{ "ticker": { "uuid": "da05ef37-d1f0-454c-b279-ab2e5509e81e", "symbol": "PRMB", "name": "Primo Brands Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/da05ef37-d1f0-454c-b279-ab2e5509e81e/", "api_url": "https://sharemaestro.com/factors/api/tickers/da05ef37-d1f0-454c-b279-ab2e5509e81e/" }, "ticker_metadata": { "id": 3212, "uuid": "da05ef37-d1f0-454c-b279-ab2e5509e81e", "symbol": "PRMB", "name": "Primo Brands Corporation", "asset_type": "equity", "market_cap": 8999140000, "stock_exchange_id": 3, "industry": "Beverages - Non-Alcoholic", "sector": "Consumer Defensive", "description": "Primo Brands Corporation (Ticker: PRMB) is a prominent entity in the beverage industry, specializing in premium functional drinks tailored for health-conscious consumers. With a diverse portfolio that includes both traditional and ready-to-drink options, the company adeptly meets the growing demand for wellness-oriented products. Commitments to sustainability and quality in sourcing practices enhance brand loyalty and set Primo Brands apart in a competitive landscape. As it continues to innovate and expand its offerings, the company is poised to achieve sustainable long-term value for its shareholders.", "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": "da05ef37-d1f0-454c-b279-ab2e5509e81e", "symbol": "PRMB", "name": "Primo Brands Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/da05ef37-d1f0-454c-b279-ab2e5509e81e/", "api_url": "https://sharemaestro.com/factors/api/tickers/da05ef37-d1f0-454c-b279-ab2e5509e81e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.17, "quality": 0.25, "momentum": 0.1, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 22.95, "market_cap": 8396005050, "pe_ratio": 143.0325, "earnings_yield": 0.007, "ebitda_to_ev": 0.083, "shareholder_yield": 0.0187, "roe": 0.0198, "piotroski_f_score": 6, "momentum_12_1": -0.2542, "volatility_252d": 0.5638 }, "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": false }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.898072+00:00", "batch_id": "" }, "size": { "price_close": 22.95, "market_cap": 8396005050, "market_cap_usd": 8396005050, "enterprise_value": 13352705050, "shares_outstanding": 365839000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 143.0325, "pb_ratio": 2.8392, "ptbv_ratio": null, "ps_ratio": 1.2576, "pcf_ratio": 11.07, "pfcf_ratio": 7.1205, "ev_ebitda": 12.0544, "ev_ebit": 27.5257, "ev_sales": 2.0, "ev_fcf": 11.3241, "earnings_yield": 0.007, "fcf_yield": 0.0883, "price_to_sales": 1.2576, "price_to_book": 2.8392, "price_to_cashflow": 11.07, "ebitda_to_ev": 0.083, "sales_yield": 0.5 }, "yield": { "dividend_yield": 0.0187, "buyback_yield": 0, "shareholder_yield": 0.0187, "debt_paydown_yield": null, "total_yield": 0.0187 }, "quality": { "gross_margin": 0.2954, "operating_margin": 0.0727, "net_margin": 0.0088, "ebitda_margin": 0.1659, "fcf_margin": 0.1766, "roe": 0.0198, "roa": 0.0055, "roic": 0.0335, "roc_greenblatt": null, "asset_turnover": 0.6304, "cash_conversion": 20.0875, "accruals_ratio": -0.0661, "sbc_to_revenue": 0.0072, "piotroski_f_score": 6, "altman_z_score": 1.1654, "earnings_stability_5y": 36.2781, "revenue_stability_5y": 0.5916, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1862, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5812, "net_debt_to_ebitda": 4.4748, "debt_to_assets": 0.4953, "interest_coverage": 1.5033, "current_ratio": 0.9751, "quick_ratio": 0.7873, "net_debt": 4956700000, "local_beta": -0.0004, "volatility_252d": 0.5638, "volatility_60d": 1.3743, "max_drawdown_12m": -0.521, "risk_adjusted_momentum": -0.4508 }, "growth": { "revenue_growth_1y": 0.3804, "revenue_growth_3y_cagr": 0.5789, "revenue_growth_5y_cagr": 0.2782, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.2663, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5353, "book_value_growth_1y": -0.4384, "revenue_growth": 0.3804, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0069, "price_return_3m": 0.0413, "price_return_6m": 0.454, "price_return_9m": -0.0799, "price_return_12m": -0.2593, "price_return_12m_ex1m": -0.2542, "momentum_6m": 0.454, "momentum_12m": -0.2593, "momentum_12_1": -0.2542, "distance_from_52w_high": -0.2307, "distance_from_52w_low": 0.6061, "relative_strength": -0.3593 }, "raw_ttm": { "revenue_ttm": 6676400000, "gross_profit_ttm": 1972200000, "ebit_ttm": 485100000, "ebitda_ttm": 1107700000, "net_income_ttm": 58700000, "eps_diluted_ttm": 0.1605, "operating_cash_flow_ttm": 758444881, "capital_expenditure_ttm": 420693271, "fcf_ttm": 1179138152, "dividends_paid_ttm": 157218024, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 322700000, "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_current_liabilities": 1319400000, "net_ppe": null, "total_assets": 10590400000, "total_debt": 5244900000, "total_equity": 2957200000, "net_working_capital": -158500000, "book_value_per_share": 8.0833, "retained_earnings": -2060500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3583600000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 96, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 81, "rank_earnings_yield": 96, "rank_fcf_yield": 46, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 68, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 71, "rank_fcf_margin": 52, "rank_piotroski": 40, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 82 }, "composites": { "value_composite": 83, "quality_composite": 75, "momentum_composite": 90, "growth_composite": 16, "yield_composite": 25, "svqf_composite": 98, "vc1_composite": 75, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.2062, "os_score": 0.03, "value_percentile": 0.17, "quality_percentile": 0.25, "momentum_percentile": 0.1, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 69, "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": false } } }, "latest_snapshot_fields": { "id": 4782, "ticker_id": 3212, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.898072+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.95, "market_cap": 8396005050, "market_cap_usd": 8396005050, "enterprise_value": 13352705050, "shares_outstanding": 365839000, "fx_rate_to_usd": null, "pe_ratio": 143.032454, "pb_ratio": 2.8391739, "ptbv_ratio": null, "ps_ratio": 1.25756471, "pcf_ratio": 11.07002666, "pfcf_ratio": 7.12045916, "ev_ebitda": 12.05444168, "ev_ebit": 27.52567522, "ev_sales": 1.99998578, "ev_fcf": 11.32412265, "earnings_yield": 0.00699142, "fcf_yield": 0.08830706, "dividend_yield": 0.01872534, "buyback_yield": 0, "shareholder_yield": 0.01872534, "debt_paydown_yield": null, "total_yield": 0.01872534, "gross_margin": 0.29539872, "operating_margin": 0.07265892, "net_margin": 0.00879216, "ebitda_margin": 0.16591277, "fcf_margin": 0.17661287, "roe": 0.01984986, "roa": 0.00554276, "roic": 0.03354345, "roc_greenblatt": null, "asset_turnover": 0.63042, "cash_conversion": 20.0875324, "accruals_ratio": -0.06607351, "sbc_to_revenue": 0.00715955, "debt_to_equity": 2.58122548, "net_debt_to_ebitda": 4.47476754, "debt_to_assets": 0.49525042, "interest_coverage": 1.5032538, "current_ratio": 0.97514022, "quick_ratio": 0.78725178, "net_debt": 4956700000, "revenue_growth_1y": 0.38036264, "revenue_growth_3y_cagr": 0.57885499, "revenue_growth_5y_cagr": 0.27815733, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.2662737, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.53530827, "book_value_growth_1y": -0.43835606, "piotroski_f_score": 6, "altman_z_score": 1.16543335, "earnings_stability_5y": 36.278112, "revenue_stability_5y": 0.591556, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00690192, "price_return_3m": 0.04128857, "price_return_6m": 0.45399484, "price_return_9m": -0.07987267, "price_return_12m": -0.2592999, "price_return_12m_ex1m": -0.25415212, "distance_from_52w_high": -0.23070735, "distance_from_52w_low": 0.60608563, "relative_strength": -0.35926348, "local_beta": -0.0004, "volatility_252d": 0.5638, "volatility_60d": 1.37429, "max_drawdown_12m": -0.52101392, "revenue_ttm": 6676400000, "gross_profit_ttm": 1972200000, "ebit_ttm": 485100000, "ebitda_ttm": 1107700000, "net_income_ttm": 58700000, "eps_diluted_ttm": 0.1604531, "operating_cash_flow_ttm": 758444881, "capital_expenditure_ttm": 420693271, "fcf_ttm": 1179138152, "dividends_paid_ttm": 157218024, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 322700000, "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_current_liabilities": 1319400000, "net_ppe": null, "total_assets": 10590400000, "total_debt": 5244900000, "total_equity": 2957200000, "net_working_capital": -158500000, "book_value_per_share": 8.08333721, "retained_earnings": -2060500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3583600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 96, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 81, "rank_earnings_yield": 96, "rank_fcf_yield": 46, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 68, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 71, "rank_fcf_margin": 52, "rank_piotroski": 40, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 82, "value_composite": 83, "quality_composite": 75, "momentum_composite": 90, "growth_composite": 16, "yield_composite": 25, "svqf_composite": 98, "vc1_composite": 75, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 69, "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": 22.95, "os": 0.03, "value": 0.17, "quality": 0.25, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 143.0325, "earnings_yield": 0.007, "shareholder_yield": 0.0187, "roe": 0.0198, "momentum_12_1": -0.2542, "complete_fields": { "id": 4782, "ticker_id": 3212, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.898072+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.95, "market_cap": 8396005050, "market_cap_usd": 8396005050, "enterprise_value": 13352705050, "shares_outstanding": 365839000, "fx_rate_to_usd": null, "pe_ratio": 143.032454, "pb_ratio": 2.8391739, "ptbv_ratio": null, "ps_ratio": 1.25756471, "pcf_ratio": 11.07002666, "pfcf_ratio": 7.12045916, "ev_ebitda": 12.05444168, "ev_ebit": 27.52567522, "ev_sales": 1.99998578, "ev_fcf": 11.32412265, "earnings_yield": 0.00699142, "fcf_yield": 0.08830706, "dividend_yield": 0.01872534, "buyback_yield": 0, "shareholder_yield": 0.01872534, "debt_paydown_yield": null, "total_yield": 0.01872534, "gross_margin": 0.29539872, "operating_margin": 0.07265892, "net_margin": 0.00879216, "ebitda_margin": 0.16591277, "fcf_margin": 0.17661287, "roe": 0.01984986, "roa": 0.00554276, "roic": 0.03354345, "roc_greenblatt": null, "asset_turnover": 0.63042, "cash_conversion": 20.0875324, "accruals_ratio": -0.06607351, "sbc_to_revenue": 0.00715955, "debt_to_equity": 2.58122548, "net_debt_to_ebitda": 4.47476754, "debt_to_assets": 0.49525042, "interest_coverage": 1.5032538, "current_ratio": 0.97514022, "quick_ratio": 0.78725178, "net_debt": 4956700000, "revenue_growth_1y": 0.38036264, "revenue_growth_3y_cagr": 0.57885499, "revenue_growth_5y_cagr": 0.27815733, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.2662737, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.53530827, "book_value_growth_1y": -0.43835606, "piotroski_f_score": 6, "altman_z_score": 1.16543335, "earnings_stability_5y": 36.278112, "revenue_stability_5y": 0.591556, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00690192, "price_return_3m": 0.04128857, "price_return_6m": 0.45399484, "price_return_9m": -0.07987267, "price_return_12m": -0.2592999, "price_return_12m_ex1m": -0.25415212, "distance_from_52w_high": -0.23070735, "distance_from_52w_low": 0.60608563, "relative_strength": -0.35926348, "local_beta": -0.0004, "volatility_252d": 0.5638, "volatility_60d": 1.37429, "max_drawdown_12m": -0.52101392, "revenue_ttm": 6676400000, "gross_profit_ttm": 1972200000, "ebit_ttm": 485100000, "ebitda_ttm": 1107700000, "net_income_ttm": 58700000, "eps_diluted_ttm": 0.1604531, "operating_cash_flow_ttm": 758444881, "capital_expenditure_ttm": 420693271, "fcf_ttm": 1179138152, "dividends_paid_ttm": 157218024, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 322700000, "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_current_liabilities": 1319400000, "net_ppe": null, "total_assets": 10590400000, "total_debt": 5244900000, "total_equity": 2957200000, "net_working_capital": -158500000, "book_value_per_share": 8.08333721, "retained_earnings": -2060500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3583600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 96, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 81, "rank_earnings_yield": 96, "rank_fcf_yield": 46, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 68, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 71, "rank_fcf_margin": 52, "rank_piotroski": 40, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 82, "value_composite": 83, "quality_composite": 75, "momentum_composite": 90, "growth_composite": 16, "yield_composite": 25, "svqf_composite": 98, "vc1_composite": 75, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5250800000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318228, "ticker_id": 3212, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "471500000", "ebitda": "1081700000", "netIncome": "60100000", "grossProfit": "2143600000", "depreciation": "None", "totalRevenue": "6664000000", "costOfRevenue": "4536900000", "interestIncome": "None", "incomeBeforeTax": "145000000", "interestExpense": "326500000", "operatingIncome": "751500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64600000", "reportedCurrency": "USD", "netInterestIncome": "-326500000", "nonInterestIncome": "None", "operatingExpenses": "1393900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4536900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "610200000", "sellingGeneralAndAdministrative": "1390400000", "netIncomeFromContinuingOperations": "80400000" }, "balance": { "goodwill": "3581900000", "inventory": "223500000", "commonStock": "3700000", "currentDebt": "None", "investments": "None", "totalAssets": "10602800000", "longTermDebt": "5084600000", "shortTermDebt": "166200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2992700000", "reportedCurrency": "USD", "retainedEarnings": "-2014500000", "totalLiabilities": "7610200000", "otherCurrentAssets": "185600000", "totalCurrentAssets": "1217800000", "currentLongTermDebt": "73300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9385000000", "currentAccountsPayable": "518900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5725200000", "totalShareholderEquity": "2992600000", "capitalLeaseObligations": "567300000", "otherCurrentLiabilities": "515700000", "totalCurrentLiabilities": "1282700000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "6327500000", "cashAndShortTermInvestments": "376900000", "commonStockSharesOutstanding": "374869000", "intangibleAssetsExcludingGoodwill": "2992700000", "cashAndCashEquivalentsAtCarryingValue": "376900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60100000", "profitLoss": "None", "dividendPayout": "151300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-33500000", "operatingCashflow": "687400000", "capitalExpenditures": "377400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-634200000", "cashflowFromInvestment": "-299100000", "stockBasedCompensation": "49900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-421500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "610200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "research_and_development": null, "selling_general_admin": 1390400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 471500000, "depreciation_amortisation": 610200000, "ebitda": 1081700000, "interest_expense": 326500000, "interest_income": null, "other_non_operating": null, "pretax_income": 145000000, "tax_provision": 64600000, "effective_tax_rate": null, "net_income": 60100000, "net_income_continuing_ops": 80400000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376900000, "short_term_investments": null, "net_receivables": 431800000, "inventory": 223500000, "other_current_assets": null, "total_current_assets": 1217800000, "net_ppe": null, "goodwill": 3581900000, "intangible_assets": 2992700000, "goodwill_and_intangibles": 6574600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9385000000, "total_assets": 10602800000, "short_term_debt": 166200000, "accounts_payable": 518900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1282700000, "long_term_debt": 5084600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6327500000, "total_liabilities": 7610200000, "total_debt": 5250800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2014500000, "total_equity": 2992600000, "shares_outstanding": 374869000, "operating_cash_flow": 687400000, "stock_based_compensation": 49900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299100000, "dividends_paid": 151300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -634200000, "free_cash_flow": 1064800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "471500000", "ebitda": "1081700000", "netIncome": "60100000", "grossProfit": "2143600000", "depreciation": "None", "totalRevenue": "6664000000", "costOfRevenue": "4536900000", "interestIncome": "None", "incomeBeforeTax": "145000000", "interestExpense": "326500000", "operatingIncome": "751500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64600000", "reportedCurrency": "USD", "netInterestIncome": "-326500000", "nonInterestIncome": "None", "operatingExpenses": "1393900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4536900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "610200000", "sellingGeneralAndAdministrative": "1390400000", "netIncomeFromContinuingOperations": "80400000" }, "balance": { "goodwill": "3581900000", "inventory": "223500000", "commonStock": "3700000", "currentDebt": "None", "investments": "None", "totalAssets": "10602800000", "longTermDebt": "5084600000", "shortTermDebt": "166200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2992700000", "reportedCurrency": "USD", "retainedEarnings": "-2014500000", "totalLiabilities": "7610200000", "otherCurrentAssets": "185600000", "totalCurrentAssets": "1217800000", "currentLongTermDebt": "73300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9385000000", "currentAccountsPayable": "518900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5725200000", "totalShareholderEquity": "2992600000", "capitalLeaseObligations": "567300000", "otherCurrentLiabilities": "515700000", "totalCurrentLiabilities": "1282700000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "6327500000", "cashAndShortTermInvestments": "376900000", "commonStockSharesOutstanding": "374869000", "intangibleAssetsExcludingGoodwill": "2992700000", "cashAndCashEquivalentsAtCarryingValue": "376900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60100000", "profitLoss": "None", "dividendPayout": "151300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-33500000", "operatingCashflow": "687400000", "capitalExpenditures": "377400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-634200000", "cashflowFromInvestment": "-299100000", "stockBasedCompensation": "49900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-421500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "610200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 5152500000, "cost_of_revenue": 3530900000, "gross_profit": 1621600000, "ebit": 360300000, "ebitda": 693600000, "pretax_income": 20700000, "tax_provision": 33300000, "net_income": -16400000, "net_income_to_common": -16400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614400000, "total_current_assets": 1529000000, "total_assets": 11194500000, "short_term_debt": 160000000, "long_term_debt": 4963600000, "total_debt": 5123600000, "total_liabilities": 7750300000, "total_equity": 3444200000, "shares_outstanding": 242315000, "goodwill_and_intangibles": 6763900000 }, "cash_flow": { "operating_cash_flow": 467200000, "capital_expenditure": 150200000, "free_cash_flow": 617400000, "dividends_paid": 615800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318233, "ticker_id": 3212, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360300000", "ebitda": "693600000", "netIncome": "-16400000", "grossProfit": "1621600000", "depreciation": "None", "totalRevenue": "5152500000", "costOfRevenue": "3530900000", "interestIncome": "None", "incomeBeforeTax": "20700000", "interestExpense": "339600000", "operatingIncome": "564400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33300000", "reportedCurrency": "USD", "netInterestIncome": "-339600000", "nonInterestIncome": "None", "operatingExpenses": "1057200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3530900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333300000", "sellingGeneralAndAdministrative": "1050600000", "netIncomeFromContinuingOperations": "-12600000" }, "balance": { "goodwill": "3572200000", "inventory": "208400000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "11194500000", "longTermDebt": "4963600000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3191700000", "reportedCurrency": "USD", "retainedEarnings": "-1513700000", "totalLiabilities": "7750300000", "otherCurrentAssets": "262200000", "totalCurrentAssets": "1529000000", "currentLongTermDebt": "64500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9665500000", "currentAccountsPayable": "471600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5679200000", "totalShareholderEquity": "3444200000", "capitalLeaseObligations": "651100000", "otherCurrentLiabilities": "689900000", "totalCurrentLiabilities": "1411500000", "otherNonCurrentLiabilities": "49800000", "totalNonCurrentLiabilities": "6338800000", "cashAndShortTermInvestments": "614400000", "commonStockSharesOutstanding": "242315000", "intangibleAssetsExcludingGoodwill": "3191700000", "cashAndCashEquivalentsAtCarryingValue": "614400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12600000", "profitLoss": "None", "dividendPayout": "615800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "467200000", "capitalExpenditures": "150200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366400000", "cashflowFromInvestment": "474400000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "615800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5152500000, "cost_of_revenue": 3530900000, "gross_profit": 1621600000, "research_and_development": null, "selling_general_admin": 1050600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360300000, "depreciation_amortisation": 333300000, "ebitda": 693600000, "interest_expense": 339600000, "interest_income": null, "other_non_operating": null, "pretax_income": 20700000, "tax_provision": 33300000, "effective_tax_rate": null, "net_income": -16400000, "net_income_continuing_ops": -12600000, "net_income_to_common": -16400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 614400000, "short_term_investments": null, "net_receivables": 444000000, "inventory": 208400000, "other_current_assets": null, "total_current_assets": 1529000000, "net_ppe": null, "goodwill": 3572200000, "intangible_assets": 3191700000, "goodwill_and_intangibles": 6763900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9665500000, "total_assets": 11194500000, "short_term_debt": 160000000, "accounts_payable": 471600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1411500000, "long_term_debt": 4963600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6338800000, "total_liabilities": 7750300000, "total_debt": 5123600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1513700000, "total_equity": 3444200000, "shares_outstanding": 242315000, "operating_cash_flow": 467200000, "stock_based_compensation": 8700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 474400000, "dividends_paid": 615800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -366400000, "free_cash_flow": 617400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360300000", "ebitda": "693600000", "netIncome": "-16400000", "grossProfit": "1621600000", "depreciation": "None", "totalRevenue": "5152500000", "costOfRevenue": "3530900000", "interestIncome": "None", "incomeBeforeTax": "20700000", "interestExpense": "339600000", "operatingIncome": "564400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33300000", "reportedCurrency": "USD", "netInterestIncome": "-339600000", "nonInterestIncome": "None", "operatingExpenses": "1057200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3530900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333300000", "sellingGeneralAndAdministrative": "1050600000", "netIncomeFromContinuingOperations": "-12600000" }, "balance": { "goodwill": "3572200000", "inventory": "208400000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "11194500000", "longTermDebt": "4963600000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3191700000", "reportedCurrency": "USD", "retainedEarnings": "-1513700000", "totalLiabilities": "7750300000", "otherCurrentAssets": "262200000", "totalCurrentAssets": "1529000000", "currentLongTermDebt": "64500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9665500000", "currentAccountsPayable": "471600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5679200000", "totalShareholderEquity": "3444200000", "capitalLeaseObligations": "651100000", "otherCurrentLiabilities": "689900000", "totalCurrentLiabilities": "1411500000", "otherNonCurrentLiabilities": "49800000", "totalNonCurrentLiabilities": "6338800000", "cashAndShortTermInvestments": "614400000", "commonStockSharesOutstanding": "242315000", "intangibleAssetsExcludingGoodwill": "3191700000", "cashAndCashEquivalentsAtCarryingValue": "614400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12600000", "profitLoss": "None", "dividendPayout": "615800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "467200000", "capitalExpenditures": "150200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366400000", "cashflowFromInvestment": "474400000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "615800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 4698700000, "cost_of_revenue": 3346700000, "gross_profit": 1352000000, "ebit": 406000000, "ebitda": 711700000, "pretax_income": 117900000, "tax_provision": 25100000, "net_income": 92800000, "net_income_to_common": 92800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47000000, "total_current_assets": 698000000, "total_assets": 5153800000, "short_term_debt": 105700000, "long_term_debt": 3450700000, "total_debt": 3556400000, "total_liabilities": 5151100000, "total_equity": 2700000, "shares_outstanding": 160619000, "goodwill_and_intangibles": 2237600000 }, "cash_flow": { "operating_cash_flow": 320900000, "capital_expenditure": 203600000, "free_cash_flow": 524500000, "dividends_paid": 49900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318238, "ticker_id": 3212, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "406000000", "ebitda": "711700000", "netIncome": "92800000", "grossProfit": "1352000000", "depreciation": "None", "totalRevenue": "4698700000", "costOfRevenue": "3346700000", "interestIncome": "None", "incomeBeforeTax": "117900000", "interestExpense": "288100000", "operatingIncome": "422900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25100000", "reportedCurrency": "USD", "netInterestIncome": "-288100000", "nonInterestIncome": "None", "operatingExpenses": "929100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3346700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305700000", "sellingGeneralAndAdministrative": "503700000", "netIncomeFromContinuingOperations": "92800000" }, "balance": { "goodwill": "817400000", "inventory": "180400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5153800000", "longTermDebt": "3450700000", "shortTermDebt": "105700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1420200000", "reportedCurrency": "USD", "retainedEarnings": "-1014300000", "totalLiabilities": "5151100000", "otherCurrentAssets": "73100000", "totalCurrentAssets": "698000000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4455800000", "currentAccountsPayable": "356500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4054600000", "totalShareholderEquity": "2700000", "capitalLeaseObligations": "572000000", "otherCurrentLiabilities": "282800000", "totalCurrentLiabilities": "782800000", "otherNonCurrentLiabilities": "22400000", "totalNonCurrentLiabilities": "4368300000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "160619000", "intangibleAssetsExcludingGoodwill": "1420200000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92800000", "profitLoss": "None", "dividendPayout": "49900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "23100000", "operatingCashflow": "320900000", "capitalExpenditures": "203600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162300000", "cashflowFromInvestment": "-217600000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4698700000, "cost_of_revenue": 3346700000, "gross_profit": 1352000000, "research_and_development": null, "selling_general_admin": 503700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 406000000, "depreciation_amortisation": 305700000, "ebitda": 711700000, "interest_expense": 288100000, "interest_income": null, "other_non_operating": null, "pretax_income": 117900000, "tax_provision": 25100000, "effective_tax_rate": null, "net_income": 92800000, "net_income_continuing_ops": 92800000, "net_income_to_common": 92800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47000000, "short_term_investments": null, "net_receivables": 397500000, "inventory": 180400000, "other_current_assets": null, "total_current_assets": 698000000, "net_ppe": null, "goodwill": 817400000, "intangible_assets": 1420200000, "goodwill_and_intangibles": 2237600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4455800000, "total_assets": 5153800000, "short_term_debt": 105700000, "accounts_payable": 356500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 782800000, "long_term_debt": 3450700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4368300000, "total_liabilities": 5151100000, "total_debt": 3556400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1014300000, "total_equity": 2700000, "shares_outstanding": 160619000, "operating_cash_flow": 320900000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217600000, "dividends_paid": 49900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162300000, "free_cash_flow": 524500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "406000000", "ebitda": "711700000", "netIncome": "92800000", "grossProfit": "1352000000", "depreciation": "None", "totalRevenue": "4698700000", "costOfRevenue": "3346700000", "interestIncome": "None", "incomeBeforeTax": "117900000", "interestExpense": "288100000", "operatingIncome": "422900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25100000", "reportedCurrency": "USD", "netInterestIncome": "-288100000", "nonInterestIncome": "None", "operatingExpenses": "929100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3346700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305700000", "sellingGeneralAndAdministrative": "503700000", "netIncomeFromContinuingOperations": "92800000" }, "balance": { "goodwill": "817400000", "inventory": "180400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5153800000", "longTermDebt": "3450700000", "shortTermDebt": "105700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1420200000", "reportedCurrency": "USD", "retainedEarnings": "-1014300000", "totalLiabilities": "5151100000", "otherCurrentAssets": "73100000", "totalCurrentAssets": "698000000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4455800000", "currentAccountsPayable": "356500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4054600000", "totalShareholderEquity": "2700000", "capitalLeaseObligations": "572000000", "otherCurrentLiabilities": "282800000", "totalCurrentLiabilities": "782800000", "otherNonCurrentLiabilities": "22400000", "totalNonCurrentLiabilities": "4368300000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "160619000", "intangibleAssetsExcludingGoodwill": "1420200000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92800000", "profitLoss": "None", "dividendPayout": "49900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "23100000", "operatingCashflow": "320900000", "capitalExpenditures": "203600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162300000", "cashflowFromInvestment": "-217600000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1693200000, "cost_of_revenue": 674000000, "gross_profit": 1019200000, "ebit": 146000000, "ebitda": 328000000, "pretax_income": 78200000, "tax_provision": 19500000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78800000, "total_current_assets": 538000000, "total_assets": 3667000000, "short_term_debt": 243300000, "long_term_debt": 3364000000, "total_debt": 3607300000, "total_liabilities": 2384100000, "total_equity": 1282900000, "shares_outstanding": 161885000, "goodwill_and_intangibles": 1721000000 }, "cash_flow": { "operating_cash_flow": 281600000, "capital_expenditure": 162100000, "free_cash_flow": 443700000, "dividends_paid": 45400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318243, "ticker_id": 3212, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146000000", "ebitda": "328000000", "netIncome": "29600000", "grossProfit": "1019200000", "depreciation": "None", "totalRevenue": "1693200000", "costOfRevenue": "674000000", "interestIncome": "None", "incomeBeforeTax": "78200000", "interestExpense": "67800000", "operatingIncome": "135400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-211800000", "nonInterestIncome": "None", "operatingExpenses": "883800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "590800000", "netIncomeFromContinuingOperations": "-126700000" }, "balance": { "goodwill": "997200000", "inventory": "65300000", "commonStock": "1283200000", "currentDebt": "None", "investments": "None", "totalAssets": "3667000000", "longTermDebt": "3364000000", "shortTermDebt": "243300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "723800000", "reportedCurrency": "USD", "retainedEarnings": "-9400000", "totalLiabilities": "2384100000", "otherCurrentAssets": "223200000", "totalCurrentAssets": "538000000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129000000", "currentAccountsPayable": "108000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623200000", "totalShareholderEquity": "1282900000", "capitalLeaseObligations": "523000000", "otherCurrentLiabilities": "287000000", "totalCurrentLiabilities": "690600000", "otherNonCurrentLiabilities": "21400000", "totalNonCurrentLiabilities": "1693500000", "cashAndShortTermInvestments": "78800000", "commonStockSharesOutstanding": "161885000", "intangibleAssetsExcludingGoodwill": "723800000", "cashAndCashEquivalentsAtCarryingValue": "78800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58700000", "profitLoss": "None", "dividendPayout": "45400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9400000", "operatingCashflow": "281600000", "capitalExpenditures": "162100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102800000", "cashflowFromInvestment": "-181500000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1693200000, "cost_of_revenue": 674000000, "gross_profit": 1019200000, "research_and_development": null, "selling_general_admin": 590800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146000000, "depreciation_amortisation": 182000000, "ebitda": 328000000, "interest_expense": 67800000, "interest_income": null, "other_non_operating": null, "pretax_income": 78200000, "tax_provision": 19500000, "effective_tax_rate": null, "net_income": 29600000, "net_income_continuing_ops": -126700000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78800000, "short_term_investments": null, "net_receivables": 170700000, "inventory": 65300000, "other_current_assets": null, "total_current_assets": 538000000, "net_ppe": null, "goodwill": 997200000, "intangible_assets": 723800000, "goodwill_and_intangibles": 1721000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3129000000, "total_assets": 3667000000, "short_term_debt": 243300000, "accounts_payable": 108000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 690600000, "long_term_debt": 3364000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1693500000, "total_liabilities": 2384100000, "total_debt": 3607300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9400000, "total_equity": 1282900000, "shares_outstanding": 161885000, "operating_cash_flow": 281600000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181500000, "dividends_paid": 45400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102800000, "free_cash_flow": 443700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146000000", "ebitda": "328000000", "netIncome": "29600000", "grossProfit": "1019200000", "depreciation": "None", "totalRevenue": "1693200000", "costOfRevenue": "674000000", "interestIncome": "None", "incomeBeforeTax": "78200000", "interestExpense": "67800000", "operatingIncome": "135400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-211800000", "nonInterestIncome": "None", "operatingExpenses": "883800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "590800000", "netIncomeFromContinuingOperations": "-126700000" }, "balance": { "goodwill": "997200000", "inventory": "65300000", "commonStock": "1283200000", "currentDebt": "None", "investments": "None", "totalAssets": "3667000000", "longTermDebt": "3364000000", "shortTermDebt": "243300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "723800000", "reportedCurrency": "USD", "retainedEarnings": "-9400000", "totalLiabilities": "2384100000", "otherCurrentAssets": "223200000", "totalCurrentAssets": "538000000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129000000", "currentAccountsPayable": "108000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623200000", "totalShareholderEquity": "1282900000", "capitalLeaseObligations": "523000000", "otherCurrentLiabilities": "287000000", "totalCurrentLiabilities": "690600000", "otherNonCurrentLiabilities": "21400000", "totalNonCurrentLiabilities": "1693500000", "cashAndShortTermInvestments": "78800000", "commonStockSharesOutstanding": "161885000", "intangibleAssetsExcludingGoodwill": "723800000", "cashAndCashEquivalentsAtCarryingValue": "78800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58700000", "profitLoss": "None", "dividendPayout": "45400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9400000", "operatingCashflow": "281600000", "capitalExpenditures": "162100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102800000", "cashflowFromInvestment": "-181500000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 2073300000, "cost_of_revenue": 915900000, "gross_profit": 1157400000, "ebit": 75100000, "ebitda": 294200000, "pretax_income": 6300000, "tax_provision": 9500000, "net_income": -3200000, "net_income_to_common": -3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128400000, "total_current_assets": 509800000, "total_assets": 3723400000, "short_term_debt": 272100000, "long_term_debt": null, "total_debt": 272100000, "total_liabilities": 2403300000, "total_equity": 1320100000, "shares_outstanding": 160778000, "goodwill_and_intangibles": 2291200000 }, "cash_flow": { "operating_cash_flow": 247100000, "capital_expenditure": 152000000, "free_cash_flow": 399100000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318248, "ticker_id": 3212, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75100000", "ebitda": "294200000", "netIncome": "-3200000", "grossProfit": "1157400000", "depreciation": "None", "totalRevenue": "2073300000", "costOfRevenue": "915900000", "interestIncome": "None", "incomeBeforeTax": "6300000", "interestExpense": "68800000", "operatingIncome": "125500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1031900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219100000", "sellingGeneralAndAdministrative": "535400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1321400000", "inventory": "94600000", "commonStock": "1286900000", "currentDebt": "None", "investments": "None", "totalAssets": "3723400000", "longTermDebt": "None", "shortTermDebt": "272100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "969800000", "reportedCurrency": "None", "retainedEarnings": "16399999", "totalLiabilities": "2403300000", "otherCurrentAssets": "25199999", "totalCurrentAssets": "509800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3213600000", "currentAccountsPayable": "181400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1741900000", "totalShareholderEquity": "1320100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256300000", "totalCurrentLiabilities": "709800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1693500000", "cashAndShortTermInvestments": "128400000", "commonStockSharesOutstanding": "160778000", "intangibleAssetsExcludingGoodwill": "969800000", "cashAndCashEquivalentsAtCarryingValue": "128400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3200000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-10900000", "operatingCashflow": "247100000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10800000", "cashflowFromInvestment": "-242700000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2073300000, "cost_of_revenue": 915900000, "gross_profit": 1157400000, "research_and_development": null, "selling_general_admin": 535400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75100000, "depreciation_amortisation": 219100000, "ebitda": 294200000, "interest_expense": 68800000, "interest_income": null, "other_non_operating": null, "pretax_income": 6300000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": -3200000, "net_income_continuing_ops": null, "net_income_to_common": -3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128400000, "short_term_investments": null, "net_receivables": 261600000, "inventory": 94600000, "other_current_assets": null, "total_current_assets": 509800000, "net_ppe": null, "goodwill": 1321400000, "intangible_assets": 969800000, "goodwill_and_intangibles": 2291200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3213600000, "total_assets": 3723400000, "short_term_debt": 272100000, "accounts_payable": 181400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1693500000, "total_liabilities": 2403300000, "total_debt": 272100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16399999, "total_equity": 1320100000, "shares_outstanding": 160778000, "operating_cash_flow": 247100000, "stock_based_compensation": 15500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242700000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10800000, "free_cash_flow": 399100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75100000", "ebitda": "294200000", "netIncome": "-3200000", "grossProfit": "1157400000", "depreciation": "None", "totalRevenue": "2073300000", "costOfRevenue": "915900000", "interestIncome": "None", "incomeBeforeTax": "6300000", "interestExpense": "68800000", "operatingIncome": "125500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1031900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219100000", "sellingGeneralAndAdministrative": "535400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1321400000", "inventory": "94600000", "commonStock": "1286900000", "currentDebt": "None", "investments": "None", "totalAssets": "3723400000", "longTermDebt": "None", "shortTermDebt": "272100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "969800000", "reportedCurrency": "None", "retainedEarnings": "16399999", "totalLiabilities": "2403300000", "otherCurrentAssets": "25199999", "totalCurrentAssets": "509800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3213600000", "currentAccountsPayable": "181400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1741900000", "totalShareholderEquity": "1320100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256300000", "totalCurrentLiabilities": "709800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1693500000", "cashAndShortTermInvestments": "128400000", "commonStockSharesOutstanding": "160778000", "intangibleAssetsExcludingGoodwill": "969800000", "cashAndCashEquivalentsAtCarryingValue": "128400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3200000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-10900000", "operatingCashflow": "247100000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10800000", "cashflowFromInvestment": "-242700000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1953500000, "cost_of_revenue": 839700000, "gross_profit": 1113800000, "ebit": -70900000, "ebitda": 131200000, "pretax_income": -152500000, "tax_provision": 4300000, "net_income": -185400000, "net_income_to_common": -185400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115100000, "total_current_assets": 442500000, "total_assets": 3604700000, "short_term_debt": 161100000, "long_term_debt": null, "total_debt": 161100000, "total_liabilities": 2257800000, "total_equity": 1346900000, "shares_outstanding": 155446000, "goodwill_and_intangibles": 2271900000 }, "cash_flow": { "operating_cash_flow": 176200000, "capital_expenditure": 114000000, "free_cash_flow": 290200000, "dividends_paid": 39600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318253, "ticker_id": 3212, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70900000", "ebitda": "131200000", "netIncome": "-185400000", "grossProfit": "1113800000", "depreciation": "None", "totalRevenue": "1953500000", "costOfRevenue": "839700000", "interestIncome": "None", "incomeBeforeTax": "-152500000", "interestExpense": "81600000", "operatingIncome": "128000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "985800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "839700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202100000", "sellingGeneralAndAdministrative": "544000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1284300000", "inventory": "83800000", "commonStock": "1268000000", "currentDebt": "None", "investments": "None", "totalAssets": "3604700000", "longTermDebt": "None", "shortTermDebt": "161100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "987600000", "reportedCurrency": "None", "retainedEarnings": "81100000", "totalLiabilities": "2257800000", "otherCurrentAssets": "21300000", "totalCurrentAssets": "442500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "222300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3162200000", "currentAccountsPayable": "135200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1654200000", "totalShareholderEquity": "1346900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "548800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1709000000", "cashAndShortTermInvestments": "115100000", "commonStockSharesOutstanding": "155446000", "intangibleAssetsExcludingGoodwill": "987600000", "cashAndCashEquivalentsAtCarryingValue": "115100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156800000", "profitLoss": "None", "dividendPayout": "39600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "1000000", "operatingCashflow": "176200000", "capitalExpenditures": "114000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91100000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1953500000, "cost_of_revenue": 839700000, "gross_profit": 1113800000, "research_and_development": null, "selling_general_admin": 544000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70900000, "depreciation_amortisation": 202100000, "ebitda": 131200000, "interest_expense": 81600000, "interest_income": null, "other_non_operating": null, "pretax_income": -152500000, "tax_provision": 4300000, "effective_tax_rate": null, "net_income": -185400000, "net_income_continuing_ops": null, "net_income_to_common": -185400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115100000, "short_term_investments": null, "net_receivables": 222300000, "inventory": 83800000, "other_current_assets": null, "total_current_assets": 442500000, "net_ppe": null, "goodwill": 1284300000, "intangible_assets": 987600000, "goodwill_and_intangibles": 2271900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3162200000, "total_assets": 3604700000, "short_term_debt": 161100000, "accounts_payable": 135200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1709000000, "total_liabilities": 2257800000, "total_debt": 161100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81100000, "total_equity": 1346900000, "shares_outstanding": 155446000, "operating_cash_flow": 176200000, "stock_based_compensation": 22100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178000000, "dividends_paid": 39600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91100000, "free_cash_flow": 290200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70900000", "ebitda": "131200000", "netIncome": "-185400000", "grossProfit": "1113800000", "depreciation": "None", "totalRevenue": "1953500000", "costOfRevenue": "839700000", "interestIncome": "None", "incomeBeforeTax": "-152500000", "interestExpense": "81600000", "operatingIncome": "128000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "985800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "839700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202100000", "sellingGeneralAndAdministrative": "544000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1284300000", "inventory": "83800000", "commonStock": "1268000000", "currentDebt": "None", "investments": "None", "totalAssets": "3604700000", "longTermDebt": "None", "shortTermDebt": "161100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "987600000", "reportedCurrency": "None", "retainedEarnings": "81100000", "totalLiabilities": "2257800000", "otherCurrentAssets": "21300000", "totalCurrentAssets": "442500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "222300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3162200000", "currentAccountsPayable": "135200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1654200000", "totalShareholderEquity": "1346900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "548800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1709000000", "cashAndShortTermInvestments": "115100000", "commonStockSharesOutstanding": "155446000", "intangibleAssetsExcludingGoodwill": "987600000", "cashAndCashEquivalentsAtCarryingValue": "115100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156800000", "profitLoss": "None", "dividendPayout": "39600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "1000000", "operatingCashflow": "176200000", "capitalExpenditures": "114000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91100000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1795400000, "cost_of_revenue": 726200000, "gross_profit": 1069200000, "ebit": 71300000, "ebitda": 239900000, "pretax_income": -6300000, "tax_provision": 4500000, "net_income": 2900000, "net_income_to_common": 2900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156900000, "total_current_assets": 642300000, "total_assets": 3390900000, "short_term_debt": 135800000, "long_term_debt": null, "total_debt": 135800000, "total_liabilities": 2224700000, "total_equity": 1166200000, "shares_outstanding": 135224000, "goodwill_and_intangibles": 1644500000 }, "cash_flow": { "operating_cash_flow": 246800000, "capital_expenditure": 101300000, "free_cash_flow": 348100000, "dividends_paid": 32500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318258, "ticker_id": 3212, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71300000", "ebitda": "239900000", "netIncome": "2900000", "grossProfit": "1069200000", "depreciation": "None", "totalRevenue": "1795400000", "costOfRevenue": "726200000", "interestIncome": "None", "incomeBeforeTax": "-6300000", "interestExpense": "77600000", "operatingIncome": "107000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "962200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168600000", "sellingGeneralAndAdministrative": "611200000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1047500000", "inventory": "62900000", "commonStock": "892300000", "currentDebt": "None", "investments": "None", "totalAssets": "3390900000", "longTermDebt": "None", "shortTermDebt": "135800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "597000000", "reportedCurrency": "None", "retainedEarnings": "265000000", "totalLiabilities": "2224700000", "otherCurrentAssets": "205800000", "totalCurrentAssets": "642300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2748600000", "currentAccountsPayable": "126500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550100000", "totalShareholderEquity": "1166200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345300000", "totalCurrentLiabilities": "607600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1617100000", "cashAndShortTermInvestments": "156900000", "commonStockSharesOutstanding": "135224000", "intangibleAssetsExcludingGoodwill": "597000000", "cashAndCashEquivalentsAtCarryingValue": "156900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10800000", "profitLoss": "None", "dividendPayout": "32500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-5400000", "operatingCashflow": "246800000", "capitalExpenditures": "101300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66000000", "cashflowFromInvestment": "-147800000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1795400000, "cost_of_revenue": 726200000, "gross_profit": 1069200000, "research_and_development": null, "selling_general_admin": 611200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71300000, "depreciation_amortisation": 168600000, "ebitda": 239900000, "interest_expense": 77600000, "interest_income": null, "other_non_operating": null, "pretax_income": -6300000, "tax_provision": 4500000, "effective_tax_rate": null, "net_income": 2900000, "net_income_continuing_ops": null, "net_income_to_common": 2900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156900000, "short_term_investments": null, "net_receivables": 216700000, "inventory": 62900000, "other_current_assets": null, "total_current_assets": 642300000, "net_ppe": null, "goodwill": 1047500000, "intangible_assets": 597000000, "goodwill_and_intangibles": 1644500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2748600000, "total_assets": 3390900000, "short_term_debt": 135800000, "accounts_payable": 126500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1617100000, "total_liabilities": 2224700000, "total_debt": 135800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265000000, "total_equity": 1166200000, "shares_outstanding": 135224000, "operating_cash_flow": 246800000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147800000, "dividends_paid": 32500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66000000, "free_cash_flow": 348100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71300000", "ebitda": "239900000", "netIncome": "2900000", "grossProfit": "1069200000", "depreciation": "None", "totalRevenue": "1795400000", "costOfRevenue": "726200000", "interestIncome": "None", "incomeBeforeTax": "-6300000", "interestExpense": "77600000", "operatingIncome": "107000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "962200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168600000", "sellingGeneralAndAdministrative": "611200000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1047500000", "inventory": "62900000", "commonStock": "892300000", "currentDebt": "None", "investments": "None", "totalAssets": "3390900000", "longTermDebt": "None", "shortTermDebt": "135800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "597000000", "reportedCurrency": "None", "retainedEarnings": "265000000", "totalLiabilities": "2224700000", "otherCurrentAssets": "205800000", "totalCurrentAssets": "642300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2748600000", "currentAccountsPayable": "126500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550100000", "totalShareholderEquity": "1166200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345300000", "totalCurrentLiabilities": "607600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1617100000", "cashAndShortTermInvestments": "156900000", "commonStockSharesOutstanding": "135224000", "intangibleAssetsExcludingGoodwill": "597000000", "cashAndCashEquivalentsAtCarryingValue": "156900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10800000", "profitLoss": "None", "dividendPayout": "32500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-5400000", "operatingCashflow": "246800000", "capitalExpenditures": "101300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66000000", "cashflowFromInvestment": "-147800000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 2372900000, "cost_of_revenue": 1191100000, "gross_profit": 1181800000, "ebit": 101700000, "ebitda": 296300000, "pretax_income": 24100000, "tax_provision": -4800000, "net_income": -45000000, "net_income_to_common": -45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170800000, "total_current_assets": 635900000, "total_assets": 3175500000, "short_term_debt": 92000000, "long_term_debt": null, "total_debt": 92000000, "total_liabilities": 2005100000, "total_equity": 1170400000, "shares_outstanding": 139097000, "goodwill_and_intangibles": 1883100000 }, "cash_flow": { "operating_cash_flow": 244300000, "capital_expenditure": 130800000, "free_cash_flow": 375100000, "dividends_paid": 33400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318263, "ticker_id": 3212, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101700000", "ebitda": "296300000", "netIncome": "-45000000", "grossProfit": "1181800000", "depreciation": "None", "totalRevenue": "2372900000", "costOfRevenue": "1191100000", "interestIncome": "None", "incomeBeforeTax": "24100000", "interestExpense": "77600000", "operatingIncome": "89700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1092100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1191100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194600000", "sellingGeneralAndAdministrative": "607400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1143900000", "inventory": "129600000", "commonStock": "899400000", "currentDebt": "None", "investments": "None", "totalAssets": "3175500000", "longTermDebt": "None", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "739200000", "reportedCurrency": "None", "retainedEarnings": "298800000", "totalLiabilities": "2005100000", "otherCurrentAssets": "27200000", "totalCurrentAssets": "635900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2539600000", "currentAccountsPayable": "206100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342200000", "totalShareholderEquity": "1170400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "262900000", "totalCurrentLiabilities": "561000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1444100000", "cashAndShortTermInvestments": "170800000", "commonStockSharesOutstanding": "139097000", "intangibleAssetsExcludingGoodwill": "739200000", "cashAndCashEquivalentsAtCarryingValue": "170800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28900000", "profitLoss": "None", "dividendPayout": "33400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-500000", "operatingCashflow": "244300000", "capitalExpenditures": "130800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296600000", "cashflowFromInvestment": "75500000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2372900000, "cost_of_revenue": 1191100000, "gross_profit": 1181800000, "research_and_development": null, "selling_general_admin": 607400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101700000, "depreciation_amortisation": 194600000, "ebitda": 296300000, "interest_expense": 77600000, "interest_income": null, "other_non_operating": null, "pretax_income": 24100000, "tax_provision": -4800000, "effective_tax_rate": null, "net_income": -45000000, "net_income_continuing_ops": null, "net_income_to_common": -45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170800000, "short_term_investments": null, "net_receivables": 308300000, "inventory": 129600000, "other_current_assets": null, "total_current_assets": 635900000, "net_ppe": null, "goodwill": 1143900000, "intangible_assets": 739200000, "goodwill_and_intangibles": 1883100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2539600000, "total_assets": 3175500000, "short_term_debt": 92000000, "accounts_payable": 206100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1444100000, "total_liabilities": 2005100000, "total_debt": 92000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 298800000, "total_equity": 1170400000, "shares_outstanding": 139097000, "operating_cash_flow": 244300000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75500000, "dividends_paid": 33400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -296600000, "free_cash_flow": 375100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101700000", "ebitda": "296300000", "netIncome": "-45000000", "grossProfit": "1181800000", "depreciation": "None", "totalRevenue": "2372900000", "costOfRevenue": "1191100000", "interestIncome": "None", "incomeBeforeTax": "24100000", "interestExpense": "77600000", "operatingIncome": "89700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1092100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1191100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194600000", "sellingGeneralAndAdministrative": "607400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1143900000", "inventory": "129600000", "commonStock": "899400000", "currentDebt": "None", "investments": "None", "totalAssets": "3175500000", "longTermDebt": "None", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "739200000", "reportedCurrency": "None", "retainedEarnings": "298800000", "totalLiabilities": "2005100000", "otherCurrentAssets": "27200000", "totalCurrentAssets": "635900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2539600000", "currentAccountsPayable": "206100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342200000", "totalShareholderEquity": "1170400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "262900000", "totalCurrentLiabilities": "561000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1444100000", "cashAndShortTermInvestments": "170800000", "commonStockSharesOutstanding": "139097000", "intangibleAssetsExcludingGoodwill": "739200000", "cashAndCashEquivalentsAtCarryingValue": "170800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28900000", "profitLoss": "None", "dividendPayout": "33400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-500000", "operatingCashflow": "244300000", "capitalExpenditures": "130800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296600000", "cashflowFromInvestment": "75500000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 148100000, "ebitda": 289100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5244900000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318226, "ticker_id": 3212, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148100000", "ebitda": "289100000", "netIncome": "27300000", "grossProfit": "485300000", "depreciation": "None", "totalRevenue": "1626100000", "costOfRevenue": "1140800000", "interestIncome": "None", "incomeBeforeTax": "40800000", "interestExpense": "78300000", "operatingIncome": "148100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-78300000", "nonInterestIncome": "None", "operatingExpenses": "336700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1140800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141000000", "sellingGeneralAndAdministrative": "336700000", "netIncomeFromContinuingOperations": "27300000" }, "balance": { "goodwill": "3590400000", "inventory": "247900000", "commonStock": "3600000", "currentDebt": "None", "investments": "None", "totalAssets": "10590400000", "longTermDebt": "5082400000", "shortTermDebt": "162500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2950400000", "reportedCurrency": "USD", "retainedEarnings": "-2060500000", "totalLiabilities": "7633200000", "otherCurrentAssets": "214700000", "totalCurrentAssets": "1286600000", "currentLongTermDebt": "72900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "535799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9303800000", "currentAccountsPayable": "498200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5710300000", "totalShareholderEquity": "2957200000", "capitalLeaseObligations": "555000000", "otherCurrentLiabilities": "658700000", "totalCurrentLiabilities": "1319400000", "otherNonCurrentLiabilities": "69600000", "totalNonCurrentLiabilities": "6313799999", "cashAndShortTermInvestments": "288200000", "commonStockSharesOutstanding": "365839000", "intangibleAssetsExcludingGoodwill": "2950400000", "cashAndCashEquivalentsAtCarryingValue": "288200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27300000", "profitLoss": "None", "dividendPayout": "44200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-25800000", "operatingCashflow": "103800000", "capitalExpenditures": "104500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80999999", "cashflowFromInvestment": "-111000000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32199999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "research_and_development": null, "selling_general_admin": 336700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148100000, "depreciation_amortisation": 141000000, "ebitda": 289100000, "interest_expense": 78300000, "interest_income": null, "other_non_operating": null, "pretax_income": 40800000, "tax_provision": 13500000, "effective_tax_rate": null, "net_income": 27300000, "net_income_continuing_ops": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288200000, "short_term_investments": null, "net_receivables": 535799999, "inventory": 247900000, "other_current_assets": null, "total_current_assets": 1286600000, "net_ppe": null, "goodwill": 3590400000, "intangible_assets": 2950400000, "goodwill_and_intangibles": 6540800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9303800000, "total_assets": 10590400000, "short_term_debt": 162500000, "accounts_payable": 498200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1319400000, "long_term_debt": 5082400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6313799999, "total_liabilities": 7633200000, "total_debt": 5244900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2060500000, "total_equity": 2957200000, "shares_outstanding": 365839000, "operating_cash_flow": 103800000, "stock_based_compensation": 9900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111000000, "dividends_paid": 44200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80999999, "free_cash_flow": 208300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148100000", "ebitda": "289100000", "netIncome": "27300000", "grossProfit": "485300000", "depreciation": "None", "totalRevenue": "1626100000", "costOfRevenue": "1140800000", "interestIncome": "None", "incomeBeforeTax": "40800000", "interestExpense": "78300000", "operatingIncome": "148100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-78300000", "nonInterestIncome": "None", "operatingExpenses": "336700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1140800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141000000", "sellingGeneralAndAdministrative": "336700000", "netIncomeFromContinuingOperations": "27300000" }, "balance": { "goodwill": "3590400000", "inventory": "247900000", "commonStock": "3600000", "currentDebt": "None", "investments": "None", "totalAssets": "10590400000", "longTermDebt": "5082400000", "shortTermDebt": "162500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2950400000", "reportedCurrency": "USD", "retainedEarnings": "-2060500000", "totalLiabilities": "7633200000", "otherCurrentAssets": "214700000", "totalCurrentAssets": "1286600000", "currentLongTermDebt": "72900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "535799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9303800000", "currentAccountsPayable": "498200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5710300000", "totalShareholderEquity": "2957200000", "capitalLeaseObligations": "555000000", "otherCurrentLiabilities": "658700000", "totalCurrentLiabilities": "1319400000", "otherNonCurrentLiabilities": "69600000", "totalNonCurrentLiabilities": "6313799999", "cashAndShortTermInvestments": "288200000", "commonStockSharesOutstanding": "365839000", "intangibleAssetsExcludingGoodwill": "2950400000", "cashAndCashEquivalentsAtCarryingValue": "288200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27300000", "profitLoss": "None", "dividendPayout": "44200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-25800000", "operatingCashflow": "103800000", "capitalExpenditures": "104500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80999999", "cashflowFromInvestment": "-111000000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32199999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1554100000, "cost_of_revenue": 1136300000, "gross_profit": 417800000, "ebit": 58300000, "ebitda": 231500000, "pretax_income": -21100000, "tax_provision": 4200000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5250800000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 203266735, "capital_expenditure": 143069085, "free_cash_flow": 346335820, "dividends_paid": 36695495, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318227, "ticker_id": 3212, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58300000", "ebitda": "231500000", "netIncome": "-13000000", "grossProfit": "417800000", "depreciation": "None", "totalRevenue": "1554100000", "costOfRevenue": "1136300000", "interestIncome": "None", "incomeBeforeTax": "-21100000", "interestExpense": "79400000", "operatingIncome": "68800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-79400000", "nonInterestIncome": "None", "operatingExpenses": "349000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173200000", "sellingGeneralAndAdministrative": "341000000", "netIncomeFromContinuingOperations": "-25300000" }, "balance": { "goodwill": "3581900000", "inventory": "223500000", "commonStock": "3700000", "currentDebt": "None", "investments": "None", "totalAssets": "10602800000", "longTermDebt": "5084600000", "shortTermDebt": "166200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2992700000", "reportedCurrency": "USD", "retainedEarnings": "-2014500000", "totalLiabilities": "7610200000", "otherCurrentAssets": "185600000", "totalCurrentAssets": "1217800000", "currentLongTermDebt": "73300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9385000000", "currentAccountsPayable": "518900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5725200000", "totalShareholderEquity": "2992600000", "capitalLeaseObligations": "567300000", "otherCurrentLiabilities": "515700000", "totalCurrentLiabilities": "1282700000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "6327500000", "cashAndShortTermInvestments": "376900000", "commonStockSharesOutstanding": "374869000", "intangibleAssetsExcludingGoodwill": "2992700000", "cashAndCashEquivalentsAtCarryingValue": "376900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25300000", "profitLoss": "None", "dividendPayout": "36695495", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7342817", "operatingCashflow": "203266735", "capitalExpenditures": "143069085", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171375983", "cashflowFromInvestment": "-76685585", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36695495", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121069656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1554100000, "cost_of_revenue": 1136300000, "gross_profit": 417800000, "research_and_development": null, "selling_general_admin": 341000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58300000, "depreciation_amortisation": 173200000, "ebitda": 231500000, "interest_expense": 79400000, "interest_income": null, "other_non_operating": null, "pretax_income": -21100000, "tax_provision": 4200000, "effective_tax_rate": null, "net_income": -13000000, "net_income_continuing_ops": -25300000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376900000, "short_term_investments": null, "net_receivables": 431800000, "inventory": 223500000, "other_current_assets": null, "total_current_assets": 1217800000, "net_ppe": null, "goodwill": 3581900000, "intangible_assets": 2992700000, "goodwill_and_intangibles": 6574600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9385000000, "total_assets": 10602800000, "short_term_debt": 166200000, "accounts_payable": 518900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1282700000, "long_term_debt": 5084600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6327500000, "total_liabilities": 7610200000, "total_debt": 5250800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2014500000, "total_equity": 2992600000, "shares_outstanding": 374869000, "operating_cash_flow": 203266735, "stock_based_compensation": 13100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143069085, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76685585, "dividends_paid": 36695495, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171375983, "free_cash_flow": 346335820, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58300000", "ebitda": "231500000", "netIncome": "-13000000", "grossProfit": "417800000", "depreciation": "None", "totalRevenue": "1554100000", "costOfRevenue": "1136300000", "interestIncome": "None", "incomeBeforeTax": "-21100000", "interestExpense": "79400000", "operatingIncome": "68800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-79400000", "nonInterestIncome": "None", "operatingExpenses": "349000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173200000", "sellingGeneralAndAdministrative": "341000000", "netIncomeFromContinuingOperations": "-25300000" }, "balance": { "goodwill": "3581900000", "inventory": "223500000", "commonStock": "3700000", "currentDebt": "None", "investments": "None", "totalAssets": "10602800000", "longTermDebt": "5084600000", "shortTermDebt": "166200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2992700000", "reportedCurrency": "USD", "retainedEarnings": "-2014500000", "totalLiabilities": "7610200000", "otherCurrentAssets": "185600000", "totalCurrentAssets": "1217800000", "currentLongTermDebt": "73300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9385000000", "currentAccountsPayable": "518900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5725200000", "totalShareholderEquity": "2992600000", "capitalLeaseObligations": "567300000", "otherCurrentLiabilities": "515700000", "totalCurrentLiabilities": "1282700000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "6327500000", "cashAndShortTermInvestments": "376900000", "commonStockSharesOutstanding": "374869000", "intangibleAssetsExcludingGoodwill": "2992700000", "cashAndCashEquivalentsAtCarryingValue": "376900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25300000", "profitLoss": "None", "dividendPayout": "36695495", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7342817", "operatingCashflow": "203266735", "capitalExpenditures": "143069085", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171375983", "cashflowFromInvestment": "-76685585", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36695495", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121069656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1766100000, "cost_of_revenue": 1237900000, "gross_profit": 528200000, "ebit": 150000000, "ebitda": 313100000, "pretax_income": 66900000, "tax_provision": 26400000, "net_income": 16800000, "net_income_to_common": 16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 422700000, "total_current_assets": 1466200000, "total_assets": 10956100000, "short_term_debt": 164100000, "long_term_debt": 5015900000, "total_debt": 5180000000, "total_liabilities": 7796100000, "total_equity": 3160000000, "shares_outstanding": 374055000, "goodwill_and_intangibles": 6666100000 }, "cash_flow": { "operating_cash_flow": 293738870, "capital_expenditure": 117108410, "free_cash_flow": 410847280, "dividends_paid": 37535136, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318229, "ticker_id": 3212, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150000000", "ebitda": "313100000", "netIncome": "16800000", "grossProfit": "528200000", "depreciation": "None", "totalRevenue": "1766100000", "costOfRevenue": "1237900000", "interestIncome": "None", "incomeBeforeTax": "66900000", "interestExpense": "83100000", "operatingIncome": "146400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26400000", "reportedCurrency": "USD", "netInterestIncome": "-83100000", "nonInterestIncome": "None", "operatingExpenses": "381800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1237900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163100000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "40500000" }, "balance": { "goodwill": "3585600000", "inventory": "233900000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "10956100000", "longTermDebt": "5015900000", "shortTermDebt": "164100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3080500000", "reportedCurrency": "USD", "retainedEarnings": "-1844000000", "totalLiabilities": "7796100000", "otherCurrentAssets": "259600000", "totalCurrentAssets": "1466200000", "currentLongTermDebt": "71000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "550000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9489900000", "currentAccountsPayable": "561100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5700000000", "totalShareholderEquity": "3160000000", "capitalLeaseObligations": "613100000", "otherCurrentLiabilities": "708200000", "totalCurrentLiabilities": "1433400000", "otherNonCurrentLiabilities": "56600000", "totalNonCurrentLiabilities": "6362700000", "cashAndShortTermInvestments": "422700000", "commonStockSharesOutstanding": "374055000", "intangibleAssetsExcludingGoodwill": "3080500000", "cashAndCashEquivalentsAtCarryingValue": "422700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40500000", "profitLoss": "None", "dividendPayout": "37535136", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9083096", "operatingCashflow": "293738870", "capitalExpenditures": "117108410", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134547872", "cashflowFromInvestment": "-146572144", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37535136", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76281920", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1766100000, "cost_of_revenue": 1237900000, "gross_profit": 528200000, "research_and_development": null, "selling_general_admin": 343000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150000000, "depreciation_amortisation": 163100000, "ebitda": 313100000, "interest_expense": 83100000, "interest_income": null, "other_non_operating": null, "pretax_income": 66900000, "tax_provision": 26400000, "effective_tax_rate": null, "net_income": 16800000, "net_income_continuing_ops": 40500000, "net_income_to_common": 16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 422700000, "short_term_investments": null, "net_receivables": 550000000, "inventory": 233900000, "other_current_assets": null, "total_current_assets": 1466200000, "net_ppe": null, "goodwill": 3585600000, "intangible_assets": 3080500000, "goodwill_and_intangibles": 6666100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9489900000, "total_assets": 10956100000, "short_term_debt": 164100000, "accounts_payable": 561100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1433400000, "long_term_debt": 5015900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6362700000, "total_liabilities": 7796100000, "total_debt": 5180000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1844000000, "total_equity": 3160000000, "shares_outstanding": 374055000, "operating_cash_flow": 293738870, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117108410, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146572144, "dividends_paid": 37535136, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134547872, "free_cash_flow": 410847280, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150000000", "ebitda": "313100000", "netIncome": "16800000", "grossProfit": "528200000", "depreciation": "None", "totalRevenue": "1766100000", "costOfRevenue": "1237900000", "interestIncome": "None", "incomeBeforeTax": "66900000", "interestExpense": "83100000", "operatingIncome": "146400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26400000", "reportedCurrency": "USD", "netInterestIncome": "-83100000", "nonInterestIncome": "None", "operatingExpenses": "381800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1237900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163100000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "40500000" }, "balance": { "goodwill": "3585600000", "inventory": "233900000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "10956100000", "longTermDebt": "5015900000", "shortTermDebt": "164100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3080500000", "reportedCurrency": "USD", "retainedEarnings": "-1844000000", "totalLiabilities": "7796100000", "otherCurrentAssets": "259600000", "totalCurrentAssets": "1466200000", "currentLongTermDebt": "71000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "550000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9489900000", "currentAccountsPayable": "561100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5700000000", "totalShareholderEquity": "3160000000", "capitalLeaseObligations": "613100000", "otherCurrentLiabilities": "708200000", "totalCurrentLiabilities": "1433400000", "otherNonCurrentLiabilities": "56600000", "totalNonCurrentLiabilities": "6362700000", "cashAndShortTermInvestments": "422700000", "commonStockSharesOutstanding": "374055000", "intangibleAssetsExcludingGoodwill": "3080500000", "cashAndCashEquivalentsAtCarryingValue": "422700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40500000", "profitLoss": "None", "dividendPayout": "37535136", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9083096", "operatingCashflow": "293738870", "capitalExpenditures": "117108410", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134547872", "cashflowFromInvestment": "-146572144", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37535136", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76281920", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1730100000, "cost_of_revenue": 1189200000, "gross_profit": 540900000, "ebit": 128700000, "ebitda": 274000000, "pretax_income": 46800000, "tax_provision": 16300000, "net_income": 27600000, "net_income_to_common": 27600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412000000, "total_current_assets": 1502700000, "total_assets": 11049200000, "short_term_debt": 163500000, "long_term_debt": 5022200000, "total_debt": 5185700000, "total_liabilities": 7803000000, "total_equity": 3246200000, "shares_outstanding": 376815000, "goodwill_and_intangibles": 6705600000 }, "cash_flow": { "operating_cash_flow": 157639276, "capital_expenditure": 56015776, "free_cash_flow": 213655052, "dividends_paid": 38787393, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318230, "ticker_id": 3212, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128700000", "ebitda": "274000000", "netIncome": "27600000", "grossProfit": "540900000", "depreciation": "None", "totalRevenue": "1730100000", "costOfRevenue": "1189200000", "interestIncome": "None", "incomeBeforeTax": "46800000", "interestExpense": "81900000", "operatingIncome": "162500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16300000", "reportedCurrency": "USD", "netInterestIncome": "-81900000", "nonInterestIncome": "None", "operatingExpenses": "378400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1189200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145300000", "sellingGeneralAndAdministrative": "378600000", "netIncomeFromContinuingOperations": "30500000" }, "balance": { "goodwill": "3581400000", "inventory": "248300000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "11049200000", "longTermDebt": "5022200000", "shortTermDebt": "163500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3124200000", "reportedCurrency": "USD", "retainedEarnings": "-1749700000", "totalLiabilities": "7803000000", "otherCurrentAssets": "255400000", "totalCurrentAssets": "1502700000", "currentLongTermDebt": "70400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "587000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9546500000", "currentAccountsPayable": "1117000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5725700000", "totalShareholderEquity": "3246200000", "capitalLeaseObligations": "633100000", "otherCurrentLiabilities": "139500000", "totalCurrentLiabilities": "1420000000", "otherNonCurrentLiabilities": "54900000", "totalNonCurrentLiabilities": "6383000000", "cashAndShortTermInvestments": "412000000", "commonStockSharesOutstanding": "376815000", "intangibleAssetsExcludingGoodwill": "3124200000", "cashAndCashEquivalentsAtCarryingValue": "412000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30500000", "profitLoss": "None", "dividendPayout": "38787393", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4296329", "operatingCashflow": "157639276", "capitalExpenditures": "56015776", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158709202", "cashflowFromInvestment": "-45270964", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38787393", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105834395", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1730100000, "cost_of_revenue": 1189200000, "gross_profit": 540900000, "research_and_development": null, "selling_general_admin": 378600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128700000, "depreciation_amortisation": 145300000, "ebitda": 274000000, "interest_expense": 81900000, "interest_income": null, "other_non_operating": null, "pretax_income": 46800000, "tax_provision": 16300000, "effective_tax_rate": null, "net_income": 27600000, "net_income_continuing_ops": 30500000, "net_income_to_common": 27600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412000000, "short_term_investments": null, "net_receivables": 587000000, "inventory": 248300000, "other_current_assets": null, "total_current_assets": 1502700000, "net_ppe": null, "goodwill": 3581400000, "intangible_assets": 3124200000, "goodwill_and_intangibles": 6705600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9546500000, "total_assets": 11049200000, "short_term_debt": 163500000, "accounts_payable": 1117000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420000000, "long_term_debt": 5022200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6383000000, "total_liabilities": 7803000000, "total_debt": 5185700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1749700000, "total_equity": 3246200000, "shares_outstanding": 376815000, "operating_cash_flow": 157639276, "stock_based_compensation": 12900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56015776, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45270964, "dividends_paid": 38787393, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158709202, "free_cash_flow": 213655052, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128700000", "ebitda": "274000000", "netIncome": "27600000", "grossProfit": "540900000", "depreciation": "None", "totalRevenue": "1730100000", "costOfRevenue": "1189200000", "interestIncome": "None", "incomeBeforeTax": "46800000", "interestExpense": "81900000", "operatingIncome": "162500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16300000", "reportedCurrency": "USD", "netInterestIncome": "-81900000", "nonInterestIncome": "None", "operatingExpenses": "378400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1189200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145300000", "sellingGeneralAndAdministrative": "378600000", "netIncomeFromContinuingOperations": "30500000" }, "balance": { "goodwill": "3581400000", "inventory": "248300000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "11049200000", "longTermDebt": "5022200000", "shortTermDebt": "163500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3124200000", "reportedCurrency": "USD", "retainedEarnings": "-1749700000", "totalLiabilities": "7803000000", "otherCurrentAssets": "255400000", "totalCurrentAssets": "1502700000", "currentLongTermDebt": "70400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "587000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9546500000", "currentAccountsPayable": "1117000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5725700000", "totalShareholderEquity": "3246200000", "capitalLeaseObligations": "633100000", "otherCurrentLiabilities": "139500000", "totalCurrentLiabilities": "1420000000", "otherNonCurrentLiabilities": "54900000", "totalNonCurrentLiabilities": "6383000000", "cashAndShortTermInvestments": "412000000", "commonStockSharesOutstanding": "376815000", "intangibleAssetsExcludingGoodwill": "3124200000", "cashAndCashEquivalentsAtCarryingValue": "412000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30500000", "profitLoss": "None", "dividendPayout": "38787393", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4296329", "operatingCashflow": "157639276", "capitalExpenditures": "56015776", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158709202", "cashflowFromInvestment": "-45270964", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38787393", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105834395", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1613700000, "cost_of_revenue": 1092700000, "gross_profit": 521000000, "ebit": 134500000, "ebitda": 263100000, "pretax_income": 52400000, "tax_provision": 17700000, "net_income": 28700000, "net_income_to_common": 28700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449700000, "total_current_assets": 1392600000, "total_assets": 10982000000, "short_term_debt": 162100000, "long_term_debt": 4976700000, "total_debt": 5138800000, "total_liabilities": 7648900000, "total_equity": 3333100000, "shares_outstanding": 381613000, "goodwill_and_intangibles": 6733700000 }, "cash_flow": { "operating_cash_flow": 34200000, "capital_expenditure": 62000000, "free_cash_flow": 96200000, "dividends_paid": 38600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318231, "ticker_id": 3212, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134500000", "ebitda": "263100000", "netIncome": "28700000", "grossProfit": "521000000", "depreciation": "None", "totalRevenue": "1613700000", "costOfRevenue": "1092700000", "interestIncome": "None", "incomeBeforeTax": "52400000", "interestExpense": "82100000", "operatingIncome": "193000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17700000", "reportedCurrency": "USD", "netInterestIncome": "-82100000", "nonInterestIncome": "None", "operatingExpenses": "328000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1092700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128600000", "sellingGeneralAndAdministrative": "327800000", "netIncomeFromContinuingOperations": "34700000" }, "balance": { "goodwill": "3572200000", "inventory": "252200000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "10982000000", "longTermDebt": "4976700000", "shortTermDebt": "162100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3161500000", "reportedCurrency": "USD", "retainedEarnings": "-1637400000", "totalLiabilities": "7648900000", "otherCurrentAssets": "186100000", "totalCurrentAssets": "1392600000", "currentLongTermDebt": "67900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "504600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9589400000", "currentAccountsPayable": "1040700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5688100000", "totalShareholderEquity": "3333100000", "capitalLeaseObligations": "643500000", "otherCurrentLiabilities": "103100000", "totalCurrentLiabilities": "1305900000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "6343000000", "cashAndShortTermInvestments": "449700000", "commonStockSharesOutstanding": "381613000", "intangibleAssetsExcludingGoodwill": "3161500000", "cashAndCashEquivalentsAtCarryingValue": "449700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34700000", "profitLoss": "None", "dividendPayout": "38600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-45700000", "operatingCashflow": "34200000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170900000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1613700000, "cost_of_revenue": 1092700000, "gross_profit": 521000000, "research_and_development": null, "selling_general_admin": 327800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134500000, "depreciation_amortisation": 128600000, "ebitda": 263100000, "interest_expense": 82100000, "interest_income": null, "other_non_operating": null, "pretax_income": 52400000, "tax_provision": 17700000, "effective_tax_rate": null, "net_income": 28700000, "net_income_continuing_ops": 34700000, "net_income_to_common": 28700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449700000, "short_term_investments": null, "net_receivables": 504600000, "inventory": 252200000, "other_current_assets": null, "total_current_assets": 1392600000, "net_ppe": null, "goodwill": 3572200000, "intangible_assets": 3161500000, "goodwill_and_intangibles": 6733700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9589400000, "total_assets": 10982000000, "short_term_debt": 162100000, "accounts_payable": 1040700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1305900000, "long_term_debt": 4976700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6343000000, "total_liabilities": 7648900000, "total_debt": 5138800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1637400000, "total_equity": 3333100000, "shares_outstanding": 381613000, "operating_cash_flow": 34200000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31200000, "dividends_paid": 38600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170900000, "free_cash_flow": 96200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134500000", "ebitda": "263100000", "netIncome": "28700000", "grossProfit": "521000000", "depreciation": "None", "totalRevenue": "1613700000", "costOfRevenue": "1092700000", "interestIncome": "None", "incomeBeforeTax": "52400000", "interestExpense": "82100000", "operatingIncome": "193000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17700000", "reportedCurrency": "USD", "netInterestIncome": "-82100000", "nonInterestIncome": "None", "operatingExpenses": "328000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1092700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128600000", "sellingGeneralAndAdministrative": "327800000", "netIncomeFromContinuingOperations": "34700000" }, "balance": { "goodwill": "3572200000", "inventory": "252200000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "10982000000", "longTermDebt": "4976700000", "shortTermDebt": "162100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3161500000", "reportedCurrency": "USD", "retainedEarnings": "-1637400000", "totalLiabilities": "7648900000", "otherCurrentAssets": "186100000", "totalCurrentAssets": "1392600000", "currentLongTermDebt": "67900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "504600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9589400000", "currentAccountsPayable": "1040700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5688100000", "totalShareholderEquity": "3333100000", "capitalLeaseObligations": "643500000", "otherCurrentLiabilities": "103100000", "totalCurrentLiabilities": "1305900000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "6343000000", "cashAndShortTermInvestments": "449700000", "commonStockSharesOutstanding": "381613000", "intangibleAssetsExcludingGoodwill": "3161500000", "cashAndCashEquivalentsAtCarryingValue": "449700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34700000", "profitLoss": "None", "dividendPayout": "38600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-45700000", "operatingCashflow": "34200000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170900000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1397200000, "cost_of_revenue": 965500000, "gross_profit": 431700000, "ebit": -81000000, "ebitda": 25000000, "pretax_income": -168800000, "tax_provision": -14900000, "net_income": -157700000, "net_income_to_common": -157700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614400000, "total_current_assets": 1529000000, "total_assets": 11194500000, "short_term_debt": 160000000, "long_term_debt": 4963600000, "total_debt": 5123600000, "total_liabilities": 7750300000, "total_equity": 3444200000, "shares_outstanding": 312891000, "goodwill_and_intangibles": 6763900000 }, "cash_flow": { "operating_cash_flow": 196794858, "capital_expenditure": 38736058, "free_cash_flow": 235530916, "dividends_paid": 559576581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318232, "ticker_id": 3212, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81000000", "ebitda": "25000000", "netIncome": "-157700000", "grossProfit": "431700000", "depreciation": "None", "totalRevenue": "1397200000", "costOfRevenue": "965500000", "interestIncome": "None", "incomeBeforeTax": "-168800000", "interestExpense": "87800000", "operatingIncome": "96000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14900000", "reportedCurrency": "USD", "netInterestIncome": "-87800000", "nonInterestIncome": "None", "operatingExpenses": "335700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "965500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "335900000", "netIncomeFromContinuingOperations": "-153900000" }, "balance": { "goodwill": "3572200000", "inventory": "208400000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "11194500000", "longTermDebt": "4963600000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3191700000", "reportedCurrency": "USD", "retainedEarnings": "-1513700000", "totalLiabilities": "7750300000", "otherCurrentAssets": "262200000", "totalCurrentAssets": "1529000000", "currentLongTermDebt": "64500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9665500000", "currentAccountsPayable": "471600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5679200000", "totalShareholderEquity": "3444200000", "capitalLeaseObligations": "651100000", "otherCurrentLiabilities": "779900000", "totalCurrentLiabilities": "1411500000", "otherNonCurrentLiabilities": "49800000", "totalNonCurrentLiabilities": "6338800000", "cashAndShortTermInvestments": "614400000", "commonStockSharesOutstanding": "312891000", "intangibleAssetsExcludingGoodwill": "3191700000", "cashAndCashEquivalentsAtCarryingValue": "614400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153900000", "profitLoss": "None", "dividendPayout": "559576581", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3492257", "operatingCashflow": "196794858", "capitalExpenditures": "38736058", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299499193", "cashflowFromInvestment": "525871067", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "559576581", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10056679", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1397200000, "cost_of_revenue": 965500000, "gross_profit": 431700000, "research_and_development": null, "selling_general_admin": 335900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81000000, "depreciation_amortisation": 106000000, "ebitda": 25000000, "interest_expense": 87800000, "interest_income": null, "other_non_operating": null, "pretax_income": -168800000, "tax_provision": -14900000, "effective_tax_rate": null, "net_income": -157700000, "net_income_continuing_ops": -153900000, "net_income_to_common": -157700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 614400000, "short_term_investments": null, "net_receivables": 444000000, "inventory": 208400000, "other_current_assets": null, "total_current_assets": 1529000000, "net_ppe": null, "goodwill": 3572200000, "intangible_assets": 3191700000, "goodwill_and_intangibles": 6763900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9665500000, "total_assets": 11194500000, "short_term_debt": 160000000, "accounts_payable": 471600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1411500000, "long_term_debt": 4963600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6338800000, "total_liabilities": 7750300000, "total_debt": 5123600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1513700000, "total_equity": 3444200000, "shares_outstanding": 312891000, "operating_cash_flow": 196794858, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38736058, "acquisitions": null, "other_investing": null, "investing_cash_flow": 525871067, "dividends_paid": 559576581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -299499193, "free_cash_flow": 235530916, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81000000", "ebitda": "25000000", "netIncome": "-157700000", "grossProfit": "431700000", "depreciation": "None", "totalRevenue": "1397200000", "costOfRevenue": "965500000", "interestIncome": "None", "incomeBeforeTax": "-168800000", "interestExpense": "87800000", "operatingIncome": "96000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14900000", "reportedCurrency": "USD", "netInterestIncome": "-87800000", "nonInterestIncome": "None", "operatingExpenses": "335700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "965500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "335900000", "netIncomeFromContinuingOperations": "-153900000" }, "balance": { "goodwill": "3572200000", "inventory": "208400000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "11194500000", "longTermDebt": "4963600000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3191700000", "reportedCurrency": "USD", "retainedEarnings": "-1513700000", "totalLiabilities": "7750300000", "otherCurrentAssets": "262200000", "totalCurrentAssets": "1529000000", "currentLongTermDebt": "64500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9665500000", "currentAccountsPayable": "471600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5679200000", "totalShareholderEquity": "3444200000", "capitalLeaseObligations": "651100000", "otherCurrentLiabilities": "779900000", "totalCurrentLiabilities": "1411500000", "otherNonCurrentLiabilities": "49800000", "totalNonCurrentLiabilities": "6338800000", "cashAndShortTermInvestments": "614400000", "commonStockSharesOutstanding": "312891000", "intangibleAssetsExcludingGoodwill": "3191700000", "cashAndCashEquivalentsAtCarryingValue": "614400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153900000", "profitLoss": "None", "dividendPayout": "559576581", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3492257", "operatingCashflow": "196794858", "capitalExpenditures": "38736058", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299499193", "cashflowFromInvestment": "525871067", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "559576581", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10056679", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 511400000, "cost_of_revenue": 180600000, "gross_profit": 330800000, "ebit": 67000000, "ebitda": 118000000, "pretax_income": 52100000, "tax_provision": 13900000, "net_income": 30600000, "net_income_to_common": 30600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 667300000, "total_current_assets": 998300000, "total_assets": 3563100000, "short_term_debt": 41100000, "long_term_debt": 3750100000, "total_debt": 3791200000, "total_liabilities": 2080199999, "total_equity": 1482900000, "shares_outstanding": 162062000, "goodwill_and_intangibles": 1718700000 }, "cash_flow": { "operating_cash_flow": 266467279, "capital_expenditure": 32504639, "free_cash_flow": 298971918, "dividends_paid": 1710985, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318234, "ticker_id": 3212, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67000000", "ebitda": "118000000", "netIncome": "30600000", "grossProfit": "330800000", "depreciation": "None", "totalRevenue": "511400000", "costOfRevenue": "180600000", "interestIncome": "None", "incomeBeforeTax": "52100000", "interestExpense": "14900000", "operatingIncome": "68500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13900000", "reportedCurrency": "USD", "netInterestIncome": "-85700000", "nonInterestIncome": "None", "operatingExpenses": "262300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "239700000", "netIncomeFromContinuingOperations": "53300000" }, "balance": { "goodwill": "1009400000", "inventory": "48600000", "commonStock": "1311100000", "currentDebt": "None", "investments": "None", "totalAssets": "3563100000", "longTermDebt": "3750100000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "709300000", "reportedCurrency": "USD", "retainedEarnings": "194500000", "totalLiabilities": "2080199999", "otherCurrentAssets": "96600000", "totalCurrentAssets": "998300000", "currentLongTermDebt": "45300000", "longTermInvestments": "None", "shortTermInvestments": "492500000", "currentNetReceivables": "185800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2564800000", "currentAccountsPayable": "282000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1439300000", "totalShareholderEquity": "1482900000", "capitalLeaseObligations": "517700000", "otherCurrentLiabilities": "103000000", "totalCurrentLiabilities": "426100000", "otherNonCurrentLiabilities": "23800000", "totalNonCurrentLiabilities": "1654100000", "cashAndShortTermInvestments": "667300000", "commonStockSharesOutstanding": "162062000", "intangibleAssetsExcludingGoodwill": "709300000", "cashAndCashEquivalentsAtCarryingValue": "667300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53300000", "profitLoss": "None", "dividendPayout": "1710985", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3218446", "operatingCashflow": "266467279", "capitalExpenditures": "32504639", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67115598", "cashflowFromInvestment": "-41392140", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1710985", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 511400000, "cost_of_revenue": 180600000, "gross_profit": 330800000, "research_and_development": null, "selling_general_admin": 239700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67000000, "depreciation_amortisation": 51000000, "ebitda": 118000000, "interest_expense": 14900000, "interest_income": null, "other_non_operating": null, "pretax_income": 52100000, "tax_provision": 13900000, "effective_tax_rate": null, "net_income": 30600000, "net_income_continuing_ops": 53300000, "net_income_to_common": 30600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 667300000, "short_term_investments": 492500000, "net_receivables": 185800000, "inventory": 48600000, "other_current_assets": null, "total_current_assets": 998300000, "net_ppe": null, "goodwill": 1009400000, "intangible_assets": 709300000, "goodwill_and_intangibles": 1718700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2564800000, "total_assets": 3563100000, "short_term_debt": 41100000, "accounts_payable": 282000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426100000, "long_term_debt": 3750100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1654100000, "total_liabilities": 2080199999, "total_debt": 3791200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 194500000, "total_equity": 1482900000, "shares_outstanding": 162062000, "operating_cash_flow": 266467279, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32504639, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41392140, "dividends_paid": 1710985, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67115598, "free_cash_flow": 298971918, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67000000", "ebitda": "118000000", "netIncome": "30600000", "grossProfit": "330800000", "depreciation": "None", "totalRevenue": "511400000", "costOfRevenue": "180600000", "interestIncome": "None", "incomeBeforeTax": "52100000", "interestExpense": "14900000", "operatingIncome": "68500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13900000", "reportedCurrency": "USD", "netInterestIncome": "-85700000", "nonInterestIncome": "None", "operatingExpenses": "262300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "239700000", "netIncomeFromContinuingOperations": "53300000" }, "balance": { "goodwill": "1009400000", "inventory": "48600000", "commonStock": "1311100000", "currentDebt": "None", "investments": "None", "totalAssets": "3563100000", "longTermDebt": "3750100000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "709300000", "reportedCurrency": "USD", "retainedEarnings": "194500000", "totalLiabilities": "2080199999", "otherCurrentAssets": "96600000", "totalCurrentAssets": "998300000", "currentLongTermDebt": "45300000", "longTermInvestments": "None", "shortTermInvestments": "492500000", "currentNetReceivables": "185800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2564800000", "currentAccountsPayable": "282000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1439300000", "totalShareholderEquity": "1482900000", "capitalLeaseObligations": "517700000", "otherCurrentLiabilities": "103000000", "totalCurrentLiabilities": "426100000", "otherNonCurrentLiabilities": "23800000", "totalNonCurrentLiabilities": "1654100000", "cashAndShortTermInvestments": "667300000", "commonStockSharesOutstanding": "162062000", "intangibleAssetsExcludingGoodwill": "709300000", "cashAndCashEquivalentsAtCarryingValue": "667300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53300000", "profitLoss": "None", "dividendPayout": "1710985", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3218446", "operatingCashflow": "266467279", "capitalExpenditures": "32504639", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67115598", "cashflowFromInvestment": "-41392140", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1710985", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1314400000, "cost_of_revenue": 884600000, "gross_profit": 429800000, "ebit": 159000000, "ebitda": 233300000, "pretax_income": 72800000, "tax_provision": 18300000, "net_income": 54500000, "net_income_to_common": 54500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603300000, "total_current_assets": 919500000, "total_assets": 3519700000, "short_term_debt": 40600000, "long_term_debt": 3804800000, "total_debt": 3845400000, "total_liabilities": 2065300000, "total_equity": 1454400000, "shares_outstanding": 218618000, "goodwill_and_intangibles": 1726800000 }, "cash_flow": { "operating_cash_flow": 96668262, "capital_expenditure": 40642842, "free_cash_flow": 137311104, "dividends_paid": 2708278, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318235, "ticker_id": 3212, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159000000", "ebitda": "233300000", "netIncome": "54500000", "grossProfit": "429800000", "depreciation": "None", "totalRevenue": "1314400000", "costOfRevenue": "884600000", "interestIncome": "None", "incomeBeforeTax": "72800000", "interestExpense": "86200000", "operatingIncome": "172200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18300000", "reportedCurrency": "USD", "netInterestIncome": "-86200000", "nonInterestIncome": "None", "operatingExpenses": "257600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74300000", "sellingGeneralAndAdministrative": "139799999", "netIncomeFromContinuingOperations": "54500000" }, "balance": { "goodwill": "1009000000", "inventory": "47300000", "commonStock": "1310200000", "currentDebt": "None", "investments": "None", "totalAssets": "3519700000", "longTermDebt": "3804800000", "shortTermDebt": "40600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "717800000", "reportedCurrency": "USD", "retainedEarnings": "170600000", "totalLiabilities": "2065300000", "otherCurrentAssets": "104800000", "totalCurrentAssets": "919500000", "currentLongTermDebt": "40500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2600200000", "currentAccountsPayable": "280300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424900000", "totalShareholderEquity": "1454400000", "capitalLeaseObligations": "529900000", "otherCurrentLiabilities": "100200000", "totalCurrentLiabilities": "421100000", "otherNonCurrentLiabilities": "22400000", "totalNonCurrentLiabilities": "1644200000", "cashAndShortTermInvestments": "603300000", "commonStockSharesOutstanding": "218618000", "intangibleAssetsExcludingGoodwill": "717800000", "cashAndCashEquivalentsAtCarryingValue": "603300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54500000", "profitLoss": "None", "dividendPayout": "2708278", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9300272", "operatingCashflow": "96668262", "capitalExpenditures": "40642842", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64398529", "cashflowFromInvestment": "-46968044", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2708278", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1314400000, "cost_of_revenue": 884600000, "gross_profit": 429800000, "research_and_development": null, "selling_general_admin": 139799999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159000000, "depreciation_amortisation": 74300000, "ebitda": 233300000, "interest_expense": 86200000, "interest_income": null, "other_non_operating": null, "pretax_income": 72800000, "tax_provision": 18300000, "effective_tax_rate": null, "net_income": 54500000, "net_income_continuing_ops": 54500000, "net_income_to_common": 54500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 603300000, "short_term_investments": null, "net_receivables": 164100000, "inventory": 47300000, "other_current_assets": null, "total_current_assets": 919500000, "net_ppe": null, "goodwill": 1009000000, "intangible_assets": 717800000, "goodwill_and_intangibles": 1726800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2600200000, "total_assets": 3519700000, "short_term_debt": 40600000, "accounts_payable": 280300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421100000, "long_term_debt": 3804800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1644200000, "total_liabilities": 2065300000, "total_debt": 3845400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 170600000, "total_equity": 1454400000, "shares_outstanding": 218618000, "operating_cash_flow": 96668262, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40642842, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46968044, "dividends_paid": 2708278, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64398529, "free_cash_flow": 137311104, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159000000", "ebitda": "233300000", "netIncome": "54500000", "grossProfit": "429800000", "depreciation": "None", "totalRevenue": "1314400000", "costOfRevenue": "884600000", "interestIncome": "None", "incomeBeforeTax": "72800000", "interestExpense": "86200000", "operatingIncome": "172200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18300000", "reportedCurrency": "USD", "netInterestIncome": "-86200000", "nonInterestIncome": "None", "operatingExpenses": "257600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74300000", "sellingGeneralAndAdministrative": "139799999", "netIncomeFromContinuingOperations": "54500000" }, "balance": { "goodwill": "1009000000", "inventory": "47300000", "commonStock": "1310200000", "currentDebt": "None", "investments": "None", "totalAssets": "3519700000", "longTermDebt": "3804800000", "shortTermDebt": "40600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "717800000", "reportedCurrency": "USD", "retainedEarnings": "170600000", "totalLiabilities": "2065300000", "otherCurrentAssets": "104800000", "totalCurrentAssets": "919500000", "currentLongTermDebt": "40500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2600200000", "currentAccountsPayable": "280300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424900000", "totalShareholderEquity": "1454400000", "capitalLeaseObligations": "529900000", "otherCurrentLiabilities": "100200000", "totalCurrentLiabilities": "421100000", "otherNonCurrentLiabilities": "22400000", "totalNonCurrentLiabilities": "1644200000", "cashAndShortTermInvestments": "603300000", "commonStockSharesOutstanding": "218618000", "intangibleAssetsExcludingGoodwill": "717800000", "cashAndCashEquivalentsAtCarryingValue": "603300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54500000", "profitLoss": "None", "dividendPayout": "2708278", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9300272", "operatingCashflow": "96668262", "capitalExpenditures": "40642842", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64398529", "cashflowFromInvestment": "-46968044", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2708278", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1135800000, "cost_of_revenue": 790300000, "gross_profit": 345500000, "ebit": 124800000, "ebitda": 200000000, "pretax_income": 44900000, "tax_provision": 11400000, "net_income": 33500000, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498300000, "total_current_assets": 858100000, "total_assets": 3499700000, "short_term_debt": 39400000, "long_term_debt": null, "total_debt": 39400000, "total_liabilities": 2056000000, "total_equity": 1443700000, "shares_outstanding": 218618000, "goodwill_and_intangibles": 1713800000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 23500000, "free_cash_flow": 29500000, "dividends_paid": 382700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318236, "ticker_id": 3212, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124800000", "ebitda": "200000000", "netIncome": "33500000", "grossProfit": "345500000", "depreciation": "None", "totalRevenue": "1135800000", "costOfRevenue": "790300000", "interestIncome": "None", "incomeBeforeTax": "44900000", "interestExpense": "79900000", "operatingIncome": "130600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11400000", "reportedCurrency": "USD", "netInterestIncome": "-79900000", "nonInterestIncome": "None", "operatingExpenses": "214900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75200000", "sellingGeneralAndAdministrative": "128300000", "netIncomeFromContinuingOperations": "33500000" }, "balance": { "goodwill": "1004700000", "inventory": "46300000", "commonStock": "1296400000", "currentDebt": "None", "investments": "None", "totalAssets": "3499700000", "longTermDebt": "None", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "709100000", "reportedCurrency": "None", "retainedEarnings": "173200000", "totalLiabilities": "2056000000", "otherCurrentAssets": "152200000", "totalCurrentAssets": "858100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2641600000", "currentAccountsPayable": "250100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420900000", "totalShareholderEquity": "1443700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112500000", "totalCurrentLiabilities": "402000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1654000000", "cashAndShortTermInvestments": "498300000", "commonStockSharesOutstanding": "218618000", "intangibleAssetsExcludingGoodwill": "709100000", "cashAndCashEquivalentsAtCarryingValue": "498300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33500000", "profitLoss": "None", "dividendPayout": "382700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-37400000", "operatingCashflow": "6000000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22100000", "cashflowFromInvestment": "-41700000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135800000, "cost_of_revenue": 790300000, "gross_profit": 345500000, "research_and_development": null, "selling_general_admin": 128300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124800000, "depreciation_amortisation": 75200000, "ebitda": 200000000, "interest_expense": 79900000, "interest_income": null, "other_non_operating": null, "pretax_income": 44900000, "tax_provision": 11400000, "effective_tax_rate": null, "net_income": 33500000, "net_income_continuing_ops": 33500000, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498300000, "short_term_investments": null, "net_receivables": 161300000, "inventory": 46300000, "other_current_assets": null, "total_current_assets": 858100000, "net_ppe": null, "goodwill": 1004700000, "intangible_assets": 709100000, "goodwill_and_intangibles": 1713800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2641600000, "total_assets": 3499700000, "short_term_debt": 39400000, "accounts_payable": 250100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1654000000, "total_liabilities": 2056000000, "total_debt": 39400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 173200000, "total_equity": 1443700000, "shares_outstanding": 218618000, "operating_cash_flow": 6000000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41700000, "dividends_paid": 382700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22100000, "free_cash_flow": 29500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124800000", "ebitda": "200000000", "netIncome": "33500000", "grossProfit": "345500000", "depreciation": "None", "totalRevenue": "1135800000", "costOfRevenue": "790300000", "interestIncome": "None", "incomeBeforeTax": "44900000", "interestExpense": "79900000", "operatingIncome": "130600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11400000", "reportedCurrency": "USD", "netInterestIncome": "-79900000", "nonInterestIncome": "None", "operatingExpenses": "214900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75200000", "sellingGeneralAndAdministrative": "128300000", "netIncomeFromContinuingOperations": "33500000" }, "balance": { "goodwill": "1004700000", "inventory": "46300000", "commonStock": "1296400000", "currentDebt": "None", "investments": "None", "totalAssets": "3499700000", "longTermDebt": "None", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "709100000", "reportedCurrency": "None", "retainedEarnings": "173200000", "totalLiabilities": "2056000000", "otherCurrentAssets": "152200000", "totalCurrentAssets": "858100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2641600000", "currentAccountsPayable": "250100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420900000", "totalShareholderEquity": "1443700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112500000", "totalCurrentLiabilities": "402000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1654000000", "cashAndShortTermInvestments": "498300000", "commonStockSharesOutstanding": "218618000", "intangibleAssetsExcludingGoodwill": "709100000", "cashAndCashEquivalentsAtCarryingValue": "498300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33500000", "profitLoss": "None", "dividendPayout": "382700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-37400000", "operatingCashflow": "6000000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22100000", "cashflowFromInvestment": "-41700000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 1086000000, "cost_of_revenue": 771800000, "gross_profit": 314200000, "ebit": 88600000, "ebitda": 171700000, "pretax_income": 13200000, "tax_provision": 1100000, "net_income": 12100000, "net_income_to_common": 12100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47000000, "total_current_assets": 698000000, "total_assets": 5153800000, "short_term_debt": 105700000, "long_term_debt": 3450700000, "total_debt": 3556400000, "total_liabilities": 5151100000, "total_equity": 2700000, "shares_outstanding": 160523000, "goodwill_and_intangibles": 2237600000 }, "cash_flow": { "operating_cash_flow": 57957354, "capital_expenditure": 97922634, "free_cash_flow": 155879988, "dividends_paid": 10723536, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318237, "ticker_id": 3212, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88600000", "ebitda": "171700000", "netIncome": "12100000", "grossProfit": "314200000", "depreciation": "None", "totalRevenue": "1086000000", "costOfRevenue": "771800000", "interestIncome": "None", "incomeBeforeTax": "13200000", "interestExpense": "75400000", "operatingIncome": "90500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-75400000", "nonInterestIncome": "None", "operatingExpenses": "223700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "771800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83100000", "sellingGeneralAndAdministrative": "2400000", "netIncomeFromContinuingOperations": "12100000" }, "balance": { "goodwill": "817400000", "inventory": "180400000", "commonStock": "1288600000", "currentDebt": "None", "investments": "None", "totalAssets": "5153800000", "longTermDebt": "3450700000", "shortTermDebt": "105700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1420200000", "reportedCurrency": "USD", "retainedEarnings": "-1014300000", "totalLiabilities": "5151100000", "otherCurrentAssets": "73100000", "totalCurrentAssets": "698000000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4455800000", "currentAccountsPayable": "356500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4054600000", "totalShareholderEquity": "2700000", "capitalLeaseObligations": "572000000", "otherCurrentLiabilities": "282800000", "totalCurrentLiabilities": "782800000", "otherNonCurrentLiabilities": "22400000", "totalNonCurrentLiabilities": "4368300000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "160523000", "intangibleAssetsExcludingGoodwill": "1420200000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12100000", "profitLoss": "None", "dividendPayout": "10723536", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18276072", "operatingCashflow": "57957354", "capitalExpenditures": "97922634", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31614524", "cashflowFromInvestment": "-60028991", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10723536", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159466034", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1086000000, "cost_of_revenue": 771800000, "gross_profit": 314200000, "research_and_development": null, "selling_general_admin": 2400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88600000, "depreciation_amortisation": 83100000, "ebitda": 171700000, "interest_expense": 75400000, "interest_income": null, "other_non_operating": null, "pretax_income": 13200000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": 12100000, "net_income_continuing_ops": 12100000, "net_income_to_common": 12100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47000000, "short_term_investments": null, "net_receivables": 397500000, "inventory": 180400000, "other_current_assets": null, "total_current_assets": 698000000, "net_ppe": null, "goodwill": 817400000, "intangible_assets": 1420200000, "goodwill_and_intangibles": 2237600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4455800000, "total_assets": 5153800000, "short_term_debt": 105700000, "accounts_payable": 356500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 782800000, "long_term_debt": 3450700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4368300000, "total_liabilities": 5151100000, "total_debt": 3556400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1014300000, "total_equity": 2700000, "shares_outstanding": 160523000, "operating_cash_flow": 57957354, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97922634, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60028991, "dividends_paid": 10723536, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31614524, "free_cash_flow": 155879988, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88600000", "ebitda": "171700000", "netIncome": "12100000", "grossProfit": "314200000", "depreciation": "None", "totalRevenue": "1086000000", "costOfRevenue": "771800000", "interestIncome": "None", "incomeBeforeTax": "13200000", "interestExpense": "75400000", "operatingIncome": "90500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-75400000", "nonInterestIncome": "None", "operatingExpenses": "223700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "771800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83100000", "sellingGeneralAndAdministrative": "2400000", "netIncomeFromContinuingOperations": "12100000" }, "balance": { "goodwill": "817400000", "inventory": "180400000", "commonStock": "1288600000", "currentDebt": "None", "investments": "None", "totalAssets": "5153800000", "longTermDebt": "3450700000", "shortTermDebt": "105700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1420200000", "reportedCurrency": "USD", "retainedEarnings": "-1014300000", "totalLiabilities": "5151100000", "otherCurrentAssets": "73100000", "totalCurrentAssets": "698000000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4455800000", "currentAccountsPayable": "356500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4054600000", "totalShareholderEquity": "2700000", "capitalLeaseObligations": "572000000", "otherCurrentLiabilities": "282800000", "totalCurrentLiabilities": "782800000", "otherNonCurrentLiabilities": "22400000", "totalNonCurrentLiabilities": "4368300000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "160523000", "intangibleAssetsExcludingGoodwill": "1420200000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12100000", "profitLoss": "None", "dividendPayout": "10723536", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18276072", "operatingCashflow": "57957354", "capitalExpenditures": "97922634", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31614524", "cashflowFromInvestment": "-60028991", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10723536", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159466034", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 470000000, "cost_of_revenue": 166700000, "gross_profit": 303300000, "ebit": 63800000, "ebitda": 113100000, "pretax_income": 46000000, "tax_provision": 12300000, "net_income": 33400000, "net_income_to_common": 33400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97800000, "total_current_assets": 526100000, "total_assets": 3594000000, "short_term_debt": 205000000, "long_term_debt": null, "total_debt": 205000000, "total_liabilities": 2303300000, "total_equity": 1290700000, "shares_outstanding": 160042000, "goodwill_and_intangibles": 2160000000 }, "cash_flow": { "operating_cash_flow": 148545957, "capital_expenditure": 34390277, "free_cash_flow": 182936234, "dividends_paid": 12733344, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318239, "ticker_id": 3212, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63800000", "ebitda": "113100000", "netIncome": "33400000", "grossProfit": "303300000", "depreciation": "None", "totalRevenue": "470000000", "costOfRevenue": "166700000", "interestIncome": "None", "incomeBeforeTax": "46000000", "interestExpense": "17800000", "operatingIncome": "58500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-75800000", "nonInterestIncome": "None", "operatingExpenses": "244800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49300000", "sellingGeneralAndAdministrative": "230800000", "netIncomeFromContinuingOperations": "57500000" }, "balance": { "goodwill": "1290400000", "inventory": "105800000", "commonStock": "1285700000", "currentDebt": "None", "investments": "None", "totalAssets": "3594000000", "longTermDebt": "None", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "869600000", "reportedCurrency": "None", "retainedEarnings": "3700000", "totalLiabilities": "2303300000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "526100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067900000", "currentAccountsPayable": "396200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1638100000", "totalShareholderEquity": "1290700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9100000", "totalCurrentLiabilities": "625300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1678000000", "cashAndShortTermInvestments": "97800000", "commonStockSharesOutstanding": "160042000", "intangibleAssetsExcludingGoodwill": "869600000", "cashAndCashEquivalentsAtCarryingValue": "97800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33700000", "profitLoss": "None", "dividendPayout": "12733344", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-101729", "operatingCashflow": "148545957", "capitalExpenditures": "34390277", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94695148", "cashflowFromInvestment": "-41299237", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12733344", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-595420", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470000000, "cost_of_revenue": 166700000, "gross_profit": 303300000, "research_and_development": null, "selling_general_admin": 230800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63800000, "depreciation_amortisation": 49300000, "ebitda": 113100000, "interest_expense": 17800000, "interest_income": null, "other_non_operating": null, "pretax_income": 46000000, "tax_provision": 12300000, "effective_tax_rate": null, "net_income": 33400000, "net_income_continuing_ops": 57500000, "net_income_to_common": 33400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97800000, "short_term_investments": null, "net_receivables": 277500000, "inventory": 105800000, "other_current_assets": null, "total_current_assets": 526100000, "net_ppe": null, "goodwill": 1290400000, "intangible_assets": 869600000, "goodwill_and_intangibles": 2160000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3067900000, "total_assets": 3594000000, "short_term_debt": 205000000, "accounts_payable": 396200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 625300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1678000000, "total_liabilities": 2303300000, "total_debt": 205000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3700000, "total_equity": 1290700000, "shares_outstanding": 160042000, "operating_cash_flow": 148545957, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34390277, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41299237, "dividends_paid": 12733344, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94695148, "free_cash_flow": 182936234, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63800000", "ebitda": "113100000", "netIncome": "33400000", "grossProfit": "303300000", "depreciation": "None", "totalRevenue": "470000000", "costOfRevenue": "166700000", "interestIncome": "None", "incomeBeforeTax": "46000000", "interestExpense": "17800000", "operatingIncome": "58500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-75800000", "nonInterestIncome": "None", "operatingExpenses": "244800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49300000", "sellingGeneralAndAdministrative": "230800000", "netIncomeFromContinuingOperations": "57500000" }, "balance": { "goodwill": "1290400000", "inventory": "105800000", "commonStock": "1285700000", "currentDebt": "None", "investments": "None", "totalAssets": "3594000000", "longTermDebt": "None", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "869600000", "reportedCurrency": "None", "retainedEarnings": "3700000", "totalLiabilities": "2303300000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "526100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067900000", "currentAccountsPayable": "396200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1638100000", "totalShareholderEquity": "1290700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9100000", "totalCurrentLiabilities": "625300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1678000000", "cashAndShortTermInvestments": "97800000", "commonStockSharesOutstanding": "160042000", "intangibleAssetsExcludingGoodwill": "869600000", "cashAndCashEquivalentsAtCarryingValue": "97800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33700000", "profitLoss": "None", "dividendPayout": "12733344", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-101729", "operatingCashflow": "148545957", "capitalExpenditures": "34390277", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94695148", "cashflowFromInvestment": "-41299237", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12733344", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-595420", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "income_statement": { "revenue": 450600000, "cost_of_revenue": 159800000, "gross_profit": 290800000, "ebit": 40800000, "ebitda": 88000000, "pretax_income": 22000000, "tax_provision": 8400000, "net_income": 21300000, "net_income_to_common": 21300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86800000, "total_current_assets": 537200000, "total_assets": 3659100000, "short_term_debt": 283700000, "long_term_debt": null, "total_debt": 283700000, "total_liabilities": 2393300000, "total_equity": 1265800000, "shares_outstanding": 159900000, "goodwill_and_intangibles": 2186400000 }, "cash_flow": { "operating_cash_flow": 77192702, "capital_expenditure": 27244602, "free_cash_flow": 104437304, "dividends_paid": 13191548, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318240, "ticker_id": 3212, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:56.125802+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40800000", "ebitda": "88000000", "netIncome": "21300000", "grossProfit": "290800000", "depreciation": "None", "totalRevenue": "450600000", "costOfRevenue": "159800000", "interestIncome": "None", "incomeBeforeTax": "22000000", "interestExpense": "18800000", "operatingIncome": "44200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-64400000", "nonInterestIncome": "None", "operatingExpenses": "246600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47200000", "sellingGeneralAndAdministrative": "241800000", "netIncomeFromContinuingOperations": "29300000" }, "balance": { "goodwill": "1300200000", "inventory": "105700000", "commonStock": "1283100000", "currentDebt": "None", "investments": "None", "totalAssets": "3659100000", "longTermDebt": "None", "shortTermDebt": "283700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "886200000", "reportedCurrency": "None", "retainedEarnings": "-16900000", "totalLiabilities": "2393300000", "otherCurrentAssets": "51500000", "totalCurrentAssets": "537200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3121899999", "currentAccountsPayable": "383800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745700000", "totalShareholderEquity": "1265800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7500000", "totalCurrentLiabilities": "690700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1702600000", "cashAndShortTermInvestments": "86800000", "commonStockSharesOutstanding": "159900000", "intangibleAssetsExcludingGoodwill": "886200000", "cashAndCashEquivalentsAtCarryingValue": "86800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13600000", "profitLoss": "None", "dividendPayout": "13191548", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2616612", "operatingCashflow": "77192702", "capitalExpenditures": "27244602", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34821592", "cashflowFromInvestment": "-52802599", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13191548", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2577055", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450600000, "cost_of_revenue": 159800000, "gross_profit": 290800000, "research_and_development": null, "selling_general_admin": 241800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40800000, "depreciation_amortisation": 47200000, "ebitda": 88000000, "interest_expense": 18800000, "interest_income": null, "other_non_operating": null, "pretax_income": 22000000, "tax_provision": 8400000, "effective_tax_rate": null, "net_income": 21300000, "net_income_continuing_ops": 29300000, "net_income_to_common": 21300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86800000, "short_term_investments": null, "net_receivables": 293200000, "inventory": 105700000, "other_current_assets": null, "total_current_assets": 537200000, "net_ppe": null, "goodwill": 1300200000, "intangible_assets": 886200000, "goodwill_and_intangibles": 2186400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3121899999, "total_assets": 3659100000, "short_term_debt": 283700000, "accounts_payable": 383800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 690700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1702600000, "total_liabilities": 2393300000, "total_debt": 283700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16900000, "total_equity": 1265800000, "shares_outstanding": 159900000, "operating_cash_flow": 77192702, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27244602, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52802599, "dividends_paid": 13191548, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34821592, "free_cash_flow": 104437304, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40800000", "ebitda": "88000000", "netIncome": "21300000", "grossProfit": "290800000", "depreciation": "None", "totalRevenue": "450600000", "costOfRevenue": "159800000", "interestIncome": "None", "incomeBeforeTax": "22000000", "interestExpense": "18800000", "operatingIncome": "44200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-64400000", "nonInterestIncome": "None", "operatingExpenses": "246600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47200000", "sellingGeneralAndAdministrative": "241800000", "netIncomeFromContinuingOperations": "29300000" }, "balance": { "goodwill": "1300200000", "inventory": "105700000", "commonStock": "1283100000", "currentDebt": "None", "investments": "None", "totalAssets": "3659100000", "longTermDebt": "None", "shortTermDebt": "283700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "886200000", "reportedCurrency": "None", "retainedEarnings": "-16900000", "totalLiabilities": "2393300000", "otherCurrentAssets": "51500000", "totalCurrentAssets": "537200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3121899999", "currentAccountsPayable": "383800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745700000", "totalShareholderEquity": "1265800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7500000", "totalCurrentLiabilities": "690700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1702600000", "cashAndShortTermInvestments": "86800000", "commonStockSharesOutstanding": "159900000", "intangibleAssetsExcludingGoodwill": "886200000", "cashAndCashEquivalentsAtCarryingValue": "86800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13600000", "profitLoss": "None", "dividendPayout": "13191548", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2616612", "operatingCashflow": "77192702", "capitalExpenditures": "27244602", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34821592", "cashflowFromInvestment": "-52802599", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13191548", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2577055", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }