{ "ticker": { "uuid": "ef2ad6e7-bb06-49f2-944c-8d2faf190bae", "symbol": "ESI", "name": "Element Solutions Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/ef2ad6e7-bb06-49f2-944c-8d2faf190bae/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef2ad6e7-bb06-49f2-944c-8d2faf190bae/" }, "ticker_metadata": { "id": 1333, "uuid": "ef2ad6e7-bb06-49f2-944c-8d2faf190bae", "symbol": "ESI", "name": "Element Solutions Inc", "asset_type": "equity", "market_cap": 10377667000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Element Solutions Inc produces and sells specialty chemicals in the United States, China, and internationally. The company is headquartered in Fort Lauderdale, Florida.", "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": "ef2ad6e7-bb06-49f2-944c-8d2faf190bae", "symbol": "ESI", "name": "Element Solutions Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/ef2ad6e7-bb06-49f2-944c-8d2faf190bae/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef2ad6e7-bb06-49f2-944c-8d2faf190bae/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.05, "quality": 0.19, "momentum": 0.92, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 39.84, "market_cap": 9709008000, "pe_ratio": 65.2926, "earnings_yield": 0.0153, "ebitda_to_ev": 0.0385, "shareholder_yield": 0.0081, "roe": 0.0544, "piotroski_f_score": 6, "momentum_12_1": 1.0393, "volatility_252d": 0.3545 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.572447+00:00", "batch_id": "" }, "size": { "price_close": 39.84, "market_cap": 9709008000, "market_cap_usd": 9709008000, "enterprise_value": 11688308000, "shares_outstanding": 243700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 65.2926, "pb_ratio": 3.5499, "ptbv_ratio": null, "ps_ratio": 3.4706, "pcf_ratio": 49.2343, "pfcf_ratio": 35.4991, "ev_ebitda": 25.9625, "ev_ebit": 39.7968, "ev_sales": 4.1781, "ev_fcf": 42.736, "earnings_yield": 0.0153, "fcf_yield": 0.0234, "price_to_sales": 3.4706, "price_to_book": 3.5499, "price_to_cashflow": 49.2343, "ebitda_to_ev": 0.0385, "sales_yield": 0.2393 }, "yield": { "dividend_yield": 0.0081, "buyback_yield": 0, "shareholder_yield": 0.0081, "debt_paydown_yield": null, "total_yield": 0.0081 }, "quality": { "gross_margin": 0.4085, "operating_margin": 0.105, "net_margin": 0.0532, "ebitda_margin": 0.1609, "fcf_margin": 0.0978, "roe": 0.0544, "roa": 0.0259, "roic": 0.0467, "roc_greenblatt": null, "asset_turnover": 0.4876, "cash_conversion": 1.8393, "accruals_ratio": -0.0085, "sbc_to_revenue": 0.0222, "piotroski_f_score": 6, "altman_z_score": 2.5855, "earnings_stability_5y": 0.5482, "revenue_stability_5y": 0.1354, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1992, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0925, "net_debt_to_ebitda": 4.3965, "debt_to_assets": 0.3759, "interest_coverage": 4.8465, "current_ratio": 2.6829, "quick_ratio": 1.9073, "net_debt": 1979300000, "local_beta": 0, "volatility_252d": 0.3545, "volatility_60d": 0.8654, "max_drawdown_12m": -0.1309, "risk_adjusted_momentum": 2.9316 }, "growth": { "revenue_growth_1y": 0.13, "revenue_growth_3y_cagr": 0.0002, "revenue_growth_5y_cagr": 0.066, "eps_growth_1y": -0.4804, "eps_growth_3y_cagr": 0.0064, "eps_growth_5y_cagr": 0.2031, "fcf_growth_1y": -0.3019, "book_value_growth_1y": 0.1233, "revenue_growth": 0.13, "earnings_growth": -0.4804 }, "momentum": { "price_return_1m": -0.0907, "price_return_3m": 0.2965, "price_return_6m": 0.5131, "price_return_9m": 0.5283, "price_return_12m": 0.8543, "price_return_12m_ex1m": 1.0393, "momentum_6m": 0.5131, "momentum_12m": 0.8543, "momentum_12_1": 1.0393, "distance_from_52w_high": -0.0907, "distance_from_52w_low": 0.9125, "relative_strength": 0.7543 }, "raw_ttm": { "revenue_ttm": 2797500000, "gross_profit_ttm": 1142700000, "ebit_ttm": 293700000, "ebitda_ttm": 450200000, "net_income_ttm": 148700000, "eps_diluted_ttm": 0.6102, "operating_cash_flow_ttm": 197200001, "capital_expenditure_ttm": 76300000, "fcf_ttm": 273500001, "dividends_paid_ttm": 78200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60600000, "cash_and_equivalents": 177300000, "total_current_assets": 1458400000, "total_current_liabilities": 543600000, "net_ppe": null, "total_assets": 5737800000, "total_debt": 2156600000, "total_equity": 2735000000, "net_working_capital": 835400000, "book_value_per_share": 11.2228, "retained_earnings": -868500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -829900000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 89, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 93, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 89, "rank_fcf_yield": 79, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 60, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 56, "rank_fcf_margin": 70, "rank_piotroski": 36, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 28, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 13 }, "composites": { "value_composite": 95, "quality_composite": 81, "momentum_composite": 8, "growth_composite": 67, "yield_composite": 33, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.0975, "os_score": 0.12, "value_percentile": 0.05, "quality_percentile": 0.19, "momentum_percentile": 0.92, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 94, "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": 4008, "ticker_id": 1333, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.572447+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.84, "market_cap": 9709008000, "market_cap_usd": 9709008000, "enterprise_value": 11688308000, "shares_outstanding": 243700000, "fx_rate_to_usd": null, "pe_ratio": 65.29258911, "pb_ratio": 3.54991152, "ptbv_ratio": null, "ps_ratio": 3.47060161, "pcf_ratio": 49.23432024, "pfcf_ratio": 35.49911504, "ev_ebitda": 25.9624789, "ev_ebit": 39.7967586, "ev_sales": 4.17812618, "ev_fcf": 42.73604372, "earnings_yield": 0.01531567, "fcf_yield": 0.02339945, "dividend_yield": 0.00805438, "buyback_yield": 0, "shareholder_yield": 0.00805438, "debt_paydown_yield": null, "total_yield": 0.00805438, "gross_margin": 0.40847185, "operating_margin": 0.1049866, "net_margin": 0.0531546, "ebitda_margin": 0.1609294, "fcf_margin": 0.09776586, "roe": 0.05436929, "roa": 0.02591586, "roic": 0.04672486, "roc_greenblatt": null, "asset_turnover": 0.48755621, "cash_conversion": 1.83927371, "accruals_ratio": -0.00845272, "sbc_to_revenue": 0.02223414, "debt_to_equity": 1.09250457, "net_debt_to_ebitda": 4.39649045, "debt_to_assets": 0.37585834, "interest_coverage": 4.84653465, "current_ratio": 2.68285504, "quick_ratio": 1.90728477, "net_debt": 1979300000, "revenue_growth_1y": 0.13002908, "revenue_growth_3y_cagr": 0.00023529, "revenue_growth_5y_cagr": 0.06596025, "eps_growth_1y": -0.48043326, "eps_growth_3y_cagr": 0.0063696, "eps_growth_5y_cagr": 0.20308552, "fcf_growth_1y": -0.30193976, "book_value_growth_1y": 0.12325081, "piotroski_f_score": 6, "altman_z_score": 2.58548309, "earnings_stability_5y": 0.548223, "revenue_stability_5y": 0.135428, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09074103, "price_return_3m": 0.29645298, "price_return_6m": 0.51314315, "price_return_9m": 0.52829298, "price_return_12m": 0.85429107, "price_return_12m_ex1m": 1.03934318, "distance_from_52w_high": -0.09074103, "distance_from_52w_low": 0.91254339, "relative_strength": 0.75432749, "local_beta": 0, "volatility_252d": 0.354532, "volatility_60d": 0.865375, "max_drawdown_12m": -0.13089959, "revenue_ttm": 2797500000, "gross_profit_ttm": 1142700000, "ebit_ttm": 293700000, "ebitda_ttm": 450200000, "net_income_ttm": 148700000, "eps_diluted_ttm": 0.61017645, "operating_cash_flow_ttm": 197200001, "capital_expenditure_ttm": 76300000, "fcf_ttm": 273500001, "dividends_paid_ttm": 78200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60600000, "cash_and_equivalents": 177300000, "total_current_assets": 1458400000, "total_current_liabilities": 543600000, "net_ppe": null, "total_assets": 5737800000, "total_debt": 2156600000, "total_equity": 2735000000, "net_working_capital": 835400000, "book_value_per_share": 11.22281494, "retained_earnings": -868500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -829900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 89, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 93, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 89, "rank_fcf_yield": 79, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 60, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 56, "rank_fcf_margin": 70, "rank_piotroski": 36, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 28, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 13, "value_composite": 95, "quality_composite": 81, "momentum_composite": 8, "growth_composite": 67, "yield_composite": 33, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 94, "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": 39.84, "os": 0.12, "value": 0.05, "quality": 0.19, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 65.2926, "earnings_yield": 0.0153, "shareholder_yield": 0.0081, "roe": 0.0544, "momentum_12_1": 1.0393, "complete_fields": { "id": 4008, "ticker_id": 1333, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.572447+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.84, "market_cap": 9709008000, "market_cap_usd": 9709008000, "enterprise_value": 11688308000, "shares_outstanding": 243700000, "fx_rate_to_usd": null, "pe_ratio": 65.29258911, "pb_ratio": 3.54991152, "ptbv_ratio": null, "ps_ratio": 3.47060161, "pcf_ratio": 49.23432024, "pfcf_ratio": 35.49911504, "ev_ebitda": 25.9624789, "ev_ebit": 39.7967586, "ev_sales": 4.17812618, "ev_fcf": 42.73604372, "earnings_yield": 0.01531567, "fcf_yield": 0.02339945, "dividend_yield": 0.00805438, "buyback_yield": 0, "shareholder_yield": 0.00805438, "debt_paydown_yield": null, "total_yield": 0.00805438, "gross_margin": 0.40847185, "operating_margin": 0.1049866, "net_margin": 0.0531546, "ebitda_margin": 0.1609294, "fcf_margin": 0.09776586, "roe": 0.05436929, "roa": 0.02591586, "roic": 0.04672486, "roc_greenblatt": null, "asset_turnover": 0.48755621, "cash_conversion": 1.83927371, "accruals_ratio": -0.00845272, "sbc_to_revenue": 0.02223414, "debt_to_equity": 1.09250457, "net_debt_to_ebitda": 4.39649045, "debt_to_assets": 0.37585834, "interest_coverage": 4.84653465, "current_ratio": 2.68285504, "quick_ratio": 1.90728477, "net_debt": 1979300000, "revenue_growth_1y": 0.13002908, "revenue_growth_3y_cagr": 0.00023529, "revenue_growth_5y_cagr": 0.06596025, "eps_growth_1y": -0.48043326, "eps_growth_3y_cagr": 0.0063696, "eps_growth_5y_cagr": 0.20308552, "fcf_growth_1y": -0.30193976, "book_value_growth_1y": 0.12325081, "piotroski_f_score": 6, "altman_z_score": 2.58548309, "earnings_stability_5y": 0.548223, "revenue_stability_5y": 0.135428, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09074103, "price_return_3m": 0.29645298, "price_return_6m": 0.51314315, "price_return_9m": 0.52829298, "price_return_12m": 0.85429107, "price_return_12m_ex1m": 1.03934318, "distance_from_52w_high": -0.09074103, "distance_from_52w_low": 0.91254339, "relative_strength": 0.75432749, "local_beta": 0, "volatility_252d": 0.354532, "volatility_60d": 0.865375, "max_drawdown_12m": -0.13089959, "revenue_ttm": 2797500000, "gross_profit_ttm": 1142700000, "ebit_ttm": 293700000, "ebitda_ttm": 450200000, "net_income_ttm": 148700000, "eps_diluted_ttm": 0.61017645, "operating_cash_flow_ttm": 197200001, "capital_expenditure_ttm": 76300000, "fcf_ttm": 273500001, "dividends_paid_ttm": 78200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60600000, "cash_and_equivalents": 177300000, "total_current_assets": 1458400000, "total_current_liabilities": 543600000, "net_ppe": null, "total_assets": 5737800000, "total_debt": 2156600000, "total_equity": 2735000000, "net_working_capital": 835400000, "book_value_per_share": 11.22281494, "retained_earnings": -868500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -829900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 89, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 93, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 89, "rank_fcf_yield": 79, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 60, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 56, "rank_fcf_margin": 70, "rank_piotroski": 36, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 28, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 13, "value_composite": 95, "quality_composite": 81, "momentum_composite": 8, "growth_composite": 67, "yield_composite": 33, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 94, "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": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 2551200000, "cost_of_revenue": 1480700000, "gross_profit": 1070500000, "ebit": 342200000, "ebitda": 493400000, "pretax_income": 116200000, "tax_provision": -74600000, "net_income": 190800000, "net_income_to_common": 190800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 626500000, "total_current_assets": 1582500000, "total_assets": 5101400000, "short_term_debt": 0, "long_term_debt": 1625900000, "total_debt": 1625900000, "total_liabilities": 2412000000, "total_equity": 2674500000, "shares_outstanding": 242400000, "goodwill_and_intangibles": 2899100000 }, "cash_flow": { "operating_cash_flow": 289800000, "capital_expenditure": 62200000, "free_cash_flow": 352000000, "dividends_paid": 77800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258747, "ticker_id": 1333, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342200000", "ebitda": "493400000", "netIncome": "190800000", "grossProfit": "1070500000", "depreciation": "None", "totalRevenue": "2551200000", "costOfRevenue": "1480700000", "interestIncome": "88700000", "incomeBeforeTax": "116200000", "interestExpense": "53400000", "operatingIncome": "342200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74600000", "reportedCurrency": "USD", "netInterestIncome": "-53400000", "nonInterestIncome": "None", "operatingExpenses": "728300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151200000", "sellingGeneralAndAdministrative": "660700000", "netIncomeFromContinuingOperations": "191000000" }, "balance": { "goodwill": "2241900000", "inventory": "294700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5101400000", "longTermDebt": "1625900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "657200000", "reportedCurrency": "USD", "retainedEarnings": "-904600000", "totalLiabilities": "2412000000", "otherCurrentAssets": "143600000", "totalCurrentAssets": "1582500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518900000", "currentAccountsPayable": "165500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319600000", "shortLongTermDebtTotal": "1625900000", "totalShareholderEquity": "2674500000", "capitalLeaseObligations": "16500000", "otherCurrentLiabilities": "264400000", "totalCurrentLiabilities": "429900000", "otherNonCurrentLiabilities": "240800000", "totalNonCurrentLiabilities": "1982100000", "cashAndShortTermInvestments": "626500000", "commonStockSharesOutstanding": "242400000", "intangibleAssetsExcludingGoodwill": "657200000", "cashAndCashEquivalentsAtCarryingValue": "626500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190800000", "profitLoss": "None", "dividendPayout": "77800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-39100000", "operatingCashflow": "289800000", "capitalExpenditures": "62200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320400000", "cashflowFromInvestment": "286100000", "stockBasedCompensation": "59100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2551200000, "cost_of_revenue": 1480700000, "gross_profit": 1070500000, "research_and_development": 67600000, "selling_general_admin": 660700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342200000, "depreciation_amortisation": 151200000, "ebitda": 493400000, "interest_expense": 53400000, "interest_income": null, "other_non_operating": null, "pretax_income": 116200000, "tax_provision": -74600000, "effective_tax_rate": null, "net_income": 190800000, "net_income_continuing_ops": 191000000, "net_income_to_common": 190800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 626500000, "short_term_investments": null, "net_receivables": 517700000, "inventory": 294700000, "other_current_assets": null, "total_current_assets": 1582500000, "net_ppe": null, "goodwill": 2241900000, "intangible_assets": 657200000, "goodwill_and_intangibles": 2899100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3518900000, "total_assets": 5101400000, "short_term_debt": 0, "accounts_payable": 165500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429900000, "long_term_debt": 1625900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1982100000, "total_liabilities": 2412000000, "total_debt": 1625900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -904600000, "total_equity": 2674500000, "shares_outstanding": 242400000, "operating_cash_flow": 289800000, "stock_based_compensation": 59100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 286100000, "dividends_paid": 77800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -320400000, "free_cash_flow": 352000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "342200000", "ebitda": "493400000", "netIncome": "190800000", "grossProfit": "1070500000", "depreciation": "None", "totalRevenue": "2551200000", "costOfRevenue": "1480700000", "interestIncome": "88700000", "incomeBeforeTax": "116200000", "interestExpense": "53400000", "operatingIncome": "342200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74600000", "reportedCurrency": "USD", "netInterestIncome": "-53400000", "nonInterestIncome": "None", "operatingExpenses": "728300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151200000", "sellingGeneralAndAdministrative": "660700000", "netIncomeFromContinuingOperations": "191000000" }, "balance": { "goodwill": "2241900000", "inventory": "294700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5101400000", "longTermDebt": "1625900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "657200000", "reportedCurrency": "USD", "retainedEarnings": "-904600000", "totalLiabilities": "2412000000", "otherCurrentAssets": "143600000", "totalCurrentAssets": "1582500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518900000", "currentAccountsPayable": "165500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319600000", "shortLongTermDebtTotal": "1625900000", "totalShareholderEquity": "2674500000", "capitalLeaseObligations": "16500000", "otherCurrentLiabilities": "264400000", "totalCurrentLiabilities": "429900000", "otherNonCurrentLiabilities": "240800000", "totalNonCurrentLiabilities": "1982100000", "cashAndShortTermInvestments": "626500000", "commonStockSharesOutstanding": "242400000", "intangibleAssetsExcludingGoodwill": "657200000", "cashAndCashEquivalentsAtCarryingValue": "626500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190800000", "profitLoss": "None", "dividendPayout": "77800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-39100000", "operatingCashflow": "289800000", "capitalExpenditures": "62200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320400000", "cashflowFromInvestment": "286100000", "stockBasedCompensation": "59100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 2456900000, "cost_of_revenue": 1421200000, "gross_profit": 1035700000, "ebit": 344000000, "ebitda": 501600000, "pretax_income": 287700000, "tax_provision": 44800000, "net_income": 244200000, "net_income_to_common": 244200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359400000, "total_current_assets": 1270000000, "total_assets": 4873900000, "short_term_debt": 25600000, "long_term_debt": 1813600000, "total_debt": 1839200000, "total_liabilities": 2475500000, "total_equity": 2383000000, "shares_outstanding": 242600000, "goodwill_and_intangibles": 2864000000 }, "cash_flow": { "operating_cash_flow": 363600000, "capital_expenditure": 68400000, "free_cash_flow": 432000000, "dividends_paid": 78200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258752, "ticker_id": 1333, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344000000", "ebitda": "501600000", "netIncome": "244200000", "grossProfit": "1035700000", "depreciation": "None", "totalRevenue": "2456900000", "costOfRevenue": "1421200000", "interestIncome": "42200000", "incomeBeforeTax": "287700000", "interestExpense": "56300000", "operatingIncome": "343900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "-56300000", "nonInterestIncome": "None", "operatingExpenses": "691800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157600000", "sellingGeneralAndAdministrative": "628800000", "netIncomeFromContinuingOperations": "242900000" }, "balance": { "goodwill": "2132000000", "inventory": "246200000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4873900000", "longTermDebt": "1813600000", "shortTermDebt": "25600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732000000", "reportedCurrency": "USD", "retainedEarnings": "-1017100000", "totalLiabilities": "2475500000", "otherCurrentAssets": "224800000", "totalCurrentAssets": "1270000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603900000", "currentAccountsPayable": "121300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356500000", "shortLongTermDebtTotal": "1905600000", "totalShareholderEquity": "2383000000", "capitalLeaseObligations": "15200000", "otherCurrentLiabilities": "164800000", "totalCurrentLiabilities": "379700000", "otherNonCurrentLiabilities": "152600000", "totalNonCurrentLiabilities": "2095800000", "cashAndShortTermInvestments": "359400000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "732000000", "cashAndCashEquivalentsAtCarryingValue": "359400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244200000", "profitLoss": "None", "dividendPayout": "78200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7800000", "operatingCashflow": "363600000", "capitalExpenditures": "68400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206600000", "cashflowFromInvestment": "-73800000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2456900000, "cost_of_revenue": 1421200000, "gross_profit": 1035700000, "research_and_development": 63000000, "selling_general_admin": 628800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344000000, "depreciation_amortisation": 157600000, "ebitda": 501600000, "interest_expense": 56300000, "interest_income": null, "other_non_operating": null, "pretax_income": 287700000, "tax_provision": 44800000, "effective_tax_rate": null, "net_income": 244200000, "net_income_continuing_ops": 242900000, "net_income_to_common": 244200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359400000, "short_term_investments": null, "net_receivables": 439600000, "inventory": 246200000, "other_current_assets": null, "total_current_assets": 1270000000, "net_ppe": null, "goodwill": 2132000000, "intangible_assets": 732000000, "goodwill_and_intangibles": 2864000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3603900000, "total_assets": 4873900000, "short_term_debt": 25600000, "accounts_payable": 121300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379700000, "long_term_debt": 1813600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2095800000, "total_liabilities": 2475500000, "total_debt": 1839200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1017100000, "total_equity": 2383000000, "shares_outstanding": 242600000, "operating_cash_flow": 363600000, "stock_based_compensation": 14800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73800000, "dividends_paid": 78200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206600000, "free_cash_flow": 432000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "344000000", "ebitda": "501600000", "netIncome": "244200000", "grossProfit": "1035700000", "depreciation": "None", "totalRevenue": "2456900000", "costOfRevenue": "1421200000", "interestIncome": "42200000", "incomeBeforeTax": "287700000", "interestExpense": "56300000", "operatingIncome": "343900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "-56300000", "nonInterestIncome": "None", "operatingExpenses": "691800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157600000", "sellingGeneralAndAdministrative": "628800000", "netIncomeFromContinuingOperations": "242900000" }, "balance": { "goodwill": "2132000000", "inventory": "246200000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4873900000", "longTermDebt": "1813600000", "shortTermDebt": "25600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732000000", "reportedCurrency": "USD", "retainedEarnings": "-1017100000", "totalLiabilities": "2475500000", "otherCurrentAssets": "224800000", "totalCurrentAssets": "1270000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603900000", "currentAccountsPayable": "121300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356500000", "shortLongTermDebtTotal": "1905600000", "totalShareholderEquity": "2383000000", "capitalLeaseObligations": "15200000", "otherCurrentLiabilities": "164800000", "totalCurrentLiabilities": "379700000", "otherNonCurrentLiabilities": "152600000", "totalNonCurrentLiabilities": "2095800000", "cashAndShortTermInvestments": "359400000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "732000000", "cashAndCashEquivalentsAtCarryingValue": "359400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244200000", "profitLoss": "None", "dividendPayout": "78200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7800000", "operatingCashflow": "363600000", "capitalExpenditures": "68400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206600000", "cashflowFromInvestment": "-73800000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 2333200000, "cost_of_revenue": 1414700000, "gross_profit": 918500000, "ebit": 178400000, "ebitda": 345100000, "pretax_income": 129100000, "tax_provision": 13000000, "net_income": 118100000, "net_income_to_common": 118100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289300000, "total_current_assets": 1197500000, "total_assets": 4974100000, "short_term_debt": 26500000, "long_term_debt": 1921000000, "total_debt": 1947500000, "total_liabilities": 2629800000, "total_equity": 2328500000, "shares_outstanding": 241800000, "goodwill_and_intangibles": 3216000000 }, "cash_flow": { "operating_cash_flow": 335800000, "capital_expenditure": 52700000, "free_cash_flow": 388500000, "dividends_paid": 77400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258757, "ticker_id": 1333, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178400000", "ebitda": "345100000", "netIncome": "118100000", "grossProfit": "918500000", "depreciation": "None", "totalRevenue": "2333200000", "costOfRevenue": "1414700000", "interestIncome": "41400000", "incomeBeforeTax": "129100000", "interestExpense": "49300000", "operatingIncome": "173600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "744900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1414700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166700000", "sellingGeneralAndAdministrative": "596800000", "netIncomeFromContinuingOperations": "116100000" }, "balance": { "goodwill": "2336700000", "inventory": "298900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4974100000", "longTermDebt": "1921000000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "879300000", "reportedCurrency": "USD", "retainedEarnings": "-1183300000", "totalLiabilities": "2629800000", "otherCurrentAssets": "147500000", "totalCurrentAssets": "1197500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "19900000", "currentNetReceivables": "461800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776600000", "currentAccountsPayable": "140600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387200000", "shortLongTermDebtTotal": "2025600000", "totalShareholderEquity": "2328500000", "capitalLeaseObligations": "15000000", "otherCurrentLiabilities": "133700000", "totalCurrentLiabilities": "369400000", "otherNonCurrentLiabilities": "202400000", "totalNonCurrentLiabilities": "2260400000", "cashAndShortTermInvestments": "289300000", "commonStockSharesOutstanding": "241800000", "intangibleAssetsExcludingGoodwill": "879300000", "cashAndCashEquivalentsAtCarryingValue": "289300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118100000", "profitLoss": "None", "dividendPayout": "77400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9500000", "operatingCashflow": "335800000", "capitalExpenditures": "52700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58700000", "cashflowFromInvestment": "-250200000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2333200000, "cost_of_revenue": 1414700000, "gross_profit": 918500000, "research_and_development": 68100000, "selling_general_admin": 596800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178400000, "depreciation_amortisation": 166700000, "ebitda": 345100000, "interest_expense": 49300000, "interest_income": null, "other_non_operating": null, "pretax_income": 129100000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": 118100000, "net_income_continuing_ops": 116100000, "net_income_to_common": 118100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289300000, "short_term_investments": 19900000, "net_receivables": 461800000, "inventory": 298900000, "other_current_assets": null, "total_current_assets": 1197500000, "net_ppe": null, "goodwill": 2336700000, "intangible_assets": 879300000, "goodwill_and_intangibles": 3216000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3776600000, "total_assets": 4974100000, "short_term_debt": 26500000, "accounts_payable": 140600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369400000, "long_term_debt": 1921000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2260400000, "total_liabilities": 2629800000, "total_debt": 1947500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1183300000, "total_equity": 2328500000, "shares_outstanding": 241800000, "operating_cash_flow": 335800000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250200000, "dividends_paid": 77400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58700000, "free_cash_flow": 388500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178400000", "ebitda": "345100000", "netIncome": "118100000", "grossProfit": "918500000", "depreciation": "None", "totalRevenue": "2333200000", "costOfRevenue": "1414700000", "interestIncome": "41400000", "incomeBeforeTax": "129100000", "interestExpense": "49300000", "operatingIncome": "173600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "744900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1414700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166700000", "sellingGeneralAndAdministrative": "596800000", "netIncomeFromContinuingOperations": "116100000" }, "balance": { "goodwill": "2336700000", "inventory": "298900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4974100000", "longTermDebt": "1921000000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "879300000", "reportedCurrency": "USD", "retainedEarnings": "-1183300000", "totalLiabilities": "2629800000", "otherCurrentAssets": "147500000", "totalCurrentAssets": "1197500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "19900000", "currentNetReceivables": "461800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776600000", "currentAccountsPayable": "140600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387200000", "shortLongTermDebtTotal": "2025600000", "totalShareholderEquity": "2328500000", "capitalLeaseObligations": "15000000", "otherCurrentLiabilities": "133700000", "totalCurrentLiabilities": "369400000", "otherNonCurrentLiabilities": "202400000", "totalNonCurrentLiabilities": "2260400000", "cashAndShortTermInvestments": "289300000", "commonStockSharesOutstanding": "241800000", "intangibleAssetsExcludingGoodwill": "879300000", "cashAndCashEquivalentsAtCarryingValue": "289300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118100000", "profitLoss": "None", "dividendPayout": "77400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9500000", "operatingCashflow": "335800000", "capitalExpenditures": "52700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58700000", "cashflowFromInvestment": "-250200000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 2549400000, "cost_of_revenue": 1596700000, "gross_profit": 952700000, "ebit": 334800000, "ebitda": 496100000, "pretax_income": 272000000, "tax_provision": 85800000, "net_income": 187200000, "net_income_to_common": 187200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265600000, "total_current_assets": 1188700000, "total_assets": 4903700000, "short_term_debt": 27400000, "long_term_debt": 1883800000, "total_debt": 1911200000, "total_liabilities": 2554600000, "total_equity": 2332500000, "shares_outstanding": 245800000, "goodwill_and_intangibles": 3218300000 }, "cash_flow": { "operating_cash_flow": 301300000, "capital_expenditure": 47800000, "free_cash_flow": 349100000, "dividends_paid": 78400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258762, "ticker_id": 1333, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "334800000", "ebitda": "496100000", "netIncome": "187200000", "grossProfit": "952700000", "depreciation": "None", "totalRevenue": "2549400000", "costOfRevenue": "1596700000", "interestIncome": "56200000", "incomeBeforeTax": "272000000", "interestExpense": "51200000", "operatingIncome": "325300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "85800000", "reportedCurrency": "USD", "netInterestIncome": "-51200000", "nonInterestIncome": "None", "operatingExpenses": "627400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48800000", "otherNonOperatingIncome": "-2100000", "costofGoodsAndServicesSold": "1596700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161300000", "sellingGeneralAndAdministrative": "578600000", "netIncomeFromContinuingOperations": "186200000" }, "balance": { "goodwill": "2412800000", "inventory": "290700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4903700000", "longTermDebt": "1883800000", "shortTermDebt": "27400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "805500000", "reportedCurrency": "USD", "retainedEarnings": "-1223800000", "totalLiabilities": "2554600000", "otherCurrentAssets": "176600000", "totalCurrentAssets": "1188700000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "32700000", "currentNetReceivables": "455800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3715000000", "currentAccountsPayable": "132199999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277200000", "shortLongTermDebtTotal": "1982600000", "totalShareholderEquity": "2332500000", "capitalLeaseObligations": "15900000", "otherCurrentLiabilities": "125000001", "totalCurrentLiabilities": "344400000", "otherNonCurrentLiabilities": "168500000", "totalNonCurrentLiabilities": "2210200000", "cashAndShortTermInvestments": "265600000", "commonStockSharesOutstanding": "245800000", "intangibleAssetsExcludingGoodwill": "805500000", "cashAndCashEquivalentsAtCarryingValue": "265600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189800000", "profitLoss": "None", "dividendPayout": "78400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31200000", "operatingCashflow": "301300000", "capitalExpenditures": "47800000", "changeInReceivables": "6400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275600000", "cashflowFromInvestment": "-75200000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-54900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2549400000, "cost_of_revenue": 1596700000, "gross_profit": 952700000, "research_and_development": 48800000, "selling_general_admin": 578600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 334800000, "depreciation_amortisation": 161300000, "ebitda": 496100000, "interest_expense": 51200000, "interest_income": null, "other_non_operating": null, "pretax_income": 272000000, "tax_provision": 85800000, "effective_tax_rate": null, "net_income": 187200000, "net_income_continuing_ops": 186200000, "net_income_to_common": 187200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265600000, "short_term_investments": 32700000, "net_receivables": 455800000, "inventory": 290700000, "other_current_assets": null, "total_current_assets": 1188700000, "net_ppe": null, "goodwill": 2412800000, "intangible_assets": 805500000, "goodwill_and_intangibles": 3218300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3715000000, "total_assets": 4903700000, "short_term_debt": 27400000, "accounts_payable": 132199999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344400000, "long_term_debt": 1883800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2210200000, "total_liabilities": 2554600000, "total_debt": 1911200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1223800000, "total_equity": 2332500000, "shares_outstanding": 245800000, "operating_cash_flow": 301300000, "stock_based_compensation": 17700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75200000, "dividends_paid": 78400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275600000, "free_cash_flow": 349100000, "net_change_in_cash": -54900000 }, "raw_data": { "income": { "ebit": "334800000", "ebitda": "496100000", "netIncome": "187200000", "grossProfit": "952700000", "depreciation": "None", "totalRevenue": "2549400000", "costOfRevenue": "1596700000", "interestIncome": "56200000", "incomeBeforeTax": "272000000", "interestExpense": "51200000", "operatingIncome": "325300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "85800000", "reportedCurrency": "USD", "netInterestIncome": "-51200000", "nonInterestIncome": "None", "operatingExpenses": "627400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48800000", "otherNonOperatingIncome": "-2100000", "costofGoodsAndServicesSold": "1596700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161300000", "sellingGeneralAndAdministrative": "578600000", "netIncomeFromContinuingOperations": "186200000" }, "balance": { "goodwill": "2412800000", "inventory": "290700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4903700000", "longTermDebt": "1883800000", "shortTermDebt": "27400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "805500000", "reportedCurrency": "USD", "retainedEarnings": "-1223800000", "totalLiabilities": "2554600000", "otherCurrentAssets": "176600000", "totalCurrentAssets": "1188700000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "32700000", "currentNetReceivables": "455800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3715000000", "currentAccountsPayable": "132199999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277200000", "shortLongTermDebtTotal": "1982600000", "totalShareholderEquity": "2332500000", "capitalLeaseObligations": "15900000", "otherCurrentLiabilities": "125000001", "totalCurrentLiabilities": "344400000", "otherNonCurrentLiabilities": "168500000", "totalNonCurrentLiabilities": "2210200000", "cashAndShortTermInvestments": "265600000", "commonStockSharesOutstanding": "245800000", "intangibleAssetsExcludingGoodwill": "805500000", "cashAndCashEquivalentsAtCarryingValue": "265600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189800000", "profitLoss": "None", "dividendPayout": "78400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31200000", "operatingCashflow": "301300000", "capitalExpenditures": "47800000", "changeInReceivables": "6400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275600000", "cashflowFromInvestment": "-75200000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-54900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 2399800000, "cost_of_revenue": 1439000000, "gross_profit": 960800000, "ebit": 311600000, "ebitda": 475500000, "pretax_income": 251700000, "tax_provision": 48300000, "net_income": 203300000, "net_income_to_common": 203300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330100000, "total_current_assets": 1214500000, "total_assets": 5138400000, "short_term_debt": 31400000, "long_term_debt": 1894200000, "total_debt": 1925600000, "total_liabilities": 2637600000, "total_equity": 2480700000, "shares_outstanding": 247900000, "goodwill_and_intangibles": 3483000000 }, "cash_flow": { "operating_cash_flow": 326000000, "capital_expenditure": 46300000, "free_cash_flow": 372300000, "dividends_paid": 61900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258767, "ticker_id": 1333, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311600000", "ebitda": "475500000", "netIncome": "203300000", "grossProfit": "960800000", "depreciation": "None", "totalRevenue": "2399800000", "costOfRevenue": "1439000000", "interestIncome": "38400000", "incomeBeforeTax": "251700000", "interestExpense": "54200000", "operatingIncome": "299900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "48300000", "reportedCurrency": "USD", "netInterestIncome": "-54200000", "nonInterestIncome": "None", "operatingExpenses": "660900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49700000", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "1439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163900000", "sellingGeneralAndAdministrative": "611200000", "netIncomeFromContinuingOperations": "203400000" }, "balance": { "goodwill": "2526300000", "inventory": "274400000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "5138400000", "longTermDebt": "1894200000", "shortTermDebt": "31400000", "treasuryStock": "-159200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "956700000", "reportedCurrency": "USD", "retainedEarnings": "-1331900000", "totalLiabilities": "2637600000", "otherCurrentAssets": "117800000", "totalCurrentAssets": "1214500000", "currentLongTermDebt": "12700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3923900000", "currentAccountsPayable": "138400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "278100000", "shortLongTermDebtTotal": "1967700000", "totalShareholderEquity": "2480700000", "capitalLeaseObligations": "18700000", "otherCurrentLiabilities": "195400000", "totalCurrentLiabilities": "415200000", "otherNonCurrentLiabilities": "188200000", "totalNonCurrentLiabilities": "2222400000", "cashAndShortTermInvestments": "330100000", "commonStockSharesOutstanding": "247900000", "intangibleAssetsExcludingGoodwill": "956700000", "cashAndCashEquivalentsAtCarryingValue": "330100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203700000", "profitLoss": "None", "dividendPayout": "61900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46500000", "operatingCashflow": "326000000", "capitalExpenditures": "46300000", "changeInReceivables": "-48700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "290000000", "cashflowFromInvestment": "-568900000", "stockBasedCompensation": "40100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2399800000, "cost_of_revenue": 1439000000, "gross_profit": 960800000, "research_and_development": 49700000, "selling_general_admin": 611200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311600000, "depreciation_amortisation": 163900000, "ebitda": 475500000, "interest_expense": 54200000, "interest_income": null, "other_non_operating": null, "pretax_income": 251700000, "tax_provision": 48300000, "effective_tax_rate": null, "net_income": 203300000, "net_income_continuing_ops": 203400000, "net_income_to_common": 203300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 330100000, "short_term_investments": null, "net_receivables": 492200000, "inventory": 274400000, "other_current_assets": null, "total_current_assets": 1214500000, "net_ppe": null, "goodwill": 2526300000, "intangible_assets": 956700000, "goodwill_and_intangibles": 3483000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3923900000, "total_assets": 5138400000, "short_term_debt": 31400000, "accounts_payable": 138400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415200000, "long_term_debt": 1894200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2222400000, "total_liabilities": 2637600000, "total_debt": 1925600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1331900000, "total_equity": 2480700000, "shares_outstanding": 247900000, "operating_cash_flow": 326000000, "stock_based_compensation": 40100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568900000, "dividends_paid": 61900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 290000000, "free_cash_flow": 372300000, "net_change_in_cash": 47100000 }, "raw_data": { "income": { "ebit": "311600000", "ebitda": "475500000", "netIncome": "203300000", "grossProfit": "960800000", "depreciation": "None", "totalRevenue": "2399800000", "costOfRevenue": "1439000000", "interestIncome": "38400000", "incomeBeforeTax": "251700000", "interestExpense": "54200000", "operatingIncome": "299900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "48300000", "reportedCurrency": "USD", "netInterestIncome": "-54200000", "nonInterestIncome": "None", "operatingExpenses": "660900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49700000", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "1439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163900000", "sellingGeneralAndAdministrative": "611200000", "netIncomeFromContinuingOperations": "203400000" }, "balance": { "goodwill": "2526300000", "inventory": "274400000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "5138400000", "longTermDebt": "1894200000", "shortTermDebt": "31400000", "treasuryStock": "-159200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "956700000", "reportedCurrency": "USD", "retainedEarnings": "-1331900000", "totalLiabilities": "2637600000", "otherCurrentAssets": "117800000", "totalCurrentAssets": "1214500000", "currentLongTermDebt": "12700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3923900000", "currentAccountsPayable": "138400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "278100000", "shortLongTermDebtTotal": "1967700000", "totalShareholderEquity": "2480700000", "capitalLeaseObligations": "18700000", "otherCurrentLiabilities": "195400000", "totalCurrentLiabilities": "415200000", "otherNonCurrentLiabilities": "188200000", "totalNonCurrentLiabilities": "2222400000", "cashAndShortTermInvestments": "330100000", "commonStockSharesOutstanding": "247900000", "intangibleAssetsExcludingGoodwill": "956700000", "cashAndCashEquivalentsAtCarryingValue": "330100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203700000", "profitLoss": "None", "dividendPayout": "61900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46500000", "operatingCashflow": "326000000", "capitalExpenditures": "46300000", "changeInReceivables": "-48700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "290000000", "cashflowFromInvestment": "-568900000", "stockBasedCompensation": "40100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 1853700000, "cost_of_revenue": 1067700000, "gross_profit": 786000000, "ebit": 144700000, "ebitda": 305900000, "pretax_income": 81100000, "tax_provision": 4300000, "net_income": 75700000, "net_income_to_common": 75700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291900000, "total_current_assets": 989900000, "total_assets": 4483400000, "short_term_debt": 23800000, "long_term_debt": 1508100000, "total_debt": 1531900000, "total_liabilities": 2165300000, "total_equity": 2319800000, "shares_outstanding": 249900000, "goodwill_and_intangibles": 3108600000 }, "cash_flow": { "operating_cash_flow": 261300000, "capital_expenditure": 28800000, "free_cash_flow": 290100000, "dividends_paid": 12400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258772, "ticker_id": 1333, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144700000", "ebitda": "305900000", "netIncome": "75700000", "grossProfit": "786000000", "depreciation": "None", "totalRevenue": "1853700000", "costOfRevenue": "1067700000", "interestIncome": "145600000", "incomeBeforeTax": "81100000", "interestExpense": "63400000", "operatingIncome": "232700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4300000", "reportedCurrency": "USD", "netInterestIncome": "-63400000", "nonInterestIncome": "None", "operatingExpenses": "553300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48600000", "otherNonOperatingIncome": "-88200000", "costofGoodsAndServicesSold": "1067700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161200000", "sellingGeneralAndAdministrative": "504000000", "netIncomeFromContinuingOperations": "76800000" }, "balance": { "goodwill": "2252700000", "inventory": "203100000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "4483400000", "longTermDebt": "1508100000", "shortTermDebt": "23800000", "treasuryStock": "-137700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "855900000", "reportedCurrency": "USD", "retainedEarnings": "-1473200000", "totalLiabilities": "2165300000", "otherCurrentAssets": "91500000", "totalCurrentAssets": "989900000", "currentLongTermDebt": "7400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "403400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3493500000", "currentAccountsPayable": "95600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "240400000", "shortLongTermDebtTotal": "1572000000", "totalShareholderEquity": "2319800000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "161600000", "totalCurrentLiabilities": "314300000", "otherNonCurrentLiabilities": "230000000", "totalNonCurrentLiabilities": "1851000000", "cashAndShortTermInvestments": "291900000", "commonStockSharesOutstanding": "249900000", "intangibleAssetsExcludingGoodwill": "855900000", "cashAndCashEquivalentsAtCarryingValue": "291900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75700000", "profitLoss": "None", "dividendPayout": "12400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "261300000", "capitalExpenditures": "28800000", "changeInReceivables": "-27300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123600000", "cashflowFromInvestment": "-39900000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1853700000, "cost_of_revenue": 1067700000, "gross_profit": 786000000, "research_and_development": 48600000, "selling_general_admin": 504000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144700000, "depreciation_amortisation": 161200000, "ebitda": 305900000, "interest_expense": 63400000, "interest_income": null, "other_non_operating": null, "pretax_income": 81100000, "tax_provision": 4300000, "effective_tax_rate": null, "net_income": 75700000, "net_income_continuing_ops": 76800000, "net_income_to_common": 75700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 291900000, "short_term_investments": null, "net_receivables": 403400000, "inventory": 203100000, "other_current_assets": null, "total_current_assets": 989900000, "net_ppe": null, "goodwill": 2252700000, "intangible_assets": 855900000, "goodwill_and_intangibles": 3108600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3493500000, "total_assets": 4483400000, "short_term_debt": 23800000, "accounts_payable": 95600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314300000, "long_term_debt": 1508100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1851000000, "total_liabilities": 2165300000, "total_debt": 1531900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1473200000, "total_equity": 2319800000, "shares_outstanding": 249900000, "operating_cash_flow": 261300000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39900000, "dividends_paid": 12400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123600000, "free_cash_flow": 290100000, "net_change_in_cash": 112500000 }, "raw_data": { "income": { "ebit": "144700000", "ebitda": "305900000", "netIncome": "75700000", "grossProfit": "786000000", "depreciation": "None", "totalRevenue": "1853700000", "costOfRevenue": "1067700000", "interestIncome": "145600000", "incomeBeforeTax": "81100000", "interestExpense": "63400000", "operatingIncome": "232700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4300000", "reportedCurrency": "USD", "netInterestIncome": "-63400000", "nonInterestIncome": "None", "operatingExpenses": "553300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48600000", "otherNonOperatingIncome": "-88200000", "costofGoodsAndServicesSold": "1067700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161200000", "sellingGeneralAndAdministrative": "504000000", "netIncomeFromContinuingOperations": "76800000" }, "balance": { "goodwill": "2252700000", "inventory": "203100000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "4483400000", "longTermDebt": "1508100000", "shortTermDebt": "23800000", "treasuryStock": "-137700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "855900000", "reportedCurrency": "USD", "retainedEarnings": "-1473200000", "totalLiabilities": "2165300000", "otherCurrentAssets": "91500000", "totalCurrentAssets": "989900000", "currentLongTermDebt": "7400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "403400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3493500000", "currentAccountsPayable": "95600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "240400000", "shortLongTermDebtTotal": "1572000000", "totalShareholderEquity": "2319800000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "161600000", "totalCurrentLiabilities": "314300000", "otherNonCurrentLiabilities": "230000000", "totalNonCurrentLiabilities": "1851000000", "cashAndShortTermInvestments": "291900000", "commonStockSharesOutstanding": "249900000", "intangibleAssetsExcludingGoodwill": "855900000", "cashAndCashEquivalentsAtCarryingValue": "291900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75700000", "profitLoss": "None", "dividendPayout": "12400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "261300000", "capitalExpenditures": "28800000", "changeInReceivables": "-27300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123600000", "cashflowFromInvestment": "-39900000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 1835900000, "cost_of_revenue": 1047600000, "gross_profit": 788300000, "ebit": 231600000, "ebitda": 386100000, "pretax_income": 140900000, "tax_provision": 61300000, "net_income": 92200000, "net_income_to_common": 92200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190100000, "total_current_assets": 833400000, "total_assets": 4324400000, "short_term_debt": 23900000, "long_term_debt": 1513200000, "total_debt": 1537100000, "total_liabilities": 2105100000, "total_equity": 2220900000, "shares_outstanding": 260100000, "goodwill_and_intangibles": 3124000000 }, "cash_flow": { "operating_cash_flow": 9000000, "capital_expenditure": 29700000, "free_cash_flow": 38700000, "dividends_paid": 12400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258777, "ticker_id": 1333, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231600000", "ebitda": "386100000", "netIncome": "92200000", "grossProfit": "788300000", "depreciation": "None", "totalRevenue": "1835900000", "costOfRevenue": "1047600000", "interestIncome": "62000000", "incomeBeforeTax": "140900000", "interestExpense": "90700000", "operatingIncome": "249100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61300000", "reportedCurrency": "USD", "netInterestIncome": "-90700000", "nonInterestIncome": "None", "operatingExpenses": "539200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42200000", "otherNonOperatingIncome": "-17500000", "costofGoodsAndServicesSold": "1047600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154500000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "2179600000", "inventory": "199600000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "4324400000", "longTermDebt": "1513200000", "shortTermDebt": "23900000", "treasuryStock": "-78900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "944400000", "reportedCurrency": "USD", "retainedEarnings": "-1536500000", "totalLiabilities": "2105100000", "otherCurrentAssets": "79800000", "totalCurrentAssets": "833400000", "currentLongTermDebt": "7800000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "363900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3491000000", "currentAccountsPayable": "96800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264800000", "shortLongTermDebtTotal": "1583400000", "totalShareholderEquity": "2220900000", "capitalLeaseObligations": "16100000", "otherCurrentLiabilities": "147300000", "totalCurrentLiabilities": "293800000", "otherNonCurrentLiabilities": "178500000", "totalNonCurrentLiabilities": "1811300000", "cashAndShortTermInvestments": "190100000", "commonStockSharesOutstanding": "260100000", "intangibleAssetsExcludingGoodwill": "944400000", "cashAndCashEquivalentsAtCarryingValue": "190100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92200000", "profitLoss": "None", "dividendPayout": "12400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "9000000", "capitalExpenditures": "29700000", "changeInReceivables": "21800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4434100000", "cashflowFromInvestment": "4194700000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-507100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1835900000, "cost_of_revenue": 1047600000, "gross_profit": 788300000, "research_and_development": 42200000, "selling_general_admin": 497000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231600000, "depreciation_amortisation": 154500000, "ebitda": 386100000, "interest_expense": 90700000, "interest_income": null, "other_non_operating": null, "pretax_income": 140900000, "tax_provision": 61300000, "effective_tax_rate": null, "net_income": 92200000, "net_income_continuing_ops": 79600000, "net_income_to_common": 92200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190100000, "short_term_investments": null, "net_receivables": 363900000, "inventory": 199600000, "other_current_assets": null, "total_current_assets": 833400000, "net_ppe": null, "goodwill": 2179600000, "intangible_assets": 944400000, "goodwill_and_intangibles": 3124000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3491000000, "total_assets": 4324400000, "short_term_debt": 23900000, "accounts_payable": 96800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293800000, "long_term_debt": 1513200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1811300000, "total_liabilities": 2105100000, "total_debt": 1537100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1536500000, "total_equity": 2220900000, "shares_outstanding": 260100000, "operating_cash_flow": 9000000, "stock_based_compensation": 11800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4194700000, "dividends_paid": 12400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4434100000, "free_cash_flow": 38700000, "net_change_in_cash": -68300000 }, "raw_data": { "income": { "ebit": "231600000", "ebitda": "386100000", "netIncome": "92200000", "grossProfit": "788300000", "depreciation": "None", "totalRevenue": "1835900000", "costOfRevenue": "1047600000", "interestIncome": "62000000", "incomeBeforeTax": "140900000", "interestExpense": "90700000", "operatingIncome": "249100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61300000", "reportedCurrency": "USD", "netInterestIncome": "-90700000", "nonInterestIncome": "None", "operatingExpenses": "539200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42200000", "otherNonOperatingIncome": "-17500000", "costofGoodsAndServicesSold": "1047600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154500000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "2179600000", "inventory": "199600000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "4324400000", "longTermDebt": "1513200000", "shortTermDebt": "23900000", "treasuryStock": "-78900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "944400000", "reportedCurrency": "USD", "retainedEarnings": "-1536500000", "totalLiabilities": "2105100000", "otherCurrentAssets": "79800000", "totalCurrentAssets": "833400000", "currentLongTermDebt": "7800000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "363900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3491000000", "currentAccountsPayable": "96800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264800000", "shortLongTermDebtTotal": "1583400000", "totalShareholderEquity": "2220900000", "capitalLeaseObligations": "16100000", "otherCurrentLiabilities": "147300000", "totalCurrentLiabilities": "293800000", "otherNonCurrentLiabilities": "178500000", "totalNonCurrentLiabilities": "1811300000", "cashAndShortTermInvestments": "190100000", "commonStockSharesOutstanding": "260100000", "intangibleAssetsExcludingGoodwill": "944400000", "cashAndCashEquivalentsAtCarryingValue": "190100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92200000", "profitLoss": "None", "dividendPayout": "12400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "9000000", "capitalExpenditures": "29700000", "changeInReceivables": "21800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4434100000", "cashflowFromInvestment": "4194700000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-507100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 1961000000, "cost_of_revenue": 1123400000, "gross_profit": 837600000, "ebit": 254800000, "ebitda": 411500000, "pretax_income": -53200000, "tax_provision": 23800000, "net_income": -324400000, "net_income_to_common": -324400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233600000, "total_current_assets": 2482200000, "total_assets": 9401500000, "short_term_debt": 25300000, "long_term_debt": 5350700000, "total_debt": 5376000000, "total_liabilities": 7220400000, "total_equity": 2109200000, "shares_outstanding": 288200000, "goodwill_and_intangibles": 3207100000 }, "cash_flow": { "operating_cash_flow": -8700000, "capital_expenditure": 28400000, "free_cash_flow": 19700000, "dividends_paid": 12400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258782, "ticker_id": 1333, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254800000", "ebitda": "411500000", "netIncome": "-324400000", "grossProfit": "837600000", "depreciation": "None", "totalRevenue": "1961000000", "costOfRevenue": "1123400000", "interestIncome": "316500000", "incomeBeforeTax": "-53200000", "interestExpense": "311000000", "operatingIncome": "248500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "23800000", "reportedCurrency": "USD", "netInterestIncome": "-311000000", "nonInterestIncome": "None", "operatingExpenses": "589100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44300000", "otherNonOperatingIncome": "9300000", "costofGoodsAndServicesSold": "1123400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156700000", "sellingGeneralAndAdministrative": "544800000", "netIncomeFromContinuingOperations": "-77000000" }, "balance": { "goodwill": "2182600000", "inventory": "188100000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "9401500000", "longTermDebt": "5350700000", "shortTermDebt": "25300000", "treasuryStock": "-3500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1024500000", "reportedCurrency": "USD", "retainedEarnings": "-1195400000", "totalLiabilities": "7220400000", "otherCurrentAssets": "1678100000", "totalCurrentAssets": "2482200000", "currentLongTermDebt": "25300000", "longTermInvestments": "2900000", "shortTermInvestments": "6500000", "currentNetReceivables": "382400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6919300000", "currentAccountsPayable": "100900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "266900000", "shortLongTermDebtTotal": "5376000000", "totalShareholderEquity": "2109200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "986700000", "totalCurrentLiabilities": "1142500000", "otherNonCurrentLiabilities": "594200000", "totalNonCurrentLiabilities": "6077900000", "cashAndShortTermInvestments": "233600000", "commonStockSharesOutstanding": "288200000", "intangibleAssetsExcludingGoodwill": "1024500000", "cashAndCashEquivalentsAtCarryingValue": "233600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-324400000", "profitLoss": "None", "dividendPayout": "12400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18800000", "operatingCashflow": "-8700000", "capitalExpenditures": "28400000", "changeInReceivables": "900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42400000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1961000000, "cost_of_revenue": 1123400000, "gross_profit": 837600000, "research_and_development": 44300000, "selling_general_admin": 544800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254800000, "depreciation_amortisation": 156700000, "ebitda": 411500000, "interest_expense": 311000000, "interest_income": null, "other_non_operating": null, "pretax_income": -53200000, "tax_provision": 23800000, "effective_tax_rate": null, "net_income": -324400000, "net_income_continuing_ops": -77000000, "net_income_to_common": -324400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233600000, "short_term_investments": 6500000, "net_receivables": 382400000, "inventory": 188100000, "other_current_assets": null, "total_current_assets": 2482200000, "net_ppe": null, "goodwill": 2182600000, "intangible_assets": 1024500000, "goodwill_and_intangibles": 3207100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6919300000, "total_assets": 9401500000, "short_term_debt": 25300000, "accounts_payable": 100900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1142500000, "long_term_debt": 5350700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6077900000, "total_liabilities": 7220400000, "total_debt": 5376000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1195400000, "total_equity": 2109200000, "shares_outstanding": 288200000, "operating_cash_flow": -8700000, "stock_based_compensation": 15400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75000000, "dividends_paid": 12400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42400000, "free_cash_flow": 19700000, "net_change_in_cash": -26000000 }, "raw_data": { "income": { "ebit": "254800000", "ebitda": "411500000", "netIncome": "-324400000", "grossProfit": "837600000", "depreciation": "None", "totalRevenue": "1961000000", "costOfRevenue": "1123400000", "interestIncome": "316500000", "incomeBeforeTax": "-53200000", "interestExpense": "311000000", "operatingIncome": "248500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "23800000", "reportedCurrency": "USD", "netInterestIncome": "-311000000", "nonInterestIncome": "None", "operatingExpenses": "589100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44300000", "otherNonOperatingIncome": "9300000", "costofGoodsAndServicesSold": "1123400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156700000", "sellingGeneralAndAdministrative": "544800000", "netIncomeFromContinuingOperations": "-77000000" }, "balance": { "goodwill": "2182600000", "inventory": "188100000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "9401500000", "longTermDebt": "5350700000", "shortTermDebt": "25300000", "treasuryStock": "-3500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1024500000", "reportedCurrency": "USD", "retainedEarnings": "-1195400000", "totalLiabilities": "7220400000", "otherCurrentAssets": "1678100000", "totalCurrentAssets": "2482200000", "currentLongTermDebt": "25300000", "longTermInvestments": "2900000", "shortTermInvestments": "6500000", "currentNetReceivables": "382400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6919300000", "currentAccountsPayable": "100900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "266900000", "shortLongTermDebtTotal": "5376000000", "totalShareholderEquity": "2109200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "986700000", "totalCurrentLiabilities": "1142500000", "otherNonCurrentLiabilities": "594200000", "totalNonCurrentLiabilities": "6077900000", "cashAndShortTermInvestments": "233600000", "commonStockSharesOutstanding": "288200000", "intangibleAssetsExcludingGoodwill": "1024500000", "cashAndCashEquivalentsAtCarryingValue": "233600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-324400000", "profitLoss": "None", "dividendPayout": "12400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18800000", "operatingCashflow": "-8700000", "capitalExpenditures": "28400000", "changeInReceivables": "900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42400000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 840000000, "cost_of_revenue": 517300000, "gross_profit": 322700000, "ebit": 111400000, "ebitda": 153900000, "pretax_income": 82700000, "tax_provision": 26700000, "net_income": 55900000, "net_income_to_common": 55900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177300000, "total_current_assets": 1458400000, "total_assets": 5737800000, "short_term_debt": 97900000, "long_term_debt": 2058700000, "total_debt": 2156600000, "total_liabilities": 2988000000, "total_equity": 2735000000, "shares_outstanding": 243700000, "goodwill_and_intangibles": 3564900000 }, "cash_flow": { "operating_cash_flow": -66599999, "capital_expenditure": 25100000, "free_cash_flow": -41499999, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258745, "ticker_id": 1333, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111400000", "ebitda": "153900000", "netIncome": "55900000", "grossProfit": "322700000", "depreciation": "None", "totalRevenue": "840000000", "costOfRevenue": "517300000", "interestIncome": "None", "incomeBeforeTax": "82700000", "interestExpense": "21500000", "operatingIncome": "111400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26700000", "reportedCurrency": "USD", "netInterestIncome": "-21500000", "nonInterestIncome": "None", "operatingExpenses": "211300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "517300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42500000", "sellingGeneralAndAdministrative": "191100000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "2535500000", "inventory": "421600000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5737800000", "longTermDebt": "2058700000", "shortTermDebt": "97900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1029400000", "reportedCurrency": "USD", "retainedEarnings": "-868500000", "totalLiabilities": "2988000000", "otherCurrentAssets": "182600000", "totalCurrentAssets": "1458400000", "currentLongTermDebt": "97900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "676900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279400000", "currentAccountsPayable": "180800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2156600000", "totalShareholderEquity": "2735000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "264900000", "totalCurrentLiabilities": "543600000", "otherNonCurrentLiabilities": "254400000", "totalNonCurrentLiabilities": "2444400000", "cashAndShortTermInvestments": "177300000", "commonStockSharesOutstanding": "243700000", "intangibleAssetsExcludingGoodwill": "1029400000", "cashAndCashEquivalentsAtCarryingValue": "177300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-93200000", "operatingCashflow": "-66599999", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "507800000", "cashflowFromInvestment": "-889300000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 840000000, "cost_of_revenue": 517300000, "gross_profit": 322700000, "research_and_development": 20200000, "selling_general_admin": 191100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111400000, "depreciation_amortisation": 42500000, "ebitda": 153900000, "interest_expense": 21500000, "interest_income": null, "other_non_operating": null, "pretax_income": 82700000, "tax_provision": 26700000, "effective_tax_rate": null, "net_income": 55900000, "net_income_continuing_ops": 56000000, "net_income_to_common": 55900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177300000, "short_term_investments": null, "net_receivables": 676900000, "inventory": 421600000, "other_current_assets": null, "total_current_assets": 1458400000, "net_ppe": null, "goodwill": 2535500000, "intangible_assets": 1029400000, "goodwill_and_intangibles": 3564900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4279400000, "total_assets": 5737800000, "short_term_debt": 97900000, "accounts_payable": 180800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 543600000, "long_term_debt": 2058700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2444400000, "total_liabilities": 2988000000, "total_debt": 2156600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -868500000, "total_equity": 2735000000, "shares_outstanding": 243700000, "operating_cash_flow": -66599999, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -889300000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 507800000, "free_cash_flow": -41499999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111400000", "ebitda": "153900000", "netIncome": "55900000", "grossProfit": "322700000", "depreciation": "None", "totalRevenue": "840000000", "costOfRevenue": "517300000", "interestIncome": "None", "incomeBeforeTax": "82700000", "interestExpense": "21500000", "operatingIncome": "111400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26700000", "reportedCurrency": "USD", "netInterestIncome": "-21500000", "nonInterestIncome": "None", "operatingExpenses": "211300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "517300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42500000", "sellingGeneralAndAdministrative": "191100000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "2535500000", "inventory": "421600000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5737800000", "longTermDebt": "2058700000", "shortTermDebt": "97900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1029400000", "reportedCurrency": "USD", "retainedEarnings": "-868500000", "totalLiabilities": "2988000000", "otherCurrentAssets": "182600000", "totalCurrentAssets": "1458400000", "currentLongTermDebt": "97900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "676900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279400000", "currentAccountsPayable": "180800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2156600000", "totalShareholderEquity": "2735000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "264900000", "totalCurrentLiabilities": "543600000", "otherNonCurrentLiabilities": "254400000", "totalNonCurrentLiabilities": "2444400000", "cashAndShortTermInvestments": "177300000", "commonStockSharesOutstanding": "243700000", "intangibleAssetsExcludingGoodwill": "1029400000", "cashAndCashEquivalentsAtCarryingValue": "177300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-93200000", "operatingCashflow": "-66599999", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "507800000", "cashflowFromInvestment": "-889300000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 676200000, "cost_of_revenue": 399600000, "gross_profit": 276600000, "ebit": 69700000, "ebitda": 106900000, "pretax_income": -50400000, "tax_provision": -56400000, "net_income": 6100000, "net_income_to_common": 6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 626500000, "total_current_assets": 1582500000, "total_assets": 5101400000, "short_term_debt": 0, "long_term_debt": 1625900000, "total_debt": 1625900000, "total_liabilities": 2412000000, "total_equity": 2674500000, "shares_outstanding": 242400000, "goodwill_and_intangibles": 2899100000 }, "cash_flow": { "operating_cash_flow": 91100000, "capital_expenditure": 17000000, "free_cash_flow": 108100000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258746, "ticker_id": 1333, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69700000", "ebitda": "106900000", "netIncome": "6100000", "grossProfit": "276600000", "depreciation": "None", "totalRevenue": "676200000", "costOfRevenue": "399600000", "interestIncome": "13800000", "incomeBeforeTax": "-50400000", "interestExpense": "12900000", "operatingIncome": "69700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-56400000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "206900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "189500000", "netIncomeFromContinuingOperations": "6200000" }, "balance": { "goodwill": "2241900000", "inventory": "294700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5101400000", "longTermDebt": "1625900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "657200000", "reportedCurrency": "USD", "retainedEarnings": "-904600000", "totalLiabilities": "2412000000", "otherCurrentAssets": "143600000", "totalCurrentAssets": "1582500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518900000", "currentAccountsPayable": "165500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319600000", "shortLongTermDebtTotal": "1625900000", "totalShareholderEquity": "2674500000", "capitalLeaseObligations": "16500000", "otherCurrentLiabilities": "264400000", "totalCurrentLiabilities": "429900000", "otherNonCurrentLiabilities": "240800000", "totalNonCurrentLiabilities": "1982100000", "cashAndShortTermInvestments": "626500000", "commonStockSharesOutstanding": "242400000", "intangibleAssetsExcludingGoodwill": "657200000", "cashAndCashEquivalentsAtCarryingValue": "626500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6100000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4099999", "operatingCashflow": "91100000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39300000", "cashflowFromInvestment": "-18800000", "stockBasedCompensation": "43300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 676200000, "cost_of_revenue": 399600000, "gross_profit": 276600000, "research_and_development": 17400000, "selling_general_admin": 189500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69700000, "depreciation_amortisation": 37200000, "ebitda": 106900000, "interest_expense": 12900000, "interest_income": null, "other_non_operating": null, "pretax_income": -50400000, "tax_provision": -56400000, "effective_tax_rate": null, "net_income": 6100000, "net_income_continuing_ops": 6200000, "net_income_to_common": 6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 626500000, "short_term_investments": null, "net_receivables": 517700000, "inventory": 294700000, "other_current_assets": null, "total_current_assets": 1582500000, "net_ppe": null, "goodwill": 2241900000, "intangible_assets": 657200000, "goodwill_and_intangibles": 2899100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3518900000, "total_assets": 5101400000, "short_term_debt": 0, "accounts_payable": 165500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429900000, "long_term_debt": 1625900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1982100000, "total_liabilities": 2412000000, "total_debt": 1625900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -904600000, "total_equity": 2674500000, "shares_outstanding": 242400000, "operating_cash_flow": 91100000, "stock_based_compensation": 43300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18800000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39300000, "free_cash_flow": 108100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69700000", "ebitda": "106900000", "netIncome": "6100000", "grossProfit": "276600000", "depreciation": "None", "totalRevenue": "676200000", "costOfRevenue": "399600000", "interestIncome": "13800000", "incomeBeforeTax": "-50400000", "interestExpense": "12900000", "operatingIncome": "69700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-56400000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "206900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "189500000", "netIncomeFromContinuingOperations": "6200000" }, "balance": { "goodwill": "2241900000", "inventory": "294700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5101400000", "longTermDebt": "1625900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "657200000", "reportedCurrency": "USD", "retainedEarnings": "-904600000", "totalLiabilities": "2412000000", "otherCurrentAssets": "143600000", "totalCurrentAssets": "1582500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518900000", "currentAccountsPayable": "165500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319600000", "shortLongTermDebtTotal": "1625900000", "totalShareholderEquity": "2674500000", "capitalLeaseObligations": "16500000", "otherCurrentLiabilities": "264400000", "totalCurrentLiabilities": "429900000", "otherNonCurrentLiabilities": "240800000", "totalNonCurrentLiabilities": "1982100000", "cashAndShortTermInvestments": "626500000", "commonStockSharesOutstanding": "242400000", "intangibleAssetsExcludingGoodwill": "657200000", "cashAndCashEquivalentsAtCarryingValue": "626500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6100000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4099999", "operatingCashflow": "91100000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39300000", "cashflowFromInvestment": "-18800000", "stockBasedCompensation": "43300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 656100000, "cost_of_revenue": 379100000, "gross_profit": 277000000, "ebit": 36400000, "ebitda": 75000000, "pretax_income": 23100000, "tax_provision": -16200000, "net_income": 39300000, "net_income_to_common": 39300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594300000, "total_current_assets": 1526200000, "total_assets": 5045100000, "short_term_debt": 0, "long_term_debt": 1625200000, "total_debt": 1625200000, "total_liabilities": 2376400000, "total_equity": 2653700000, "shares_outstanding": 242000000, "goodwill_and_intangibles": 2909700000 }, "cash_flow": { "operating_cash_flow": 100100000, "capital_expenditure": 16500000, "free_cash_flow": 116600000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258748, "ticker_id": 1333, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36400000", "ebitda": "75000000", "netIncome": "39300000", "grossProfit": "277000000", "depreciation": "None", "totalRevenue": "656100000", "costOfRevenue": "379100000", "interestIncome": "35900000", "incomeBeforeTax": "23100000", "interestExpense": "13300000", "operatingIncome": "100800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16200000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "176200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38600000", "sellingGeneralAndAdministrative": "158100000", "netIncomeFromContinuingOperations": "39300000" }, "balance": { "goodwill": "2234100000", "inventory": "290900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5045100000", "longTermDebt": "1625200000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "675600000", "reportedCurrency": "USD", "retainedEarnings": "-891100000", "totalLiabilities": "2376400000", "otherCurrentAssets": "138800000", "totalCurrentAssets": "1526200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518900000", "currentAccountsPayable": "145200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300100000", "shortLongTermDebtTotal": "1625200000", "totalShareholderEquity": "2653700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231500000", "totalCurrentLiabilities": "376700000", "otherNonCurrentLiabilities": "255700000", "totalNonCurrentLiabilities": "1999700000", "cashAndShortTermInvestments": "594300000", "commonStockSharesOutstanding": "242000000", "intangibleAssetsExcludingGoodwill": "675600000", "cashAndCashEquivalentsAtCarryingValue": "594300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39300000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9600000", "operatingCashflow": "100100000", "capitalExpenditures": "16500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15100000", "cashflowFromInvestment": "-18200000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 656100000, "cost_of_revenue": 379100000, "gross_profit": 277000000, "research_and_development": 18100000, "selling_general_admin": 158100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36400000, "depreciation_amortisation": 38600000, "ebitda": 75000000, "interest_expense": 13300000, "interest_income": null, "other_non_operating": null, "pretax_income": 23100000, "tax_provision": -16200000, "effective_tax_rate": null, "net_income": 39300000, "net_income_continuing_ops": 39300000, "net_income_to_common": 39300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594300000, "short_term_investments": null, "net_receivables": 502200000, "inventory": 290900000, "other_current_assets": null, "total_current_assets": 1526200000, "net_ppe": null, "goodwill": 2234100000, "intangible_assets": 675600000, "goodwill_and_intangibles": 2909700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3518900000, "total_assets": 5045100000, "short_term_debt": 0, "accounts_payable": 145200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376700000, "long_term_debt": 1625200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1999700000, "total_liabilities": 2376400000, "total_debt": 1625200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -891100000, "total_equity": 2653700000, "shares_outstanding": 242000000, "operating_cash_flow": 100100000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18200000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15100000, "free_cash_flow": 116600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36400000", "ebitda": "75000000", "netIncome": "39300000", "grossProfit": "277000000", "depreciation": "None", "totalRevenue": "656100000", "costOfRevenue": "379100000", "interestIncome": "35900000", "incomeBeforeTax": "23100000", "interestExpense": "13300000", "operatingIncome": "100800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16200000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "176200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38600000", "sellingGeneralAndAdministrative": "158100000", "netIncomeFromContinuingOperations": "39300000" }, "balance": { "goodwill": "2234100000", "inventory": "290900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5045100000", "longTermDebt": "1625200000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "675600000", "reportedCurrency": "USD", "retainedEarnings": "-891100000", "totalLiabilities": "2376400000", "otherCurrentAssets": "138800000", "totalCurrentAssets": "1526200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518900000", "currentAccountsPayable": "145200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300100000", "shortLongTermDebtTotal": "1625200000", "totalShareholderEquity": "2653700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231500000", "totalCurrentLiabilities": "376700000", "otherNonCurrentLiabilities": "255700000", "totalNonCurrentLiabilities": "1999700000", "cashAndShortTermInvestments": "594300000", "commonStockSharesOutstanding": "242000000", "intangibleAssetsExcludingGoodwill": "675600000", "cashAndCashEquivalentsAtCarryingValue": "594300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39300000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9600000", "operatingCashflow": "100100000", "capitalExpenditures": "16500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15100000", "cashflowFromInvestment": "-18200000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 625200000, "cost_of_revenue": 358800000, "gross_profit": 266400000, "ebit": 76200000, "ebitda": 114400000, "pretax_income": 63300000, "tax_provision": 15800000, "net_income": 47400000, "net_income_to_common": 47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529900000, "total_current_assets": 1454200000, "total_assets": 5002600000, "short_term_debt": 200000, "long_term_debt": 1624500000, "total_debt": 1624700000, "total_liabilities": 2361300000, "total_equity": 2626200000, "shares_outstanding": 242600000, "goodwill_and_intangibles": 2947800000 }, "cash_flow": { "operating_cash_flow": 72600000, "capital_expenditure": 17700000, "free_cash_flow": 90300000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258749, "ticker_id": 1333, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76200000", "ebitda": "114400000", "netIncome": "47400000", "grossProfit": "266400000", "depreciation": "None", "totalRevenue": "625200000", "costOfRevenue": "358800000", "interestIncome": "35500000", "incomeBeforeTax": "63300000", "interestExpense": "12900000", "operatingIncome": "94300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15800000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "172100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38200000", "sellingGeneralAndAdministrative": "155900000", "netIncomeFromContinuingOperations": "47500000" }, "balance": { "goodwill": "2241600000", "inventory": "283800000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5002600000", "longTermDebt": "1624500000", "shortTermDebt": "200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "706200000", "reportedCurrency": "USD", "retainedEarnings": "-910900000", "totalLiabilities": "2361300000", "otherCurrentAssets": "143800000", "totalCurrentAssets": "1454200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "496700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3548400000", "currentAccountsPayable": "148300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296600000", "shortLongTermDebtTotal": "1624500000", "totalShareholderEquity": "2626200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "206400000", "totalCurrentLiabilities": "354900000", "otherNonCurrentLiabilities": "257500000", "totalNonCurrentLiabilities": "2006400000", "cashAndShortTermInvestments": "529900000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "706200000", "cashAndCashEquivalentsAtCarryingValue": "529900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47400000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7100000", "operatingCashflow": "72600000", "capitalExpenditures": "17700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38700000", "cashflowFromInvestment": "-14500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625200000, "cost_of_revenue": 358800000, "gross_profit": 266400000, "research_and_development": 16200000, "selling_general_admin": 155900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76200000, "depreciation_amortisation": 38200000, "ebitda": 114400000, "interest_expense": 12900000, "interest_income": null, "other_non_operating": null, "pretax_income": 63300000, "tax_provision": 15800000, "effective_tax_rate": null, "net_income": 47400000, "net_income_continuing_ops": 47500000, "net_income_to_common": 47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529900000, "short_term_investments": null, "net_receivables": 496700000, "inventory": 283800000, "other_current_assets": null, "total_current_assets": 1454200000, "net_ppe": null, "goodwill": 2241600000, "intangible_assets": 706200000, "goodwill_and_intangibles": 2947800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3548400000, "total_assets": 5002600000, "short_term_debt": 200000, "accounts_payable": 148300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354900000, "long_term_debt": 1624500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2006400000, "total_liabilities": 2361300000, "total_debt": 1624700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -910900000, "total_equity": 2626200000, "shares_outstanding": 242600000, "operating_cash_flow": 72600000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14500000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38700000, "free_cash_flow": 90300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76200000", "ebitda": "114400000", "netIncome": "47400000", "grossProfit": "266400000", "depreciation": "None", "totalRevenue": "625200000", "costOfRevenue": "358800000", "interestIncome": "35500000", "incomeBeforeTax": "63300000", "interestExpense": "12900000", "operatingIncome": "94300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15800000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "172100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38200000", "sellingGeneralAndAdministrative": "155900000", "netIncomeFromContinuingOperations": "47500000" }, "balance": { "goodwill": "2241600000", "inventory": "283800000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5002600000", "longTermDebt": "1624500000", "shortTermDebt": "200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "706200000", "reportedCurrency": "USD", "retainedEarnings": "-910900000", "totalLiabilities": "2361300000", "otherCurrentAssets": "143800000", "totalCurrentAssets": "1454200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "496700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3548400000", "currentAccountsPayable": "148300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296600000", "shortLongTermDebtTotal": "1624500000", "totalShareholderEquity": "2626200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "206400000", "totalCurrentLiabilities": "354900000", "otherNonCurrentLiabilities": "257500000", "totalNonCurrentLiabilities": "2006400000", "cashAndShortTermInvestments": "529900000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "706200000", "cashAndCashEquivalentsAtCarryingValue": "529900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47400000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7100000", "operatingCashflow": "72600000", "capitalExpenditures": "17700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38700000", "cashflowFromInvestment": "-14500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 593700000, "cost_of_revenue": 343200000, "gross_profit": 250500000, "ebit": 130100000, "ebitda": 167300000, "pretax_income": 80200000, "tax_provision": -17800000, "net_income": 98000000, "net_income_to_common": 98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499200000, "total_current_assets": 1360500000, "total_assets": 4794600000, "short_term_debt": 100000, "long_term_debt": 1623800000, "total_debt": 1623900000, "total_liabilities": 2259600000, "total_equity": 2519800000, "shares_outstanding": 243000000, "goodwill_and_intangibles": 2875700000 }, "cash_flow": { "operating_cash_flow": 26000000, "capital_expenditure": 11000000, "free_cash_flow": 37000000, "dividends_paid": 19800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258750, "ticker_id": 1333, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130100000", "ebitda": "167300000", "netIncome": "98000000", "grossProfit": "250500000", "depreciation": "None", "totalRevenue": "593700000", "costOfRevenue": "343200000", "interestIncome": "31700000", "incomeBeforeTax": "80200000", "interestExpense": "14300000", "operatingIncome": "77400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-17800000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "173100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "157200000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "2162000000", "inventory": "269900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4794600000", "longTermDebt": "1623800000", "shortTermDebt": "100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "713700000", "reportedCurrency": "USD", "retainedEarnings": "-938600000", "totalLiabilities": "2259600000", "otherCurrentAssets": "136700000", "totalCurrentAssets": "1360500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "454700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3434100000", "currentAccountsPayable": "145200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "283800000", "shortLongTermDebtTotal": "1623800000", "totalShareholderEquity": "2519800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199400000", "totalCurrentLiabilities": "344600000", "otherNonCurrentLiabilities": "172500000", "totalNonCurrentLiabilities": "1915000000", "cashAndShortTermInvestments": "499200000", "commonStockSharesOutstanding": "243000000", "intangibleAssetsExcludingGoodwill": "713700000", "cashAndCashEquivalentsAtCarryingValue": "499200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "19800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18300000", "operatingCashflow": "26000000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227300000", "cashflowFromInvestment": "337600000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 593700000, "cost_of_revenue": 343200000, "gross_profit": 250500000, "research_and_development": 15900000, "selling_general_admin": 157200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130100000, "depreciation_amortisation": 37200000, "ebitda": 167300000, "interest_expense": 14300000, "interest_income": null, "other_non_operating": null, "pretax_income": 80200000, "tax_provision": -17800000, "effective_tax_rate": null, "net_income": 98000000, "net_income_continuing_ops": 98000000, "net_income_to_common": 98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499200000, "short_term_investments": null, "net_receivables": 454700000, "inventory": 269900000, "other_current_assets": null, "total_current_assets": 1360500000, "net_ppe": null, "goodwill": 2162000000, "intangible_assets": 713700000, "goodwill_and_intangibles": 2875700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3434100000, "total_assets": 4794600000, "short_term_debt": 100000, "accounts_payable": 145200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344600000, "long_term_debt": 1623800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1915000000, "total_liabilities": 2259600000, "total_debt": 1623900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -938600000, "total_equity": 2519800000, "shares_outstanding": 243000000, "operating_cash_flow": 26000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 337600000, "dividends_paid": 19800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227300000, "free_cash_flow": 37000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130100000", "ebitda": "167300000", "netIncome": "98000000", "grossProfit": "250500000", "depreciation": "None", "totalRevenue": "593700000", "costOfRevenue": "343200000", "interestIncome": "31700000", "incomeBeforeTax": "80200000", "interestExpense": "14300000", "operatingIncome": "77400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-17800000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "173100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "157200000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "2162000000", "inventory": "269900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4794600000", "longTermDebt": "1623800000", "shortTermDebt": "100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "713700000", "reportedCurrency": "USD", "retainedEarnings": "-938600000", "totalLiabilities": "2259600000", "otherCurrentAssets": "136700000", "totalCurrentAssets": "1360500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "454700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3434100000", "currentAccountsPayable": "145200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "283800000", "shortLongTermDebtTotal": "1623800000", "totalShareholderEquity": "2519800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199400000", "totalCurrentLiabilities": "344600000", "otherNonCurrentLiabilities": "172500000", "totalNonCurrentLiabilities": "1915000000", "cashAndShortTermInvestments": "499200000", "commonStockSharesOutstanding": "243000000", "intangibleAssetsExcludingGoodwill": "713700000", "cashAndCashEquivalentsAtCarryingValue": "499200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "19800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18300000", "operatingCashflow": "26000000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227300000", "cashflowFromInvestment": "337600000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 624200000, "cost_of_revenue": 368200000, "gross_profit": 256000000, "ebit": 80700000, "ebitda": 118500000, "pretax_income": 66800000, "tax_provision": 12000000, "net_income": 54700000, "net_income_to_common": 54700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359400000, "total_current_assets": 1270000000, "total_assets": 4873900000, "short_term_debt": 25600000, "long_term_debt": 1813600000, "total_debt": 1839200000, "total_liabilities": 2475500000, "total_equity": 2383000000, "shares_outstanding": 242600000, "goodwill_and_intangibles": 2864000000 }, "cash_flow": { "operating_cash_flow": 138700000, "capital_expenditure": 22300000, "free_cash_flow": 161000000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258751, "ticker_id": 1333, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80700000", "ebitda": "118500000", "netIncome": "54700000", "grossProfit": "256000000", "depreciation": "None", "totalRevenue": "624200000", "costOfRevenue": "368200000", "interestIncome": "6100000", "incomeBeforeTax": "66800000", "interestExpense": "13900000", "operatingIncome": "74900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "181100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37800000", "sellingGeneralAndAdministrative": "166700000", "netIncomeFromContinuingOperations": "54800000" }, "balance": { "goodwill": "2132000000", "inventory": "246200000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4873900000", "longTermDebt": "1813600000", "shortTermDebt": "25600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732000000", "reportedCurrency": "USD", "retainedEarnings": "-1017100000", "totalLiabilities": "2475500000", "otherCurrentAssets": "224800000", "totalCurrentAssets": "1270000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603900000", "currentAccountsPayable": "121300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "276800000", "shortLongTermDebtTotal": "1905600000", "totalShareholderEquity": "2383000000", "capitalLeaseObligations": "15200000", "otherCurrentLiabilities": "164800000", "totalCurrentLiabilities": "379700000", "otherNonCurrentLiabilities": "152600000", "totalNonCurrentLiabilities": "2095800000", "cashAndShortTermInvestments": "359400000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "732000000", "cashAndCashEquivalentsAtCarryingValue": "359400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54700000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "29200000", "operatingCashflow": "138700000", "capitalExpenditures": "22300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124300000", "cashflowFromInvestment": "-17400000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624200000, "cost_of_revenue": 368200000, "gross_profit": 256000000, "research_and_development": 14400000, "selling_general_admin": 166700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80700000, "depreciation_amortisation": 37800000, "ebitda": 118500000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": 66800000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 54700000, "net_income_continuing_ops": 54800000, "net_income_to_common": 54700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359400000, "short_term_investments": null, "net_receivables": 439600000, "inventory": 246200000, "other_current_assets": null, "total_current_assets": 1270000000, "net_ppe": null, "goodwill": 2132000000, "intangible_assets": 732000000, "goodwill_and_intangibles": 2864000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3603900000, "total_assets": 4873900000, "short_term_debt": 25600000, "accounts_payable": 121300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379700000, "long_term_debt": 1813600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2095800000, "total_liabilities": 2475500000, "total_debt": 1839200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1017100000, "total_equity": 2383000000, "shares_outstanding": 242600000, "operating_cash_flow": 138700000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17400000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124300000, "free_cash_flow": 161000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80700000", "ebitda": "118500000", "netIncome": "54700000", "grossProfit": "256000000", "depreciation": "None", "totalRevenue": "624200000", "costOfRevenue": "368200000", "interestIncome": "6100000", "incomeBeforeTax": "66800000", "interestExpense": "13900000", "operatingIncome": "74900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "181100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37800000", "sellingGeneralAndAdministrative": "166700000", "netIncomeFromContinuingOperations": "54800000" }, "balance": { "goodwill": "2132000000", "inventory": "246200000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4873900000", "longTermDebt": "1813600000", "shortTermDebt": "25600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732000000", "reportedCurrency": "USD", "retainedEarnings": "-1017100000", "totalLiabilities": "2475500000", "otherCurrentAssets": "224800000", "totalCurrentAssets": "1270000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603900000", "currentAccountsPayable": "121300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "276800000", "shortLongTermDebtTotal": "1905600000", "totalShareholderEquity": "2383000000", "capitalLeaseObligations": "15200000", "otherCurrentLiabilities": "164800000", "totalCurrentLiabilities": "379700000", "otherNonCurrentLiabilities": "152600000", "totalNonCurrentLiabilities": "2095800000", "cashAndShortTermInvestments": "359400000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "732000000", "cashAndCashEquivalentsAtCarryingValue": "359400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54700000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "29200000", "operatingCashflow": "138700000", "capitalExpenditures": "22300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124300000", "cashflowFromInvestment": "-17400000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 645000000, "cost_of_revenue": 377500000, "gross_profit": 267500000, "ebit": 91400000, "ebitda": 130800000, "pretax_income": 77200000, "tax_provision": 36800000, "net_income": 40300000, "net_income_to_common": 40300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376000000, "total_current_assets": 1351200000, "total_assets": 5098200000, "short_term_debt": 11500000, "long_term_debt": 1914700000, "total_debt": 1926200000, "total_liabilities": 2643500000, "total_equity": 2439300000, "shares_outstanding": 242600000, "goodwill_and_intangibles": 3002400000 }, "cash_flow": { "operating_cash_flow": 98500000, "capital_expenditure": 12600000, "free_cash_flow": 111100000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258753, "ticker_id": 1333, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91400000", "ebitda": "130800000", "netIncome": "40300000", "grossProfit": "267500000", "depreciation": "None", "totalRevenue": "645000000", "costOfRevenue": "377500000", "interestIncome": "5400000", "incomeBeforeTax": "77200000", "interestExpense": "14200000", "operatingIncome": "95000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "36800000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "172500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "157600000", "netIncomeFromContinuingOperations": "40400000" }, "balance": { "goodwill": "2220200000", "inventory": "285700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5098200000", "longTermDebt": "1914700000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "782200000", "reportedCurrency": "USD", "retainedEarnings": "-1052400000", "totalLiabilities": "2643500000", "otherCurrentAssets": "214600000", "totalCurrentAssets": "1351200000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "474900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3747000000", "currentAccountsPayable": "127100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273900000", "shortLongTermDebtTotal": "1926200000", "totalShareholderEquity": "2439300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245400000", "totalCurrentLiabilities": "384000000", "otherNonCurrentLiabilities": "198500000", "totalNonCurrentLiabilities": "2259500000", "cashAndShortTermInvestments": "376000000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "782200000", "cashAndCashEquivalentsAtCarryingValue": "376000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40300000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "22600000", "operatingCashflow": "98500000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28200000", "cashflowFromInvestment": "-12600000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 645000000, "cost_of_revenue": 377500000, "gross_profit": 267500000, "research_and_development": 14900000, "selling_general_admin": 157600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91400000, "depreciation_amortisation": 39400000, "ebitda": 130800000, "interest_expense": 14200000, "interest_income": null, "other_non_operating": null, "pretax_income": 77200000, "tax_provision": 36800000, "effective_tax_rate": null, "net_income": 40300000, "net_income_continuing_ops": 40400000, "net_income_to_common": 40300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376000000, "short_term_investments": null, "net_receivables": 474900000, "inventory": 285700000, "other_current_assets": null, "total_current_assets": 1351200000, "net_ppe": null, "goodwill": 2220200000, "intangible_assets": 782200000, "goodwill_and_intangibles": 3002400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3747000000, "total_assets": 5098200000, "short_term_debt": 11500000, "accounts_payable": 127100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384000000, "long_term_debt": 1914700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2259500000, "total_liabilities": 2643500000, "total_debt": 1926200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1052400000, "total_equity": 2439300000, "shares_outstanding": 242600000, "operating_cash_flow": 98500000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12600000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28200000, "free_cash_flow": 111100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91400000", "ebitda": "130800000", "netIncome": "40300000", "grossProfit": "267500000", "depreciation": "None", "totalRevenue": "645000000", "costOfRevenue": "377500000", "interestIncome": "5400000", "incomeBeforeTax": "77200000", "interestExpense": "14200000", "operatingIncome": "95000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "36800000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "172500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "157600000", "netIncomeFromContinuingOperations": "40400000" }, "balance": { "goodwill": "2220200000", "inventory": "285700000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5098200000", "longTermDebt": "1914700000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "782200000", "reportedCurrency": "USD", "retainedEarnings": "-1052400000", "totalLiabilities": "2643500000", "otherCurrentAssets": "214600000", "totalCurrentAssets": "1351200000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "474900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3747000000", "currentAccountsPayable": "127100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273900000", "shortLongTermDebtTotal": "1926200000", "totalShareholderEquity": "2439300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245400000", "totalCurrentLiabilities": "384000000", "otherNonCurrentLiabilities": "198500000", "totalNonCurrentLiabilities": "2259500000", "cashAndShortTermInvestments": "376000000", "commonStockSharesOutstanding": "242600000", "intangibleAssetsExcludingGoodwill": "782200000", "cashAndCashEquivalentsAtCarryingValue": "376000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40300000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "22600000", "operatingCashflow": "98500000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28200000", "cashflowFromInvestment": "-12600000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 612700000, "cost_of_revenue": 345500000, "gross_profit": 267200000, "ebit": 88500000, "ebitda": 128600000, "pretax_income": 74200000, "tax_provision": -17500000, "net_income": 93200000, "net_income_to_common": 93200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309300000, "total_current_assets": 1302000000, "total_assets": 4982400000, "short_term_debt": 11500000, "long_term_debt": 1916800000, "total_debt": 1928300000, "total_liabilities": 2593700000, "total_equity": 2373100000, "shares_outstanding": 242500000, "goodwill_and_intangibles": 3092200000 }, "cash_flow": { "operating_cash_flow": 68200000, "capital_expenditure": 14500000, "free_cash_flow": 82700000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258754, "ticker_id": 1333, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88500000", "ebitda": "128600000", "netIncome": "93200000", "grossProfit": "267200000", "depreciation": "None", "totalRevenue": "612700000", "costOfRevenue": "345500000", "interestIncome": "None", "incomeBeforeTax": "74200000", "interestExpense": "14300000", "operatingIncome": "96200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-17500000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40100000", "sellingGeneralAndAdministrative": "155400000", "netIncomeFromContinuingOperations": "91700000" }, "balance": { "goodwill": "2285600000", "inventory": "335400000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4982400000", "longTermDebt": "1916800000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "806600000", "reportedCurrency": "USD", "retainedEarnings": "-1073200000", "totalLiabilities": "2593700000", "otherCurrentAssets": "176600000", "totalCurrentAssets": "1302000000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "20100000", "currentNetReceivables": "480700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3680400000", "currentAccountsPayable": "146200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1928300000", "totalShareholderEquity": "2373100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214500000", "totalCurrentLiabilities": "372200000", "otherNonCurrentLiabilities": "175600000", "totalNonCurrentLiabilities": "2221500000", "cashAndShortTermInvestments": "309300000", "commonStockSharesOutstanding": "242500000", "intangibleAssetsExcludingGoodwill": "806600000", "cashAndCashEquivalentsAtCarryingValue": "309300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93200000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-20100000", "operatingCashflow": "68200000", "capitalExpenditures": "14500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-20900000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 612700000, "cost_of_revenue": 345500000, "gross_profit": 267200000, "research_and_development": 15600000, "selling_general_admin": 155400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88500000, "depreciation_amortisation": 40100000, "ebitda": 128600000, "interest_expense": 14300000, "interest_income": null, "other_non_operating": null, "pretax_income": 74200000, "tax_provision": -17500000, "effective_tax_rate": null, "net_income": 93200000, "net_income_continuing_ops": 91700000, "net_income_to_common": 93200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309300000, "short_term_investments": 20100000, "net_receivables": 480700000, "inventory": 335400000, "other_current_assets": null, "total_current_assets": 1302000000, "net_ppe": null, "goodwill": 2285600000, "intangible_assets": 806600000, "goodwill_and_intangibles": 3092200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3680400000, "total_assets": 4982400000, "short_term_debt": 11500000, "accounts_payable": 146200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 372200000, "long_term_debt": 1916800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2221500000, "total_liabilities": 2593700000, "total_debt": 1928300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1073200000, "total_equity": 2373100000, "shares_outstanding": 242500000, "operating_cash_flow": 68200000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20900000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21400000, "free_cash_flow": 82700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88500000", "ebitda": "128600000", "netIncome": "93200000", "grossProfit": "267200000", "depreciation": "None", "totalRevenue": "612700000", "costOfRevenue": "345500000", "interestIncome": "None", "incomeBeforeTax": "74200000", "interestExpense": "14300000", "operatingIncome": "96200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-17500000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40100000", "sellingGeneralAndAdministrative": "155400000", "netIncomeFromContinuingOperations": "91700000" }, "balance": { "goodwill": "2285600000", "inventory": "335400000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4982400000", "longTermDebt": "1916800000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "806600000", "reportedCurrency": "USD", "retainedEarnings": "-1073200000", "totalLiabilities": "2593700000", "otherCurrentAssets": "176600000", "totalCurrentAssets": "1302000000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "20100000", "currentNetReceivables": "480700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3680400000", "currentAccountsPayable": "146200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1928300000", "totalShareholderEquity": "2373100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214500000", "totalCurrentLiabilities": "372200000", "otherNonCurrentLiabilities": "175600000", "totalNonCurrentLiabilities": "2221500000", "cashAndShortTermInvestments": "309300000", "commonStockSharesOutstanding": "242500000", "intangibleAssetsExcludingGoodwill": "806600000", "cashAndCashEquivalentsAtCarryingValue": "309300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93200000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-20100000", "operatingCashflow": "68200000", "capitalExpenditures": "14500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-20900000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 575000000, "cost_of_revenue": 330000000, "gross_profit": 245000000, "ebit": 77800000, "ebitda": 118100000, "pretax_income": 69500000, "tax_provision": 13500000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286300000, "total_current_assets": 1235800000, "total_assets": 4912200000, "short_term_debt": 11500000, "long_term_debt": 1918900000, "total_debt": 1930400000, "total_liabilities": 2572900000, "total_equity": 2323700000, "shares_outstanding": 242500000, "goodwill_and_intangibles": 3142300000 }, "cash_flow": { "operating_cash_flow": 58200000, "capital_expenditure": 19000000, "free_cash_flow": 77200000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258755, "ticker_id": 1333, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77800000", "ebitda": "118100000", "netIncome": "56000000", "grossProfit": "245000000", "depreciation": "None", "totalRevenue": "575000000", "costOfRevenue": "330000000", "interestIncome": "None", "incomeBeforeTax": "69500000", "interestExpense": "13900000", "operatingIncome": "77800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "167200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40300000", "sellingGeneralAndAdministrative": "149100000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "2302300000", "inventory": "319100000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4912200000", "longTermDebt": "1918900000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "840000000", "reportedCurrency": "USD", "retainedEarnings": "-1146800000", "totalLiabilities": "2572900000", "otherCurrentAssets": "171400000", "totalCurrentAssets": "1235800000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "24200000", "currentNetReceivables": "459000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3676400000", "currentAccountsPayable": "132900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1930400000", "totalShareholderEquity": "2323700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196500000", "totalCurrentLiabilities": "340900000", "otherNonCurrentLiabilities": "183700000", "totalNonCurrentLiabilities": "2232000000", "cashAndShortTermInvestments": "286300000", "commonStockSharesOutstanding": "242500000", "intangibleAssetsExcludingGoodwill": "840000000", "cashAndCashEquivalentsAtCarryingValue": "286300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23900000", "operatingCashflow": "58200000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32700000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "4099999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575000000, "cost_of_revenue": 330000000, "gross_profit": 245000000, "research_and_development": 18100000, "selling_general_admin": 149100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77800000, "depreciation_amortisation": 40300000, "ebitda": 118100000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": 69500000, "tax_provision": 13500000, "effective_tax_rate": null, "net_income": 56000000, "net_income_continuing_ops": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286300000, "short_term_investments": 24200000, "net_receivables": 459000000, "inventory": 319100000, "other_current_assets": null, "total_current_assets": 1235800000, "net_ppe": null, "goodwill": 2302300000, "intangible_assets": 840000000, "goodwill_and_intangibles": 3142300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3676400000, "total_assets": 4912200000, "short_term_debt": 11500000, "accounts_payable": 132900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340900000, "long_term_debt": 1918900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2232000000, "total_liabilities": 2572900000, "total_debt": 1930400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1146800000, "total_equity": 2323700000, "shares_outstanding": 242500000, "operating_cash_flow": 58200000, "stock_based_compensation": 4099999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22900000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32700000, "free_cash_flow": 77200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77800000", "ebitda": "118100000", "netIncome": "56000000", "grossProfit": "245000000", "depreciation": "None", "totalRevenue": "575000000", "costOfRevenue": "330000000", "interestIncome": "None", "incomeBeforeTax": "69500000", "interestExpense": "13900000", "operatingIncome": "77800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "167200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40300000", "sellingGeneralAndAdministrative": "149100000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "2302300000", "inventory": "319100000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4912200000", "longTermDebt": "1918900000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "840000000", "reportedCurrency": "USD", "retainedEarnings": "-1146800000", "totalLiabilities": "2572900000", "otherCurrentAssets": "171400000", "totalCurrentAssets": "1235800000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "24200000", "currentNetReceivables": "459000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3676400000", "currentAccountsPayable": "132900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1930400000", "totalShareholderEquity": "2323700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196500000", "totalCurrentLiabilities": "340900000", "otherNonCurrentLiabilities": "183700000", "totalNonCurrentLiabilities": "2232000000", "cashAndShortTermInvestments": "286300000", "commonStockSharesOutstanding": "242500000", "intangibleAssetsExcludingGoodwill": "840000000", "cashAndCashEquivalentsAtCarryingValue": "286300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23900000", "operatingCashflow": "58200000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32700000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "4099999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 573400000, "cost_of_revenue": 353100000, "gross_profit": 220300000, "ebit": 66900000, "ebitda": 108900000, "pretax_income": 37600000, "tax_provision": -40400000, "net_income": 77100000, "net_income_to_common": 77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289300000, "total_current_assets": 1197500000, "total_assets": 4974100000, "short_term_debt": 26500000, "long_term_debt": 1921000000, "total_debt": 1947500000, "total_liabilities": 2629800000, "total_equity": 2328500000, "shares_outstanding": 241900000, "goodwill_and_intangibles": 3216000000 }, "cash_flow": { "operating_cash_flow": 111100000, "capital_expenditure": 16400000, "free_cash_flow": 127500000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258756, "ticker_id": 1333, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66900000", "ebitda": "108900000", "netIncome": "77100000", "grossProfit": "220300000", "depreciation": "None", "totalRevenue": "573400000", "costOfRevenue": "353100000", "interestIncome": "None", "incomeBeforeTax": "37600000", "interestExpense": "12300000", "operatingIncome": "55500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-40400000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "164800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "151000000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "2336700000", "inventory": "298900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4974100000", "longTermDebt": "1921000000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "879300000", "reportedCurrency": "USD", "retainedEarnings": "-1183300000", "totalLiabilities": "2629800000", "otherCurrentAssets": "147500000", "totalCurrentAssets": "1197500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "19900000", "currentNetReceivables": "461800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776600000", "currentAccountsPayable": "140600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2025600000", "totalShareholderEquity": "2328500000", "capitalLeaseObligations": "15000000", "otherCurrentLiabilities": "133700000", "totalCurrentLiabilities": "369400000", "otherNonCurrentLiabilities": "202400000", "totalNonCurrentLiabilities": "2260400000", "cashAndShortTermInvestments": "289300000", "commonStockSharesOutstanding": "241900000", "intangibleAssetsExcludingGoodwill": "879300000", "cashAndCashEquivalentsAtCarryingValue": "289300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77100000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27700000", "operatingCashflow": "111100000", "capitalExpenditures": "16400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133300000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "-1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573400000, "cost_of_revenue": 353100000, "gross_profit": 220300000, "research_and_development": 13800000, "selling_general_admin": 151000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66900000, "depreciation_amortisation": 42000000, "ebitda": 108900000, "interest_expense": 12300000, "interest_income": null, "other_non_operating": null, "pretax_income": 37600000, "tax_provision": -40400000, "effective_tax_rate": null, "net_income": 77100000, "net_income_continuing_ops": 78000000, "net_income_to_common": 77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289300000, "short_term_investments": 19900000, "net_receivables": 461800000, "inventory": 298900000, "other_current_assets": null, "total_current_assets": 1197500000, "net_ppe": null, "goodwill": 2336700000, "intangible_assets": 879300000, "goodwill_and_intangibles": 3216000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3776600000, "total_assets": 4974100000, "short_term_debt": 26500000, "accounts_payable": 140600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369400000, "long_term_debt": 1921000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2260400000, "total_liabilities": 2629800000, "total_debt": 1947500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1183300000, "total_equity": 2328500000, "shares_outstanding": 241900000, "operating_cash_flow": 111100000, "stock_based_compensation": -1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24000000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133300000, "free_cash_flow": 127500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66900000", "ebitda": "108900000", "netIncome": "77100000", "grossProfit": "220300000", "depreciation": "None", "totalRevenue": "573400000", "costOfRevenue": "353100000", "interestIncome": "None", "incomeBeforeTax": "37600000", "interestExpense": "12300000", "operatingIncome": "55500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-40400000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "164800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "151000000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "2336700000", "inventory": "298900000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4974100000", "longTermDebt": "1921000000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "879300000", "reportedCurrency": "USD", "retainedEarnings": "-1183300000", "totalLiabilities": "2629800000", "otherCurrentAssets": "147500000", "totalCurrentAssets": "1197500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "19900000", "currentNetReceivables": "461800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776600000", "currentAccountsPayable": "140600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2025600000", "totalShareholderEquity": "2328500000", "capitalLeaseObligations": "15000000", "otherCurrentLiabilities": "133700000", "totalCurrentLiabilities": "369400000", "otherNonCurrentLiabilities": "202400000", "totalNonCurrentLiabilities": "2260400000", "cashAndShortTermInvestments": "289300000", "commonStockSharesOutstanding": "241900000", "intangibleAssetsExcludingGoodwill": "879300000", "cashAndCashEquivalentsAtCarryingValue": "289300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77100000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27700000", "operatingCashflow": "111100000", "capitalExpenditures": "16400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133300000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "-1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 599300000, "cost_of_revenue": 357400000, "gross_profit": 241900000, "ebit": -3100000, "ebitda": 41400000, "pretax_income": -16400000, "tax_provision": 15300000, "net_income": -31800000, "net_income_to_common": -31800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329600000, "total_current_assets": 1299500000, "total_assets": 4968800000, "short_term_debt": 11500000, "long_term_debt": 2027800000, "total_debt": 2039300000, "total_liabilities": 2722600000, "total_equity": 2230200000, "shares_outstanding": 241500000, "goodwill_and_intangibles": 3171100000 }, "cash_flow": { "operating_cash_flow": 87400000, "capital_expenditure": 13400000, "free_cash_flow": 100800000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258758, "ticker_id": 1333, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3100000", "ebitda": "41400000", "netIncome": "-31800000", "grossProfit": "241900000", "depreciation": "None", "totalRevenue": "599300000", "costOfRevenue": "357400000", "interestIncome": "18600000", "incomeBeforeTax": "-16400000", "interestExpense": "13300000", "operatingIncome": "-900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "242800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44500000", "sellingGeneralAndAdministrative": "149900000", "netIncomeFromContinuingOperations": "-31700000" }, "balance": { "goodwill": "2281500000", "inventory": "322800000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4968800000", "longTermDebt": "2027800000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "889600000", "reportedCurrency": "USD", "retainedEarnings": "-1241200000", "totalLiabilities": "2722600000", "otherCurrentAssets": "197600000", "totalCurrentAssets": "1299500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "30500000", "currentNetReceivables": "449500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3669300000", "currentAccountsPayable": "143800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "279200000", "shortLongTermDebtTotal": "2039300000", "totalShareholderEquity": "2230200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221400000", "totalCurrentLiabilities": "376700000", "otherNonCurrentLiabilities": "179100000", "totalNonCurrentLiabilities": "2345900000", "cashAndShortTermInvestments": "329600000", "commonStockSharesOutstanding": "241500000", "intangibleAssetsExcludingGoodwill": "889600000", "cashAndCashEquivalentsAtCarryingValue": "329600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31700000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "87400000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22700000", "cashflowFromInvestment": "-226200000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599300000, "cost_of_revenue": 357400000, "gross_profit": 241900000, "research_and_development": 12900000, "selling_general_admin": 149900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3100000, "depreciation_amortisation": 44500000, "ebitda": 41400000, "interest_expense": 13300000, "interest_income": null, "other_non_operating": null, "pretax_income": -16400000, "tax_provision": 15300000, "effective_tax_rate": null, "net_income": -31800000, "net_income_continuing_ops": -31700000, "net_income_to_common": -31800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329600000, "short_term_investments": 30500000, "net_receivables": 449500000, "inventory": 322800000, "other_current_assets": null, "total_current_assets": 1299500000, "net_ppe": null, "goodwill": 2281500000, "intangible_assets": 889600000, "goodwill_and_intangibles": 3171100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3669300000, "total_assets": 4968800000, "short_term_debt": 11500000, "accounts_payable": 143800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376700000, "long_term_debt": 2027800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2345900000, "total_liabilities": 2722600000, "total_debt": 2039300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1241200000, "total_equity": 2230200000, "shares_outstanding": 241500000, "operating_cash_flow": 87400000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226200000, "dividends_paid": 19400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22700000, "free_cash_flow": 100800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3100000", "ebitda": "41400000", "netIncome": "-31800000", "grossProfit": "241900000", "depreciation": "None", "totalRevenue": "599300000", "costOfRevenue": "357400000", "interestIncome": "18600000", "incomeBeforeTax": "-16400000", "interestExpense": "13300000", "operatingIncome": "-900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "242800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44500000", "sellingGeneralAndAdministrative": "149900000", "netIncomeFromContinuingOperations": "-31700000" }, "balance": { "goodwill": "2281500000", "inventory": "322800000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "4968800000", "longTermDebt": "2027800000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "889600000", "reportedCurrency": "USD", "retainedEarnings": "-1241200000", "totalLiabilities": "2722600000", "otherCurrentAssets": "197600000", "totalCurrentAssets": "1299500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "30500000", "currentNetReceivables": "449500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3669300000", "currentAccountsPayable": "143800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "279200000", "shortLongTermDebtTotal": "2039300000", "totalShareholderEquity": "2230200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221400000", "totalCurrentLiabilities": "376700000", "otherNonCurrentLiabilities": "179100000", "totalNonCurrentLiabilities": "2345900000", "cashAndShortTermInvestments": "329600000", "commonStockSharesOutstanding": "241500000", "intangibleAssetsExcludingGoodwill": "889600000", "cashAndCashEquivalentsAtCarryingValue": "329600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31700000", "profitLoss": "None", "dividendPayout": "19400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "87400000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22700000", "cashflowFromInvestment": "-226200000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "income_statement": { "revenue": 586100000, "cost_of_revenue": 357600000, "gross_profit": 228500000, "ebit": 52600000, "ebitda": 93700000, "pretax_income": 48000000, "tax_provision": 21200000, "net_income": 29900000, "net_income_to_common": 29900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282400000, "total_current_assets": 1256500000, "total_assets": 5061000000, "short_term_debt": 11500000, "long_term_debt": 2029400000, "total_debt": 2040900000, "total_liabilities": 2741300000, "total_equity": 2303500000, "shares_outstanding": 241700000, "goodwill_and_intangibles": 3328100000 }, "cash_flow": { "operating_cash_flow": 83800000, "capital_expenditure": 13800000, "free_cash_flow": 97600000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258759, "ticker_id": 1333, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:37.973930+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52600000", "ebitda": "93700000", "netIncome": "29900000", "grossProfit": "228500000", "depreciation": "None", "totalRevenue": "586100000", "costOfRevenue": "357600000", "interestIncome": "3000000", "incomeBeforeTax": "48000000", "interestExpense": "12000000", "operatingIncome": "52600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "175900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28900000", "otherNonOperatingIncome": "7400000", "costofGoodsAndServicesSold": "357600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41100000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "26800000" }, "balance": { "goodwill": "2394900000", "inventory": "332800000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5061000000", "longTermDebt": "2029400000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "933200000", "reportedCurrency": "USD", "retainedEarnings": "-1189900000", "totalLiabilities": "2741300000", "otherCurrentAssets": "189100000", "totalCurrentAssets": "1256500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "32200000", "currentNetReceivables": "452200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3804500000", "currentAccountsPayable": "144100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282500000", "shortLongTermDebtTotal": "2040900000", "totalShareholderEquity": "2303500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "222500000", "totalCurrentLiabilities": "378100000", "otherNonCurrentLiabilities": "182800000", "totalNonCurrentLiabilities": "2363200000", "cashAndShortTermInvestments": "282400000", "commonStockSharesOutstanding": "241700000", "intangibleAssetsExcludingGoodwill": "933200000", "cashAndCashEquivalentsAtCarryingValue": "282400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10500000", "operatingCashflow": "83800000", "capitalExpenditures": "13800000", "changeInReceivables": "2200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "126800000", "cashflowFromInvestment": "-202100000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 586100000, "cost_of_revenue": 357600000, "gross_profit": 228500000, "research_and_development": 28900000, "selling_general_admin": 147000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52600000, "depreciation_amortisation": 41100000, "ebitda": 93700000, "interest_expense": 12000000, "interest_income": null, "other_non_operating": null, "pretax_income": 48000000, "tax_provision": 21200000, "effective_tax_rate": null, "net_income": 29900000, "net_income_continuing_ops": 26800000, "net_income_to_common": 29900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282400000, "short_term_investments": 32200000, "net_receivables": 452200000, "inventory": 332800000, "other_current_assets": null, "total_current_assets": 1256500000, "net_ppe": null, "goodwill": 2394900000, "intangible_assets": 933200000, "goodwill_and_intangibles": 3328100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3804500000, "total_assets": 5061000000, "short_term_debt": 11500000, "accounts_payable": 144100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378100000, "long_term_debt": 2029400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2363200000, "total_liabilities": 2741300000, "total_debt": 2040900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1189900000, "total_equity": 2303500000, "shares_outstanding": 241700000, "operating_cash_flow": 83800000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202100000, "dividends_paid": 19300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126800000, "free_cash_flow": 97600000, "net_change_in_cash": 5600000 }, "raw_data": { "income": { "ebit": "52600000", "ebitda": "93700000", "netIncome": "29900000", "grossProfit": "228500000", "depreciation": "None", "totalRevenue": "586100000", "costOfRevenue": "357600000", "interestIncome": "3000000", "incomeBeforeTax": "48000000", "interestExpense": "12000000", "operatingIncome": "52600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "175900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28900000", "otherNonOperatingIncome": "7400000", "costofGoodsAndServicesSold": "357600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41100000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "26800000" }, "balance": { "goodwill": "2394900000", "inventory": "332800000", "commonStock": "2700000", "currentDebt": "None", "investments": "None", "totalAssets": "5061000000", "longTermDebt": "2029400000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "933200000", "reportedCurrency": "USD", "retainedEarnings": "-1189900000", "totalLiabilities": "2741300000", "otherCurrentAssets": "189100000", "totalCurrentAssets": "1256500000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "32200000", "currentNetReceivables": "452200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3804500000", "currentAccountsPayable": "144100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282500000", "shortLongTermDebtTotal": "2040900000", "totalShareholderEquity": "2303500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "222500000", "totalCurrentLiabilities": "378100000", "otherNonCurrentLiabilities": "182800000", "totalNonCurrentLiabilities": "2363200000", "cashAndShortTermInvestments": "282400000", "commonStockSharesOutstanding": "241700000", "intangibleAssetsExcludingGoodwill": "933200000", "cashAndCashEquivalentsAtCarryingValue": "282400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "19300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10500000", "operatingCashflow": "83800000", "capitalExpenditures": "13800000", "changeInReceivables": "2200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "126800000", "cashflowFromInvestment": "-202100000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }