currentAccountsPayable": "457700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2586000000", "totalShareholderEquity": "3220200000", "capitalLeaseObligations": "110600000", "otherCurrentLiabilities": "225700000", "totalCurrentLiabilities": "779300000", "otherNonCurrentLiabilities": "123100000", "totalNonCurrentLiabilities": "2931300000", "cashAndShortTermInvestments": "724000000", "commonStockSharesOutstanding": "267523754", "intangibleAssetsExcludingGoodwill": "1386100000", "cashAndCashEquivalentsAtCarryingValue": "724000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12500000", "operatingCashflow": "189300000", "capitalExpenditures": "24200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16600000", "cashflowFromInvestment": "-23800000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 863300000, "cost_of_revenue": 525600000, "gross_profit": 337700000, "research_and_development": 66000000, "selling_general_admin": 215200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107600000, "depreciation_amortisation": 55000000, "ebitda": 162600000, "interest_expense": 45400000, "interest_income": null, "other_non_operating": null, "pretax_income": 71600000, "tax_provision": 2400000, "effective_tax_rate": null, "net_income": 62900000, "net_income_continuing_ops": 69200000, "net_income_to_common": 62900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 724000000, "short_term_investments": 27000000, "net_receivables": 798600000, "inventory": 647200000, "other_current_assets": null, "total_current_assets": 2401300000, "net_ppe": null, "goodwill": 2038700000, "intangible_assets": 1386100000, "goodwill_and_intangibles": 3424800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4853200000, "total_assets": 7254500000, "short_term_debt": 59300000, "accounts_payable": 457700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779300000, "long_term_debt": 2415000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2931300000, "total_liabilities": 3710600000, "total_debt": 2474300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1462300000, "total_equity": 3220200000, "shares_outstanding": 267523754, "operating_cash_flow": 189300000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16600000, "free_cash_flow": 213500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107600000", "ebitda": "162600000", "netIncome": "62900000", "grossProfit": "337700000", "depreciation": "None", "totalRevenue": "863300000", "costOfRevenue": "525600000", "interestIncome": "8300000", "incomeBeforeTax": "71600000", "interestExpense": "45400000", "operatingIncome": "120300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-30100000", "nonInterestIncome": "None", "operatingExpenses": "217400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "215200000", "netIncomeFromContinuingOperations": "69200000" }, "balance": { "goodwill": "2038700000", "inventory": "647200000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7254500000", "longTermDebt": "2415000000", "shortTermDebt": "59300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1386100000", "reportedCurrency": "USD", "retainedEarnings": "1462300000", "totalLiabilities": "3710600000", "otherCurrentAssets": "231500000", "totalCurrentAssets": "2401300000", "currentLongTermDebt": "36500000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "798600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4853200000", "currentAccountsPayable": "457700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2586000000", "totalShareholderEquity": "3220200000", "capitalLeaseObligations": "110600000", "otherCurrentLiabilities": "225700000", "totalCurrentLiabilities": "779300000", "otherNonCurrentLiabilities": "123100000", "totalNonCurrentLiabilities": "2931300000", "cashAndShortTermInvestments": "724000000", "commonStockSharesOutstanding": "267523754", "intangibleAssetsExcludingGoodwill": "1386100000", "cashAndCashEquivalentsAtCarryingValue": "724000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12500000", "operatingCashflow": "189300000", "capitalExpenditures": "24200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16600000", "cashflowFromInvestment": "-23800000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 872900000, "cost_of_revenue": 529500000, "gross_profit": 343400000, "ebit": 123800000, "ebitda": 177800000, "pretax_income": 86600000, "tax_provision": 1000000, "net_income": 78700000, "net_income_to_common": 78700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556800000, "total_current_assets": 2317900000, "total_assets": 7109300000, "short_term_debt": 27700000, "long_term_debt": 2417700000, "total_debt": 2445400000, "total_liabilities": 3697000000, "total_equity": 3091200000, "shares_outstanding": 267835011, "goodwill_and_intangibles": 3383900000 }, "cash_flow": { "operating_cash_flow": 107800000, "capital_expenditure": 17400000, "free_cash_flow": 125200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271675, "ticker_id": 1838, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123800000", "ebitda": "177800000", "netIncome": "78700000", "grossProfit": "343400000", "depreciation": "None", "totalRevenue": "872900000", "costOfRevenue": "529500000", "interestIncome": "4000000", "incomeBeforeTax": "86600000", "interestExpense": "38700000", "operatingIncome": "125900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-39500000", "nonInterestIncome": "None", "operatingExpenses": "217500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "212700000", "netIncomeFromContinuingOperations": "85600000" }, "balance": { "goodwill": "1984300000", "inventory": "646100000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7109300000", "longTermDebt": "2417700000", "shortTermDebt": "27700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1399600000", "reportedCurrency": "USD", "retainedEarnings": "1399300000", "totalLiabilities": "3697000000", "otherCurrentAssets": "243100000", "totalCurrentAssets": "2317900000", "currentLongTermDebt": "27700000", "longTermInvestments": "None", "shortTermInvestments": "39500000", "currentNetReceivables": "871900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4791400000", "currentAccountsPayable": "441100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "737000000", "shortLongTermDebtTotal": "2557300000", "totalShareholderEquity": "3091200000", "capitalLeaseObligations": "111900000", "otherCurrentLiabilities": "243300000", "totalCurrentLiabilities": "780400000", "otherNonCurrentLiabilities": "84200000", "totalNonCurrentLiabilities": "2916600000", "cashAndShortTermInvestments": "556800000", "commonStockSharesOutstanding": "267835011", "intangibleAssetsExcludingGoodwill": "1399600000", "cashAndCashEquivalentsAtCarryingValue": "556800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "107800000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81300000", "cashflowFromInvestment": "-16900000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 872900000, "cost_of_revenue": 529500000, "gross_profit": 343400000, "research_and_development": null, "selling_general_admin": 212700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123800000, "depreciation_amortisation": 54000000, "ebitda": 177800000, "interest_expense": 38700000, "interest_income": null, "other_non_operating": null, "pretax_income": 86600000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 78700000, "net_income_continuing_ops": 85600000, "net_income_to_common": 78700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556800000, "short_term_investments": 39500000, "net_receivables": 871900000, "inventory": 646100000, "other_current_assets": null, "total_current_assets": 2317900000, "net_ppe": null, "goodwill": 1984300000, "intangible_assets": 1399600000, "goodwill_and_intangibles": 3383900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4791400000, "total_assets": 7109300000, "short_term_debt": 27700000, "accounts_payable": 441100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 780400000, "long_term_debt": 2417700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2916600000, "total_liabilities": 3697000000, "total_debt": 2445400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1399300000, "total_equity": 3091200000, "shares_outstanding": 267835011, "operating_cash_flow": 107800000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81300000, "free_cash_flow": 125200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123800000", "ebitda": "177800000", "netIncome": "78700000", "grossProfit": "343400000", "depreciation": "None", "totalRevenue": "872900000", "costOfRevenue": "529500000", "interestIncome": "4000000", "incomeBeforeTax": "86600000", "interestExpense": "38700000", "operatingIncome": "125900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-39500000", "nonInterestIncome": "None", "operatingExpenses": "217500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "212700000", "netIncomeFromContinuingOperations": "85600000" }, "balance": { "goodwill": "1984300000", "inventory": "646100000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7109300000", "longTermDebt": "2417700000", "shortTermDebt": "27700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1399600000", "reportedCurrency": "USD", "retainedEarnings": "1399300000", "totalLiabilities": "3697000000", "otherCurrentAssets": "243100000", "totalCurrentAssets": "2317900000", "currentLongTermDebt": "27700000", "longTermInvestments": "None", "shortTermInvestments": "39500000", "currentNetReceivables": "871900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4791400000", "currentAccountsPayable": "441100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "737000000", "shortLongTermDebtTotal": "2557300000", "totalShareholderEquity": "3091200000", "capitalLeaseObligations": "111900000", "otherCurrentLiabilities": "243300000", "totalCurrentLiabilities": "780400000", "otherNonCurrentLiabilities": "84200000", "totalNonCurrentLiabilities": "2916600000", "cashAndShortTermInvestments": "556800000", "commonStockSharesOutstanding": "267835011", "intangibleAssetsExcludingGoodwill": "1399600000", "cashAndCashEquivalentsAtCarryingValue": "556800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "107800000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81300000", "cashflowFromInvestment": "-16900000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "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": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "income_statement": { "revenue": 936300000, "cost_of_revenue": 583600000, "gross_profit": 352700000, "ebit": 123200000, "ebitda": 177200000, "pretax_income": 80900000, "tax_provision": 9600000, "net_income": 64900000, "net_income_to_common": 64900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 565000000, "total_current_assets": 2374400000, "total_assets": 7276900000, "short_term_debt": 36700000, "long_term_debt": 2520600000, "total_debt": 2557300000, "total_liabilities": 3885900000, "total_equity": 3070400000, "shares_outstanding": 279915448, "goodwill_and_intangibles": 3456500000 }, "cash_flow": { "operating_cash_flow": 131400000, "capital_expenditure": 15200000, "free_cash_flow": 146600000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271676, "ticker_id": 1838, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:00.480419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123200000", "ebitda": "177200000", "netIncome": "64900000", "grossProfit": "352700000", "depreciation": "None", "totalRevenue": "936300000", "costOfRevenue": "583600000", "interestIncome": "3200000", "incomeBeforeTax": "80900000", "interestExpense": "47400000", "operatingIncome": "129100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-44500000", "nonInterestIncome": "None", "operatingExpenses": "223600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3700000", "costofGoodsAndServicesSold": "583600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "219900000", "netIncomeFromContinuingOperations": "71300000" }, "balance": { "goodwill": "2018000000", "inventory": "644400000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7276900000", "longTermDebt": "2520600000", "shortTermDebt": "36700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1438500000", "reportedCurrency": "USD", "retainedEarnings": "1320600000", "totalLiabilities": "3885900000", "otherCurrentAssets": "250400000", "totalCurrentAssets": "2374400000", "currentLongTermDebt": "36700000", "longTermInvestments": "15100000", "shortTermInvestments": "38400000", "currentNetReceivables": "914600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4902500000", "currentAccountsPayable": "470700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760000000", "shortLongTermDebtTotal": "2674600000", "totalShareholderEquity": "3070400000", "capitalLeaseObligations": "117300000", "otherCurrentLiabilities": "238300000", "totalCurrentLiabilities": "798200000", "otherNonCurrentLiabilities": "390600000", "totalNonCurrentLiabilities": "3087700000", "cashAndShortTermInvestments": "565000000", "commonStockSharesOutstanding": "279915448", "intangibleAssetsExcludingGoodwill": "1438500000", "cashAndCashEquivalentsAtCarryingValue": "565000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71200000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "16500000", "operatingCashflow": "131400000", "capitalExpenditures": "15200000", "changeInReceivables": "-39100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158300000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 936300000, "cost_of_revenue": 583600000, "gross_profit": 352700000, "research_and_development": null, "selling_general_admin": 219900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123200000, "depreciation_amortisation": 54000000, "ebitda": 177200000, "interest_expense": 47400000, "interest_income": null, "other_non_operating": null, "pretax_income": 80900000, "tax_provision": 9600000, "effective_tax_rate": null, "net_income": 64900000, "net_income_continuing_ops": 71300000, "net_income_to_common": 64900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 565000000, "short_term_investments": 38400000, "net_receivables": 914600000, "inventory": 644400000, "other_current_assets": null, "total_current_assets": 2374400000, "net_ppe": null, "goodwill": 2018000000, "intangible_assets": 1438500000, "goodwill_and_intangibles": 3456500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4902500000, "total_assets": 7276900000, "short_term_debt": 36700000, "accounts_payable": 470700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 798200000, "long_term_debt": 2520600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3087700000, "total_liabilities": 3885900000, "total_debt": 2557300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1320600000, "total_equity": 3070400000, "shares_outstanding": 279915448, "operating_cash_flow": 131400000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11200000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158300000, "free_cash_flow": 146600000, "net_change_in_cash": -38100000 }, "raw_data": { "income": { "ebit": "123200000", "ebitda": "177200000", "netIncome": "64900000", "grossProfit": "352700000", "depreciation": "None", "totalRevenue": "936300000", "costOfRevenue": "583600000", "interestIncome": "3200000", "incomeBeforeTax": "80900000", "interestExpense": "47400000", "operatingIncome": "129100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-44500000", "nonInterestIncome": "None", "operatingExpenses": "223600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3700000", "costofGoodsAndServicesSold": "583600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "219900000", "netIncomeFromContinuingOperations": "71300000" }, "balance": { "goodwill": "2018000000", "inventory": "644400000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "7276900000", "longTermDebt": "2520600000", "shortTermDebt": "36700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1438500000", "reportedCurrency": "USD", "retainedEarnings": "1320600000", "totalLiabilities": "3885900000", "otherCurrentAssets": "250400000", "totalCurrentAssets": "2374400000", "currentLongTermDebt": "36700000", "longTermInvestments": "15100000", "shortTermInvestments": "38400000", "currentNetReceivables": "914600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4902500000", "currentAccountsPayable": "470700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760000000", "shortLongTermDebtTotal": "2674600000", "totalShareholderEquity": "3070400000", "capitalLeaseObligations": "117300000", "otherCurrentLiabilities": "238300000", "totalCurrentLiabilities": "798200000", "otherNonCurrentLiabilities": "390600000", "totalNonCurrentLiabilities": "3087700000", "cashAndShortTermInvestments": "565000000", "commonStockSharesOutstanding": "279915448", "intangibleAssetsExcludingGoodwill": "1438500000", "cashAndCashEquivalentsAtCarryingValue": "565000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71200000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "16500000", "operatingCashflow": "131400000", "capitalExpenditures": "15200000", "changeInReceivables": "-39100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158300000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "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": "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": "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" ] } } }