{ "ticker": { "uuid": "fd523bd5-4b1d-4e43-9341-24495f905169", "symbol": "FMC", "name": "FMC Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/fd523bd5-4b1d-4e43-9341-24495f905169/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd523bd5-4b1d-4e43-9341-24495f905169/" }, "ticker_metadata": { "id": 1561, "uuid": "fd523bd5-4b1d-4e43-9341-24495f905169", "symbol": "FMC", "name": "FMC Corporation", "asset_type": "equity", "market_cap": 1708119000, "stock_exchange_id": 3, "industry": "Agricultural Inputs", "sector": "Basic Materials", "description": "FMC Corporation (Food Machinery and Chemical Corporation) is an American chemical manufacturing company headquartered in Philadelphia, Pennsylvania.", "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": "fd523bd5-4b1d-4e43-9341-24495f905169", "symbol": "FMC", "name": "FMC Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/fd523bd5-4b1d-4e43-9341-24495f905169/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd523bd5-4b1d-4e43-9341-24495f905169/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.77, "quality": 0.07, "momentum": 0.01, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 11.64, "market_cap": 1458492000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1567, "roe": -1.3746, "piotroski_f_score": 2, "momentum_12_1": -0.6733, "volatility_252d": 0.7013 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:01.152486+00:00", "batch_id": "" }, "size": { "price_close": 11.64, "market_cap": 1458492000, "market_cap_usd": 1458492000, "enterprise_value": 5627792000, "shares_outstanding": 125300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8004, "ptbv_ratio": null, "ps_ratio": 0.4246, "pcf_ratio": null, "pfcf_ratio": -113.0614, "ev_ebitda": null, "ev_ebit": -14.397, "ev_sales": 1.6386, "ev_fcf": -436.2629, "earnings_yield": null, "fcf_yield": -0.0023, "price_to_sales": 0.4246, "price_to_book": 0.8004, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.6103 }, "yield": { "dividend_yield": 0.1567, "buyback_yield": 0, "shareholder_yield": 0.1567, "debt_paydown_yield": null, "total_yield": 0.1567 }, "quality": { "gross_margin": 0.3531, "operating_margin": -0.1138, "net_margin": -0.7293, "ebitda_margin": -0.0648, "fcf_margin": -0.0038, "roe": -1.3746, "roa": -0.2659, "roic": -0.0489, "roc_greenblatt": null, "asset_turnover": 0.3646, "cash_conversion": 0.0052, "accruals_ratio": -0.2512, "sbc_to_revenue": 0.0066, "piotroski_f_score": 2, "altman_z_score": 1.0588, "earnings_stability_5y": 2.3521, "revenue_stability_5y": 0.1549, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1287, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.1543, "net_debt_to_ebitda": -18.7384, "debt_to_assets": 0.4841, "interest_coverage": -0.2379, "current_ratio": 1.2863, "quick_ratio": 0.9604, "net_debt": 4169300000, "local_beta": 0.0016, "volatility_252d": 0.7013, "volatility_60d": 1.7158, "max_drawdown_12m": -0.7295, "risk_adjusted_momentum": -0.9601 }, "growth": { "revenue_growth_1y": -0.1663, "revenue_growth_3y_cagr": -0.1577, "revenue_growth_5y_cagr": -0.0567, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.0362, "book_value_growth_1y": -0.5384, "revenue_growth": -0.1663, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1313, "price_return_3m": -0.1671, "price_return_6m": -0.1143, "price_return_9m": -0.6833, "price_return_12m": -0.7162, "price_return_12m_ex1m": -0.6733, "momentum_6m": -0.1143, "momentum_12m": -0.7162, "momentum_12_1": -0.6733, "distance_from_52w_high": -0.7295, "distance_from_52w_low": 0, "relative_strength": -0.8161 }, "raw_ttm": { "revenue_ttm": 3434600000, "gross_profit_ttm": 1212600000, "ebit_ttm": -390900000, "ebitda_ttm": -222500000, "net_income_ttm": -2504700000, "eps_diluted_ttm": -19.9896, "operating_cash_flow_ttm": -138500000, "capital_expenditure_ttm": 125600000, "fcf_ttm": -12900000, "dividends_paid_ttm": 228600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1643000000, "cash_and_equivalents": 390900000, "total_current_assets": 4904900000, "total_current_liabilities": 3813300000, "net_ppe": null, "total_assets": 9419500000, "total_debt": 4560200000, "total_equity": 1822100000, "net_working_capital": 2490300000, "book_value_per_share": 14.5419, "retained_earnings": 3878800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -511400000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 4, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 97, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 63, "rank_fcf_margin": 87, "rank_piotroski": 97, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98 }, "composites": { "value_composite": 23, "quality_composite": 93, "momentum_composite": 99, "growth_composite": 86, "yield_composite": 3, "svqf_composite": 29, "vc1_composite": 17, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.2322, "os_score": 0.32, "value_percentile": 0.77, "quality_percentile": 0.07, "momentum_percentile": 0.01, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 13, "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": 4087, "ticker_id": 1561, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:01.152486+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.64, "market_cap": 1458492000, "market_cap_usd": 1458492000, "enterprise_value": 5627792000, "shares_outstanding": 125300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80044564, "ptbv_ratio": null, "ps_ratio": 0.42464683, "pcf_ratio": null, "pfcf_ratio": -113.06139535, "ev_ebitda": null, "ev_ebit": -14.39701202, "ev_sales": 1.6385582, "ev_fcf": -436.26294574, "earnings_yield": null, "fcf_yield": -0.0022922, "dividend_yield": 0.15673723, "buyback_yield": 0, "shareholder_yield": 0.15673723, "debt_paydown_yield": null, "total_yield": 0.15673723, "gross_margin": 0.35305421, "operating_margin": -0.11381238, "net_margin": -0.72925523, "ebitda_margin": -0.06478193, "fcf_margin": -0.0037559, "roe": -1.37462269, "roa": -0.26590583, "roic": -0.04893264, "roc_greenblatt": null, "asset_turnover": 0.36462657, "cash_conversion": 0.00515032, "accruals_ratio": -0.25120229, "sbc_to_revenue": 0.00663833, "debt_to_equity": 4.15432742, "net_debt_to_ebitda": -18.73842697, "debt_to_assets": 0.48412336, "interest_coverage": -0.23791844, "current_ratio": 1.28626124, "quick_ratio": 0.96040175, "net_debt": 4169300000, "revenue_growth_1y": -0.16625804, "revenue_growth_3y_cagr": -0.15769783, "revenue_growth_5y_cagr": -0.0566825, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.03623596, "book_value_growth_1y": -0.5383844, "piotroski_f_score": 2, "altman_z_score": 1.05884874, "earnings_stability_5y": 2.35215, "revenue_stability_5y": 0.154896, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13134328, "price_return_3m": -0.16709004, "price_return_6m": -0.11434398, "price_return_9m": -0.68331442, "price_return_12m": -0.71617717, "price_return_12m_ex1m": -0.67326238, "distance_from_52w_high": -0.72949671, "distance_from_52w_low": 0, "relative_strength": -0.81614075, "local_beta": 0.0016, "volatility_252d": 0.701268, "volatility_60d": 1.715808, "max_drawdown_12m": -0.72949671, "revenue_ttm": 3434600000, "gross_profit_ttm": 1212600000, "ebit_ttm": -390900000, "ebitda_ttm": -222500000, "net_income_ttm": -2504700000, "eps_diluted_ttm": -19.9896249, "operating_cash_flow_ttm": -138500000, "capital_expenditure_ttm": 125600000, "fcf_ttm": -12900000, "dividends_paid_ttm": 228600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1643000000, "cash_and_equivalents": 390900000, "total_current_assets": 4904900000, "total_current_liabilities": 3813300000, "net_ppe": null, "total_assets": 9419500000, "total_debt": 4560200000, "total_equity": 1822100000, "net_working_capital": 2490300000, "book_value_per_share": 14.54189944, "retained_earnings": 3878800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -511400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 4, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 97, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 63, "rank_fcf_margin": 87, "rank_piotroski": 97, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98, "value_composite": 23, "quality_composite": 93, "momentum_composite": 99, "growth_composite": 86, "yield_composite": 3, "svqf_composite": 29, "vc1_composite": 17, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 13, "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": 11.64, "os": 0.32, "value": 0.77, "quality": 0.07, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1567, "roe": -1.3746, "momentum_12_1": -0.6733, "complete_fields": { "id": 4087, "ticker_id": 1561, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:01.152486+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.64, "market_cap": 1458492000, "market_cap_usd": 1458492000, "enterprise_value": 5627792000, "shares_outstanding": 125300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80044564, "ptbv_ratio": null, "ps_ratio": 0.42464683, "pcf_ratio": null, "pfcf_ratio": -113.06139535, "ev_ebitda": null, "ev_ebit": -14.39701202, "ev_sales": 1.6385582, "ev_fcf": -436.26294574, "earnings_yield": null, "fcf_yield": -0.0022922, "dividend_yield": 0.15673723, "buyback_yield": 0, "shareholder_yield": 0.15673723, "debt_paydown_yield": null, "total_yield": 0.15673723, "gross_margin": 0.35305421, "operating_margin": -0.11381238, "net_margin": -0.72925523, "ebitda_margin": -0.06478193, "fcf_margin": -0.0037559, "roe": -1.37462269, "roa": -0.26590583, "roic": -0.04893264, "roc_greenblatt": null, "asset_turnover": 0.36462657, "cash_conversion": 0.00515032, "accruals_ratio": -0.25120229, "sbc_to_revenue": 0.00663833, "debt_to_equity": 4.15432742, "net_debt_to_ebitda": -18.73842697, "debt_to_assets": 0.48412336, "interest_coverage": -0.23791844, "current_ratio": 1.28626124, "quick_ratio": 0.96040175, "net_debt": 4169300000, "revenue_growth_1y": -0.16625804, "revenue_growth_3y_cagr": -0.15769783, "revenue_growth_5y_cagr": -0.0566825, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.03623596, "book_value_growth_1y": -0.5383844, "piotroski_f_score": 2, "altman_z_score": 1.05884874, "earnings_stability_5y": 2.35215, "revenue_stability_5y": 0.154896, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13134328, "price_return_3m": -0.16709004, "price_return_6m": -0.11434398, "price_return_9m": -0.68331442, "price_return_12m": -0.71617717, "price_return_12m_ex1m": -0.67326238, "distance_from_52w_high": -0.72949671, "distance_from_52w_low": 0, "relative_strength": -0.81614075, "local_beta": 0.0016, "volatility_252d": 0.701268, "volatility_60d": 1.715808, "max_drawdown_12m": -0.72949671, "revenue_ttm": 3434600000, "gross_profit_ttm": 1212600000, "ebit_ttm": -390900000, "ebitda_ttm": -222500000, "net_income_ttm": -2504700000, "eps_diluted_ttm": -19.9896249, "operating_cash_flow_ttm": -138500000, "capital_expenditure_ttm": 125600000, "fcf_ttm": -12900000, "dividends_paid_ttm": 228600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1643000000, "cash_and_equivalents": 390900000, "total_current_assets": 4904900000, "total_current_liabilities": 3813300000, "net_ppe": null, "total_assets": 9419500000, "total_debt": 4560200000, "total_equity": 1822100000, "net_working_capital": 2490300000, "book_value_per_share": 14.54189944, "retained_earnings": 3878800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -511400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 4, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 97, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 63, "rank_fcf_margin": 87, "rank_piotroski": 97, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98, "value_composite": 23, "quality_composite": 93, "momentum_composite": 99, "growth_composite": 86, "yield_composite": 3, "svqf_composite": 29, "vc1_composite": 17, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 13, "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 3467400000, "cost_of_revenue": 2184400000, "gross_profit": 1283000000, "ebit": -258300000, "ebitda": -84700000, "pretax_income": -1886600000, "tax_provision": 352300000, "net_income": -2238900000, "net_income_to_common": -2238900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584500000, "total_current_assets": 4959000000, "total_assets": 9687200000, "short_term_debt": 1331400000, "long_term_debt": 2769800000, "total_debt": 4101200000, "total_liabilities": 7588300000, "total_equity": 2071500000, "shares_outstanding": 125200000, "goodwill_and_intangibles": 2361800000 }, "cash_flow": { "operating_cash_flow": -80200000, "capital_expenditure": 96300000, "free_cash_flow": 16100000, "dividends_paid": 291300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263624, "ticker_id": 1561, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-258300000", "ebitda": "-84700000", "netIncome": "-2238900000", "grossProfit": "1283000000", "depreciation": "None", "totalRevenue": "3467400000", "costOfRevenue": "2184400000", "interestIncome": "239600000", "incomeBeforeTax": "-1886600000", "interestExpense": "1628300000", "operatingIncome": "-1886600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "352300000", "reportedCurrency": "USD", "netInterestIncome": "-239600000", "nonInterestIncome": "None", "operatingExpenses": "3169600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "266100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2184400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173600000", "sellingGeneralAndAdministrative": "684900000", "netIncomeFromContinuingOperations": "-2200800000" }, "balance": { "goodwill": "0", "inventory": "1219600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9687200000", "longTermDebt": "2769800000", "shortTermDebt": "1331400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2361800000", "reportedCurrency": "USD", "retainedEarnings": "4170100000", "totalLiabilities": "7588300000", "otherCurrentAssets": "1092900000", "totalCurrentAssets": "4959000000", "currentLongTermDebt": "1305100000", "longTermInvestments": "20400000", "shortTermInvestments": "None", "currentNetReceivables": "2062000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4728200000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812300000", "shortLongTermDebtTotal": "4198800000", "totalShareholderEquity": "2071500000", "capitalLeaseObligations": "123900000", "otherCurrentLiabilities": "1175800000", "totalCurrentLiabilities": "3755300000", "otherNonCurrentLiabilities": "86300000", "totalNonCurrentLiabilities": "3833000000", "cashAndShortTermInvestments": "584500000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2361800000", "cashAndCashEquivalentsAtCarryingValue": "584500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2203400000", "profitLoss": "None", "dividendPayout": "291300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-156300000", "operatingCashflow": "-80200000", "capitalExpenditures": "96300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "394600000", "cashflowFromInvestment": "-108300000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "291300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3467400000, "cost_of_revenue": 2184400000, "gross_profit": 1283000000, "research_and_development": 266100000, "selling_general_admin": 684900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -258300000, "depreciation_amortisation": 173600000, "ebitda": -84700000, "interest_expense": 1628300000, "interest_income": null, "other_non_operating": null, "pretax_income": -1886600000, "tax_provision": 352300000, "effective_tax_rate": null, "net_income": -2238900000, "net_income_continuing_ops": -2200800000, "net_income_to_common": -2238900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584500000, "short_term_investments": null, "net_receivables": 2062000000, "inventory": 1219600000, "other_current_assets": null, "total_current_assets": 4959000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2361800000, "goodwill_and_intangibles": 2361800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4728200000, "total_assets": 9687200000, "short_term_debt": 1331400000, "accounts_payable": 771000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3755300000, "long_term_debt": 2769800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3833000000, "total_liabilities": 7588300000, "total_debt": 4101200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4170100000, "total_equity": 2071500000, "shares_outstanding": 125200000, "operating_cash_flow": -80200000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108300000, "dividends_paid": 291300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 394600000, "free_cash_flow": 16100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-258300000", "ebitda": "-84700000", "netIncome": "-2238900000", "grossProfit": "1283000000", "depreciation": "None", "totalRevenue": "3467400000", "costOfRevenue": "2184400000", "interestIncome": "239600000", "incomeBeforeTax": "-1886600000", "interestExpense": "1628300000", "operatingIncome": "-1886600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "352300000", "reportedCurrency": "USD", "netInterestIncome": "-239600000", "nonInterestIncome": "None", "operatingExpenses": "3169600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "266100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2184400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173600000", "sellingGeneralAndAdministrative": "684900000", "netIncomeFromContinuingOperations": "-2200800000" }, "balance": { "goodwill": "0", "inventory": "1219600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9687200000", "longTermDebt": "2769800000", "shortTermDebt": "1331400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2361800000", "reportedCurrency": "USD", "retainedEarnings": "4170100000", "totalLiabilities": "7588300000", "otherCurrentAssets": "1092900000", "totalCurrentAssets": "4959000000", "currentLongTermDebt": "1305100000", "longTermInvestments": "20400000", "shortTermInvestments": "None", "currentNetReceivables": "2062000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4728200000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812300000", "shortLongTermDebtTotal": "4198800000", "totalShareholderEquity": "2071500000", "capitalLeaseObligations": "123900000", "otherCurrentLiabilities": "1175800000", "totalCurrentLiabilities": "3755300000", "otherNonCurrentLiabilities": "86300000", "totalNonCurrentLiabilities": "3833000000", "cashAndShortTermInvestments": "584500000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2361800000", "cashAndCashEquivalentsAtCarryingValue": "584500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2203400000", "profitLoss": "None", "dividendPayout": "291300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-156300000", "operatingCashflow": "-80200000", "capitalExpenditures": "96300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "394600000", "cashflowFromInvestment": "-108300000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "291300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273000000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 4246100000, "cost_of_revenue": 2597200000, "gross_profit": 1648900000, "ebit": 651600000, "ebitda": 827900000, "pretax_income": 252500000, "tax_provision": 150900000, "net_income": 341100000, "net_income_to_common": 341100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357300000, "total_current_assets": 4958300000, "total_assets": 11653300000, "short_term_debt": 361900000, "long_term_debt": 3027900000, "total_debt": 3389800000, "total_liabilities": 7144500000, "total_equity": 4487500000, "shares_outstanding": 125200000, "goodwill_and_intangibles": 3867700000 }, "cash_flow": { "operating_cash_flow": 671100000, "capital_expenditure": 67900000, "free_cash_flow": 739000000, "dividends_paid": 290600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263629, "ticker_id": 1561, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "651600000", "ebitda": "827900000", "netIncome": "341100000", "grossProfit": "1648900000", "depreciation": "None", "totalRevenue": "4246100000", "costOfRevenue": "2597200000", "interestIncome": "235800000", "incomeBeforeTax": "252500000", "interestExpense": "235800000", "operatingIncome": "651600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "150900000", "reportedCurrency": "USD", "netInterestIncome": "-235800000", "nonInterestIncome": "None", "operatingExpenses": "3594500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "278000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2597200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176300000", "sellingGeneralAndAdministrative": "644600000", "netIncomeFromContinuingOperations": "403400000" }, "balance": { "goodwill": "1507000000", "inventory": "1201600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11653300000", "longTermDebt": "3027900000", "shortTermDebt": "361900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2360700000", "reportedCurrency": "USD", "retainedEarnings": "6637500000", "totalLiabilities": "7144500000", "otherCurrentAssets": "233900000", "totalCurrentAssets": "4958300000", "currentLongTermDebt": "337400000", "longTermInvestments": "25600000", "shortTermInvestments": "None", "currentNetReceivables": "3165500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6695000000", "currentAccountsPayable": "768500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "960100000", "shortLongTermDebtTotal": "3495900000", "totalShareholderEquity": "4487500000", "capitalLeaseObligations": "130600000", "otherCurrentLiabilities": "1312500000", "totalCurrentLiabilities": "3019200000", "otherNonCurrentLiabilities": "82800000", "totalNonCurrentLiabilities": "4125300000", "cashAndShortTermInvestments": "357300000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2360700000", "cashAndCashEquivalentsAtCarryingValue": "357300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "401700000", "profitLoss": "None", "dividendPayout": "290600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "475800000", "operatingCashflow": "671100000", "capitalExpenditures": "67900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870100000", "cashflowFromInvestment": "263600000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4246100000, "cost_of_revenue": 2597200000, "gross_profit": 1648900000, "research_and_development": 278000000, "selling_general_admin": 644600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 651600000, "depreciation_amortisation": 176300000, "ebitda": 827900000, "interest_expense": 235800000, "interest_income": null, "other_non_operating": null, "pretax_income": 252500000, "tax_provision": 150900000, "effective_tax_rate": null, "net_income": 341100000, "net_income_continuing_ops": 403400000, "net_income_to_common": 341100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357300000, "short_term_investments": null, "net_receivables": 3165500000, "inventory": 1201600000, "other_current_assets": null, "total_current_assets": 4958300000, "net_ppe": null, "goodwill": 1507000000, "intangible_assets": 2360700000, "goodwill_and_intangibles": 3867700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6695000000, "total_assets": 11653300000, "short_term_debt": 361900000, "accounts_payable": 768500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3019200000, "long_term_debt": 3027900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4125300000, "total_liabilities": 7144500000, "total_debt": 3389800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6637500000, "total_equity": 4487500000, "shares_outstanding": 125200000, "operating_cash_flow": 671100000, "stock_based_compensation": 23800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 263600000, "dividends_paid": 290600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -870100000, "free_cash_flow": 739000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "651600000", "ebitda": "827900000", "netIncome": "341100000", "grossProfit": "1648900000", "depreciation": "None", "totalRevenue": "4246100000", "costOfRevenue": "2597200000", "interestIncome": "235800000", "incomeBeforeTax": "252500000", "interestExpense": "235800000", "operatingIncome": "651600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "150900000", "reportedCurrency": "USD", "netInterestIncome": "-235800000", "nonInterestIncome": "None", "operatingExpenses": "3594500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "278000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2597200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176300000", "sellingGeneralAndAdministrative": "644600000", "netIncomeFromContinuingOperations": "403400000" }, "balance": { "goodwill": "1507000000", "inventory": "1201600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11653300000", "longTermDebt": "3027900000", "shortTermDebt": "361900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2360700000", "reportedCurrency": "USD", "retainedEarnings": "6637500000", "totalLiabilities": "7144500000", "otherCurrentAssets": "233900000", "totalCurrentAssets": "4958300000", "currentLongTermDebt": "337400000", "longTermInvestments": "25600000", "shortTermInvestments": "None", "currentNetReceivables": "3165500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6695000000", "currentAccountsPayable": "768500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "960100000", "shortLongTermDebtTotal": "3495900000", "totalShareholderEquity": "4487500000", "capitalLeaseObligations": "130600000", "otherCurrentLiabilities": "1312500000", "totalCurrentLiabilities": "3019200000", "otherNonCurrentLiabilities": "82800000", "totalNonCurrentLiabilities": "4125300000", "cashAndShortTermInvestments": "357300000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2360700000", "cashAndCashEquivalentsAtCarryingValue": "357300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "401700000", "profitLoss": "None", "dividendPayout": "290600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "475800000", "operatingCashflow": "671100000", "capitalExpenditures": "67900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870100000", "cashflowFromInvestment": "263600000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169400000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 4486800000, "cost_of_revenue": 2578500000, "gross_profit": 1908300000, "ebit": 535000000, "ebitda": 786200000, "pretax_income": 300200000, "tax_provision": -1119300000, "net_income": 1318800000, "net_income_to_common": 1318800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302400000, "total_current_assets": 5129100000, "total_assets": 11926200000, "short_term_debt": 958400000, "long_term_debt": 3023600000, "total_debt": 3982000000, "total_liabilities": 7492800000, "total_equity": 4410900000, "shares_outstanding": 125533000, "goodwill_and_intangibles": 4182000000 }, "cash_flow": { "operating_cash_flow": -386400000, "capital_expenditure": 133900000, "free_cash_flow": -252500000, "dividends_paid": 290500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263634, "ticker_id": 1561, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "535000000", "ebitda": "786200000", "netIncome": "1318800000", "grossProfit": "1908300000", "depreciation": "None", "totalRevenue": "4486800000", "costOfRevenue": "2578500000", "interestIncome": "237200000", "incomeBeforeTax": "300200000", "interestExpense": "237200000", "operatingIncome": "837900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1119300000", "reportedCurrency": "USD", "netInterestIncome": "-225300000", "nonInterestIncome": "None", "operatingExpenses": "1070400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "328800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2578500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251200000", "sellingGeneralAndAdministrative": "752500000", "netIncomeFromContinuingOperations": "601300000" }, "balance": { "goodwill": "1593600000", "inventory": "1724600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11926200000", "longTermDebt": "3023600000", "shortTermDebt": "958400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2588400000", "reportedCurrency": "USD", "retainedEarnings": "6587100000", "totalLiabilities": "7492800000", "otherCurrentAssets": "157000000", "totalCurrentAssets": "5129100000", "currentLongTermDebt": "934000000", "longTermInvestments": "19800000", "shortTermInvestments": "None", "currentNetReceivables": "2945100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797100000", "currentAccountsPayable": "602400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1014300000", "shortLongTermDebtTotal": "4105200000", "totalShareholderEquity": "4410900000", "capitalLeaseObligations": "147600000", "otherCurrentLiabilities": "1217300000", "totalCurrentLiabilities": "3384600000", "otherNonCurrentLiabilities": "88600000", "totalNonCurrentLiabilities": "4108200000", "cashAndShortTermInvestments": "302400000", "commonStockSharesOutstanding": "125533000", "intangibleAssetsExcludingGoodwill": "2588400000", "cashAndCashEquivalentsAtCarryingValue": "302400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1417300000", "profitLoss": "None", "dividendPayout": "290500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-72800000", "operatingCashflow": "-386400000", "capitalExpenditures": "133900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331500000", "cashflowFromInvestment": "-154400000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4486800000, "cost_of_revenue": 2578500000, "gross_profit": 1908300000, "research_and_development": 328800000, "selling_general_admin": 752500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 535000000, "depreciation_amortisation": 251200000, "ebitda": 786200000, "interest_expense": 237200000, "interest_income": null, "other_non_operating": null, "pretax_income": 300200000, "tax_provision": -1119300000, "effective_tax_rate": null, "net_income": 1318800000, "net_income_continuing_ops": 601300000, "net_income_to_common": 1318800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302400000, "short_term_investments": null, "net_receivables": 2945100000, "inventory": 1724600000, "other_current_assets": null, "total_current_assets": 5129100000, "net_ppe": null, "goodwill": 1593600000, "intangible_assets": 2588400000, "goodwill_and_intangibles": 4182000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6797100000, "total_assets": 11926200000, "short_term_debt": 958400000, "accounts_payable": 602400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3384600000, "long_term_debt": 3023600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4108200000, "total_liabilities": 7492800000, "total_debt": 3982000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6587100000, "total_equity": 4410900000, "shares_outstanding": 125533000, "operating_cash_flow": -386400000, "stock_based_compensation": 25900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154400000, "dividends_paid": 290500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 331500000, "free_cash_flow": -252500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "535000000", "ebitda": "786200000", "netIncome": "1318800000", "grossProfit": "1908300000", "depreciation": "None", "totalRevenue": "4486800000", "costOfRevenue": "2578500000", "interestIncome": "237200000", "incomeBeforeTax": "300200000", "interestExpense": "237200000", "operatingIncome": "837900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1119300000", "reportedCurrency": "USD", "netInterestIncome": "-225300000", "nonInterestIncome": "None", "operatingExpenses": "1070400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "328800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2578500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251200000", "sellingGeneralAndAdministrative": "752500000", "netIncomeFromContinuingOperations": "601300000" }, "balance": { "goodwill": "1593600000", "inventory": "1724600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11926200000", "longTermDebt": "3023600000", "shortTermDebt": "958400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2588400000", "reportedCurrency": "USD", "retainedEarnings": "6587100000", "totalLiabilities": "7492800000", "otherCurrentAssets": "157000000", "totalCurrentAssets": "5129100000", "currentLongTermDebt": "934000000", "longTermInvestments": "19800000", "shortTermInvestments": "None", "currentNetReceivables": "2945100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797100000", "currentAccountsPayable": "602400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1014300000", "shortLongTermDebtTotal": "4105200000", "totalShareholderEquity": "4410900000", "capitalLeaseObligations": "147600000", "otherCurrentLiabilities": "1217300000", "totalCurrentLiabilities": "3384600000", "otherNonCurrentLiabilities": "88600000", "totalNonCurrentLiabilities": "4108200000", "cashAndShortTermInvestments": "302400000", "commonStockSharesOutstanding": "125533000", "intangibleAssetsExcludingGoodwill": "2588400000", "cashAndCashEquivalentsAtCarryingValue": "302400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1417300000", "profitLoss": "None", "dividendPayout": "290500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-72800000", "operatingCashflow": "-386400000", "capitalExpenditures": "133900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331500000", "cashflowFromInvestment": "-154400000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251200000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 5802300000, "cost_of_revenue": 3415500000, "gross_profit": 2386800000, "ebit": 1131700000, "ebitda": 1298100000, "pretax_income": 983900000, "tax_provision": 145200000, "net_income": 736500000, "net_income_to_common": 736500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572000000, "total_current_assets": 5438600000, "total_assets": 11171300000, "short_term_debt": 562800000, "long_term_debt": 2733200000, "total_debt": 3296000000, "total_liabilities": 7770400000, "total_equity": 3377900000, "shares_outstanding": 126707000, "goodwill_and_intangibles": 4230400000 }, "cash_flow": { "operating_cash_flow": 582400000, "capital_expenditure": 142300000, "free_cash_flow": 724700000, "dividends_paid": 267500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263639, "ticker_id": 1561, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1131700000", "ebitda": "1298100000", "netIncome": "736500000", "grossProfit": "2386800000", "depreciation": "None", "totalRevenue": "5802300000", "costOfRevenue": "3415500000", "interestIncome": "151800000", "incomeBeforeTax": "983900000", "interestExpense": "151800000", "operatingIncome": "1290900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "145200000", "reportedCurrency": "USD", "netInterestIncome": "-151800000", "nonInterestIncome": "None", "operatingExpenses": "1095900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "314200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3415500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166400000", "sellingGeneralAndAdministrative": "783800000", "netIncomeFromContinuingOperations": "838700000" }, "balance": { "goodwill": "1589300000", "inventory": "1651600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11171300000", "longTermDebt": "2733200000", "shortTermDebt": "562800000", "treasuryStock": "-2646200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2641100000", "reportedCurrency": "USD", "retainedEarnings": "5555900000", "totalLiabilities": "7770400000", "otherCurrentAssets": "171200000", "totalCurrentAssets": "5438600000", "currentLongTermDebt": "540800000", "longTermInvestments": "14500000", "shortTermInvestments": "12400000", "currentNetReceivables": "3043800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5732700000", "currentAccountsPayable": "1252200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "849600000", "shortLongTermDebtTotal": "3424600000", "totalShareholderEquity": "3377900000", "capitalLeaseObligations": "150600000", "otherCurrentLiabilities": "1189400000", "totalCurrentLiabilities": "3799600000", "otherNonCurrentLiabilities": "1237600000", "totalNonCurrentLiabilities": "3970800000", "cashAndShortTermInvestments": "572000000", "commonStockSharesOutstanding": "126707000", "intangibleAssetsExcludingGoodwill": "2641100000", "cashAndCashEquivalentsAtCarryingValue": "572000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "838700000", "profitLoss": "None", "dividendPayout": "267500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-182300000", "operatingCashflow": "582400000", "capitalExpenditures": "142300000", "changeInReceivables": "-443900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237400000", "cashflowFromInvestment": "-266400000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "156200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5802300000, "cost_of_revenue": 3415500000, "gross_profit": 2386800000, "research_and_development": 314200000, "selling_general_admin": 783800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1131700000, "depreciation_amortisation": 166400000, "ebitda": 1298100000, "interest_expense": 151800000, "interest_income": null, "other_non_operating": null, "pretax_income": 983900000, "tax_provision": 145200000, "effective_tax_rate": null, "net_income": 736500000, "net_income_continuing_ops": 838700000, "net_income_to_common": 736500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 572000000, "short_term_investments": 12400000, "net_receivables": 3043800000, "inventory": 1651600000, "other_current_assets": null, "total_current_assets": 5438600000, "net_ppe": null, "goodwill": 1589300000, "intangible_assets": 2641100000, "goodwill_and_intangibles": 4230400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5732700000, "total_assets": 11171300000, "short_term_debt": 562800000, "accounts_payable": 1252200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3799600000, "long_term_debt": 2733200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3970800000, "total_liabilities": 7770400000, "total_debt": 3296000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5555900000, "total_equity": 3377900000, "shares_outstanding": 126707000, "operating_cash_flow": 582400000, "stock_based_compensation": 24200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -266400000, "dividends_paid": 267500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237400000, "free_cash_flow": 724700000, "net_change_in_cash": 156200000 }, "raw_data": { "income": { "ebit": "1131700000", "ebitda": "1298100000", "netIncome": "736500000", "grossProfit": "2386800000", "depreciation": "None", "totalRevenue": "5802300000", "costOfRevenue": "3415500000", "interestIncome": "151800000", "incomeBeforeTax": "983900000", "interestExpense": "151800000", "operatingIncome": "1290900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "145200000", "reportedCurrency": "USD", "netInterestIncome": "-151800000", "nonInterestIncome": "None", "operatingExpenses": "1095900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "314200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3415500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166400000", "sellingGeneralAndAdministrative": "783800000", "netIncomeFromContinuingOperations": "838700000" }, "balance": { "goodwill": "1589300000", "inventory": "1651600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11171300000", "longTermDebt": "2733200000", "shortTermDebt": "562800000", "treasuryStock": "-2646200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2641100000", "reportedCurrency": "USD", "retainedEarnings": "5555900000", "totalLiabilities": "7770400000", "otherCurrentAssets": "171200000", "totalCurrentAssets": "5438600000", "currentLongTermDebt": "540800000", "longTermInvestments": "14500000", "shortTermInvestments": "12400000", "currentNetReceivables": "3043800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5732700000", "currentAccountsPayable": "1252200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "849600000", "shortLongTermDebtTotal": "3424600000", "totalShareholderEquity": "3377900000", "capitalLeaseObligations": "150600000", "otherCurrentLiabilities": "1189400000", "totalCurrentLiabilities": "3799600000", "otherNonCurrentLiabilities": "1237600000", "totalNonCurrentLiabilities": "3970800000", "cashAndShortTermInvestments": "572000000", "commonStockSharesOutstanding": "126707000", "intangibleAssetsExcludingGoodwill": "2641100000", "cashAndCashEquivalentsAtCarryingValue": "572000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "838700000", "profitLoss": "None", "dividendPayout": "267500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-182300000", "operatingCashflow": "582400000", "capitalExpenditures": "142300000", "changeInReceivables": "-443900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237400000", "cashflowFromInvestment": "-266400000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "156200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169400000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 5045200000, "cost_of_revenue": 2858600000, "gross_profit": 2186600000, "ebit": 1024700000, "ebitda": 1185300000, "pretax_income": 897800000, "tax_provision": 92500000, "net_income": 739600000, "net_income_to_common": 739600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 516800000, "total_current_assets": 5053800000, "total_assets": 10673100000, "short_term_debt": 464300000, "long_term_debt": 2731700000, "total_debt": 3196000000, "total_liabilities": 7529400000, "total_equity": 3124300000, "shares_outstanding": 129145999, "goodwill_and_intangibles": 4129000000 }, "cash_flow": { "operating_cash_flow": 820100000, "capital_expenditure": 100100000, "free_cash_flow": 920200000, "dividends_paid": 247200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263644, "ticker_id": 1561, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1024700000", "ebitda": "1185300000", "netIncome": "739600000", "grossProfit": "2186600000", "depreciation": "None", "totalRevenue": "5045200000", "costOfRevenue": "2858600000", "interestIncome": "131100000", "incomeBeforeTax": "897800000", "interestExpense": "131100000", "operatingIncome": "1166500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "92500000", "reportedCurrency": "USD", "netInterestIncome": "-131100000", "nonInterestIncome": "None", "operatingExpenses": "1020100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "304700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2858600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160600000", "sellingGeneralAndAdministrative": "719700000", "netIncomeFromContinuingOperations": "802200000" }, "balance": { "goodwill": "1463300000", "inventory": "1521900000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10673100000", "longTermDebt": "2731700000", "shortTermDebt": "464300000", "treasuryStock": "-2542100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2665700000", "reportedCurrency": "USD", "retainedEarnings": "5092900000", "totalLiabilities": "7529400000", "otherCurrentAssets": "205200000", "totalCurrentAssets": "5053800000", "currentLongTermDebt": "440800000", "longTermInvestments": "9200000", "shortTermInvestments": "3700000", "currentNetReceivables": "2809900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5619300000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817000000", "shortLongTermDebtTotal": "3336000000", "totalShareholderEquity": "3124300000", "capitalLeaseObligations": "163500000", "otherCurrentLiabilities": "1142900000", "totalCurrentLiabilities": "3520300000", "otherNonCurrentLiabilities": "1277400000", "totalNonCurrentLiabilities": "4009100000", "cashAndShortTermInvestments": "516800000", "commonStockSharesOutstanding": "129145999", "intangibleAssetsExcludingGoodwill": "2665700000", "cashAndCashEquivalentsAtCarryingValue": "516800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "802200000", "profitLoss": "None", "dividendPayout": "247200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-331100000", "operatingCashflow": "820100000", "capitalExpenditures": "100100000", "changeInReceivables": "-241100000", "changeInExchangeRate": "-12300000", "cashflowFromFinancing": "-747900000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-408000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5045200000, "cost_of_revenue": 2858600000, "gross_profit": 2186600000, "research_and_development": 304700000, "selling_general_admin": 719700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1024700000, "depreciation_amortisation": 160600000, "ebitda": 1185300000, "interest_expense": 131100000, "interest_income": null, "other_non_operating": null, "pretax_income": 897800000, "tax_provision": 92500000, "effective_tax_rate": null, "net_income": 739600000, "net_income_continuing_ops": 802200000, "net_income_to_common": 739600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 516800000, "short_term_investments": 3700000, "net_receivables": 2809900000, "inventory": 1521900000, "other_current_assets": null, "total_current_assets": 5053800000, "net_ppe": null, "goodwill": 1463300000, "intangible_assets": 2665700000, "goodwill_and_intangibles": 4129000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5619300000, "total_assets": 10673100000, "short_term_debt": 464300000, "accounts_payable": 1135000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3520300000, "long_term_debt": 2731700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4009100000, "total_liabilities": 7529400000, "total_debt": 3196000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5092900000, "total_equity": 3124300000, "shares_outstanding": 129145999, "operating_cash_flow": 820100000, "stock_based_compensation": 17800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112000000, "dividends_paid": 247200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -747900000, "free_cash_flow": 920200000, "net_change_in_cash": 6700000 }, "raw_data": { "income": { "ebit": "1024700000", "ebitda": "1185300000", "netIncome": "739600000", "grossProfit": "2186600000", "depreciation": "None", "totalRevenue": "5045200000", "costOfRevenue": "2858600000", "interestIncome": "131100000", "incomeBeforeTax": "897800000", "interestExpense": "131100000", "operatingIncome": "1166500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "92500000", "reportedCurrency": "USD", "netInterestIncome": "-131100000", "nonInterestIncome": "None", "operatingExpenses": "1020100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "304700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2858600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160600000", "sellingGeneralAndAdministrative": "719700000", "netIncomeFromContinuingOperations": "802200000" }, "balance": { "goodwill": "1463300000", "inventory": "1521900000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10673100000", "longTermDebt": "2731700000", "shortTermDebt": "464300000", "treasuryStock": "-2542100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2665700000", "reportedCurrency": "USD", "retainedEarnings": "5092900000", "totalLiabilities": "7529400000", "otherCurrentAssets": "205200000", "totalCurrentAssets": "5053800000", "currentLongTermDebt": "440800000", "longTermInvestments": "9200000", "shortTermInvestments": "3700000", "currentNetReceivables": "2809900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5619300000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817000000", "shortLongTermDebtTotal": "3336000000", "totalShareholderEquity": "3124300000", "capitalLeaseObligations": "163500000", "otherCurrentLiabilities": "1142900000", "totalCurrentLiabilities": "3520300000", "otherNonCurrentLiabilities": "1277400000", "totalNonCurrentLiabilities": "4009100000", "cashAndShortTermInvestments": "516800000", "commonStockSharesOutstanding": "129145999", "intangibleAssetsExcludingGoodwill": "2665700000", "cashAndCashEquivalentsAtCarryingValue": "516800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "802200000", "profitLoss": "None", "dividendPayout": "247200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-331100000", "operatingCashflow": "820100000", "capitalExpenditures": "100100000", "changeInReceivables": "-241100000", "changeInExchangeRate": "-12300000", "cashflowFromFinancing": "-747900000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-408000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170900000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 4642100000, "cost_of_revenue": 2576700000, "gross_profit": 2065400000, "ebit": 878400000, "ebitda": 1036700000, "pretax_income": 729800000, "tax_provision": 150900000, "net_income": 552400000, "net_income_to_common": 552400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568900000, "total_current_assets": 4375600000, "total_assets": 10186400000, "short_term_debt": 363900000, "long_term_debt": 2929500000, "total_debt": 3293400000, "total_liabilities": 7202200000, "total_equity": 2961800000, "shares_outstanding": 130584000, "goodwill_and_intangibles": 4252100000 }, "cash_flow": { "operating_cash_flow": 647800000, "capital_expenditure": 67200000, "free_cash_flow": 715000000, "dividends_paid": 228500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263649, "ticker_id": 1561, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "878400000", "ebitda": "1036700000", "netIncome": "552400000", "grossProfit": "2065400000", "depreciation": "None", "totalRevenue": "4642100000", "costOfRevenue": "2576700000", "interestIncome": "100000", "incomeBeforeTax": "729800000", "interestExpense": "151300000", "operatingIncome": "1120400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "150900000", "reportedCurrency": "USD", "netInterestIncome": "-151200000", "nonInterestIncome": "None", "operatingExpenses": "945000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "287900000", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "2576700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158300000", "sellingGeneralAndAdministrative": "750900000", "netIncomeFromContinuingOperations": "578900000" }, "balance": { "goodwill": "1468900000", "inventory": "1095600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10186400000", "longTermDebt": "2929500000", "shortTermDebt": "363900000", "treasuryStock": "-2141200000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2783200000", "reportedCurrency": "USD", "retainedEarnings": "4506400000", "totalLiabilities": "7202200000", "otherCurrentAssets": "183100000", "totalCurrentAssets": "4375600000", "currentLongTermDebt": "338300000", "longTermInvestments": "3100000", "shortTermInvestments": "100000", "currentNetReceivables": "2528000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5810799999", "currentAccountsPayable": "946700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771700000", "shortLongTermDebtTotal": "3444500000", "totalShareholderEquity": "2961800000", "capitalLeaseObligations": "176700000", "otherCurrentLiabilities": "1089100000", "totalCurrentLiabilities": "2829000000", "otherNonCurrentLiabilities": "1093700000", "totalNonCurrentLiabilities": "4373200000", "cashAndShortTermInvestments": "568900000", "commonStockSharesOutstanding": "130584000", "intangibleAssetsExcludingGoodwill": "2783200000", "cashAndCashEquivalentsAtCarryingValue": "568900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578900000", "profitLoss": "None", "dividendPayout": "228500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-59700000", "operatingCashflow": "647800000", "capitalExpenditures": "67200000", "changeInReceivables": "-71800000", "changeInExchangeRate": "1600000", "cashflowFromFinancing": "-250300000", "cashflowFromInvestment": "-200400000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "287700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4642100000, "cost_of_revenue": 2576700000, "gross_profit": 2065400000, "research_and_development": 287900000, "selling_general_admin": 750900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 878400000, "depreciation_amortisation": 158300000, "ebitda": 1036700000, "interest_expense": 151300000, "interest_income": null, "other_non_operating": null, "pretax_income": 729800000, "tax_provision": 150900000, "effective_tax_rate": null, "net_income": 552400000, "net_income_continuing_ops": 578900000, "net_income_to_common": 552400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568900000, "short_term_investments": 100000, "net_receivables": 2528000000, "inventory": 1095600000, "other_current_assets": null, "total_current_assets": 4375600000, "net_ppe": null, "goodwill": 1468900000, "intangible_assets": 2783200000, "goodwill_and_intangibles": 4252100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5810799999, "total_assets": 10186400000, "short_term_debt": 363900000, "accounts_payable": 946700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2829000000, "long_term_debt": 2929500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4373200000, "total_liabilities": 7202200000, "total_debt": 3293400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4506400000, "total_equity": 2961800000, "shares_outstanding": 130584000, "operating_cash_flow": 647800000, "stock_based_compensation": 18900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200400000, "dividends_paid": 228500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250300000, "free_cash_flow": 715000000, "net_change_in_cash": 287700000 }, "raw_data": { "income": { "ebit": "878400000", "ebitda": "1036700000", "netIncome": "552400000", "grossProfit": "2065400000", "depreciation": "None", "totalRevenue": "4642100000", "costOfRevenue": "2576700000", "interestIncome": "100000", "incomeBeforeTax": "729800000", "interestExpense": "151300000", "operatingIncome": "1120400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "150900000", "reportedCurrency": "USD", "netInterestIncome": "-151200000", "nonInterestIncome": "None", "operatingExpenses": "945000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "287900000", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "2576700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158300000", "sellingGeneralAndAdministrative": "750900000", "netIncomeFromContinuingOperations": "578900000" }, "balance": { "goodwill": "1468900000", "inventory": "1095600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10186400000", "longTermDebt": "2929500000", "shortTermDebt": "363900000", "treasuryStock": "-2141200000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2783200000", "reportedCurrency": "USD", "retainedEarnings": "4506400000", "totalLiabilities": "7202200000", "otherCurrentAssets": "183100000", "totalCurrentAssets": "4375600000", "currentLongTermDebt": "338300000", "longTermInvestments": "3100000", "shortTermInvestments": "100000", "currentNetReceivables": "2528000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5810799999", "currentAccountsPayable": "946700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771700000", "shortLongTermDebtTotal": "3444500000", "totalShareholderEquity": "2961800000", "capitalLeaseObligations": "176700000", "otherCurrentLiabilities": "1089100000", "totalCurrentLiabilities": "2829000000", "otherNonCurrentLiabilities": "1093700000", "totalNonCurrentLiabilities": "4373200000", "cashAndShortTermInvestments": "568900000", "commonStockSharesOutstanding": "130584000", "intangibleAssetsExcludingGoodwill": "2783200000", "cashAndCashEquivalentsAtCarryingValue": "568900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578900000", "profitLoss": "None", "dividendPayout": "228500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-59700000", "operatingCashflow": "647800000", "capitalExpenditures": "67200000", "changeInReceivables": "-71800000", "changeInExchangeRate": "1600000", "cashflowFromFinancing": "-250300000", "cashflowFromInvestment": "-200400000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "287700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162700000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 4609800000, "cost_of_revenue": 2618200000, "gross_profit": 1991600000, "ebit": 814700000, "ebitda": 1055700000, "pretax_income": 655000000, "tax_provision": 111500000, "net_income": 477400000, "net_income_to_common": 477400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339100000, "total_current_assets": 4074800000, "total_assets": 9872700000, "short_term_debt": 259200000, "long_term_debt": 3031100000, "total_debt": 3290300000, "total_liabilities": 7311300000, "total_equity": 2532300000, "shares_outstanding": 132002000, "goodwill_and_intangibles": 4213500000 }, "cash_flow": { "operating_cash_flow": 488500000, "capital_expenditure": 93900000, "free_cash_flow": 582400000, "dividends_paid": 210300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263654, "ticker_id": 1561, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "814700000", "ebitda": "1055700000", "netIncome": "477400000", "grossProfit": "1991600000", "depreciation": "None", "totalRevenue": "4609800000", "costOfRevenue": "2618200000", "interestIncome": "1900000", "incomeBeforeTax": "655000000", "interestExpense": "160400000", "operatingIncome": "976500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "111500000", "reportedCurrency": "USD", "netInterestIncome": "-158500000", "nonInterestIncome": "None", "operatingExpenses": "1015100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "298100000", "otherNonOperatingIncome": "1900000", "costofGoodsAndServicesSold": "2618200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241000000", "sellingGeneralAndAdministrative": "792900000", "netIncomeFromContinuingOperations": "543500000" }, "balance": { "goodwill": "1467500000", "inventory": "1017000000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9872700000", "longTermDebt": "3031100000", "shortTermDebt": "259200000", "treasuryStock": "-2092800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2746000000", "reportedCurrency": "USD", "retainedEarnings": "4188800000", "totalLiabilities": "7311300000", "otherCurrentAssets": "258299999", "totalCurrentAssets": "4074800000", "currentLongTermDebt": "227700000", "longTermInvestments": "700000", "shortTermInvestments": "None", "currentNetReceivables": "2460400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5797900000", "currentAccountsPayable": "900100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758000000", "shortLongTermDebtTotal": "3453500000", "totalShareholderEquity": "2532300000", "capitalLeaseObligations": "194700000", "otherCurrentLiabilities": "1009700000", "totalCurrentLiabilities": "2723900000", "otherNonCurrentLiabilities": "1223100000", "totalNonCurrentLiabilities": "4587400000", "cashAndShortTermInvestments": "339100000", "commonStockSharesOutstanding": "132002000", "intangibleAssetsExcludingGoodwill": "2746000000", "cashAndCashEquivalentsAtCarryingValue": "339100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "543500000", "profitLoss": "None", "dividendPayout": "210300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "488500000", "capitalExpenditures": "93900000", "changeInReceivables": "-123500000", "changeInExchangeRate": "-200000", "cashflowFromFinancing": "-124200000", "cashflowFromInvestment": "-195900000", "stockBasedCompensation": "25600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "272500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4609800000, "cost_of_revenue": 2618200000, "gross_profit": 1991600000, "research_and_development": 298100000, "selling_general_admin": 792900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 814700000, "depreciation_amortisation": 241000000, "ebitda": 1055700000, "interest_expense": 160400000, "interest_income": null, "other_non_operating": null, "pretax_income": 655000000, "tax_provision": 111500000, "effective_tax_rate": null, "net_income": 477400000, "net_income_continuing_ops": 543500000, "net_income_to_common": 477400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339100000, "short_term_investments": null, "net_receivables": 2460400000, "inventory": 1017000000, "other_current_assets": null, "total_current_assets": 4074800000, "net_ppe": null, "goodwill": 1467500000, "intangible_assets": 2746000000, "goodwill_and_intangibles": 4213500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5797900000, "total_assets": 9872700000, "short_term_debt": 259200000, "accounts_payable": 900100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2723900000, "long_term_debt": 3031100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4587400000, "total_liabilities": 7311300000, "total_debt": 3290300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4188800000, "total_equity": 2532300000, "shares_outstanding": 132002000, "operating_cash_flow": 488500000, "stock_based_compensation": 25600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195900000, "dividends_paid": 210300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124200000, "free_cash_flow": 582400000, "net_change_in_cash": 272500000 }, "raw_data": { "income": { "ebit": "814700000", "ebitda": "1055700000", "netIncome": "477400000", "grossProfit": "1991600000", "depreciation": "None", "totalRevenue": "4609800000", "costOfRevenue": "2618200000", "interestIncome": "1900000", "incomeBeforeTax": "655000000", "interestExpense": "160400000", "operatingIncome": "976500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "111500000", "reportedCurrency": "USD", "netInterestIncome": "-158500000", "nonInterestIncome": "None", "operatingExpenses": "1015100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "298100000", "otherNonOperatingIncome": "1900000", "costofGoodsAndServicesSold": "2618200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241000000", "sellingGeneralAndAdministrative": "792900000", "netIncomeFromContinuingOperations": "543500000" }, "balance": { "goodwill": "1467500000", "inventory": "1017000000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9872700000", "longTermDebt": "3031100000", "shortTermDebt": "259200000", "treasuryStock": "-2092800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2746000000", "reportedCurrency": "USD", "retainedEarnings": "4188800000", "totalLiabilities": "7311300000", "otherCurrentAssets": "258299999", "totalCurrentAssets": "4074800000", "currentLongTermDebt": "227700000", "longTermInvestments": "700000", "shortTermInvestments": "None", "currentNetReceivables": "2460400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5797900000", "currentAccountsPayable": "900100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758000000", "shortLongTermDebtTotal": "3453500000", "totalShareholderEquity": "2532300000", "capitalLeaseObligations": "194700000", "otherCurrentLiabilities": "1009700000", "totalCurrentLiabilities": "2723900000", "otherNonCurrentLiabilities": "1223100000", "totalNonCurrentLiabilities": "4587400000", "cashAndShortTermInvestments": "339100000", "commonStockSharesOutstanding": "132002000", "intangibleAssetsExcludingGoodwill": "2746000000", "cashAndCashEquivalentsAtCarryingValue": "339100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "543500000", "profitLoss": "None", "dividendPayout": "210300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "488500000", "capitalExpenditures": "93900000", "changeInReceivables": "-123500000", "changeInExchangeRate": "-200000", "cashflowFromFinancing": "-124200000", "cashflowFromInvestment": "-195900000", "stockBasedCompensation": "25600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "272500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150100000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 4285300000, "cost_of_revenue": 2365600000, "gross_profit": 1919700000, "ebit": 742500000, "ebitda": 900300000, "pretax_income": 608400000, "tax_provision": 70800000, "net_income": 502100000, "net_income_to_common": 502100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161700000, "total_current_assets": 4030200000, "total_assets": 9974300000, "short_term_debt": 547700000, "long_term_debt": 2179000000, "total_debt": 2726700000, "total_liabilities": 6763900000, "total_equity": 3121100000, "shares_outstanding": 135900000, "goodwill_and_intangibles": 4235600000 }, "cash_flow": { "operating_cash_flow": 368400000, "capital_expenditure": 156600000, "free_cash_flow": 525000000, "dividends_paid": 89200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263659, "ticker_id": 1561, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "742500000", "ebitda": "900300000", "netIncome": "502100000", "grossProfit": "1919700000", "depreciation": "None", "totalRevenue": "4285300000", "costOfRevenue": "2365600000", "interestIncome": "1400000", "incomeBeforeTax": "608400000", "interestExpense": "134500000", "operatingIncome": "936900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70800000", "reportedCurrency": "USD", "netInterestIncome": "-133100000", "nonInterestIncome": "None", "operatingExpenses": "982800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "287700000", "otherNonOperatingIncome": "1500000", "costofGoodsAndServicesSold": "2365600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157800000", "sellingGeneralAndAdministrative": "851200000", "netIncomeFromContinuingOperations": "654900000" }, "balance": { "goodwill": "1468100000", "inventory": "1097300000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9974300000", "longTermDebt": "2179000000", "shortTermDebt": "547700000", "treasuryStock": "-1699100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2767500000", "reportedCurrency": "USD", "retainedEarnings": "4334300000", "totalLiabilities": "6763900000", "otherCurrentAssets": "511300000", "totalCurrentAssets": "4030200000", "currentLongTermDebt": "547700000", "longTermInvestments": "700000", "shortTermInvestments": "29100000", "currentNetReceivables": "2359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5944100000", "currentAccountsPayable": "795500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1032600000", "shortLongTermDebtTotal": "2744000000", "totalShareholderEquity": "3121100000", "capitalLeaseObligations": "17300000", "otherCurrentLiabilities": "1105000000", "totalCurrentLiabilities": "2993400000", "otherNonCurrentLiabilities": "1260700000", "totalNonCurrentLiabilities": "3770500000", "cashAndShortTermInvestments": "161700000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "2767500000", "cashAndCashEquivalentsAtCarryingValue": "161700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "654900000", "profitLoss": "None", "dividendPayout": "89200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-224200000", "operatingCashflow": "368400000", "capitalExpenditures": "156600000", "changeInReceivables": "-302200000", "changeInExchangeRate": "4500000", "cashflowFromFinancing": "-363300000", "cashflowFromInvestment": "-130900000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-121300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4285300000, "cost_of_revenue": 2365600000, "gross_profit": 1919700000, "research_and_development": 287700000, "selling_general_admin": 851200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 742500000, "depreciation_amortisation": 157800000, "ebitda": 900300000, "interest_expense": 134500000, "interest_income": null, "other_non_operating": null, "pretax_income": 608400000, "tax_provision": 70800000, "effective_tax_rate": null, "net_income": 502100000, "net_income_continuing_ops": 654900000, "net_income_to_common": 502100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161700000, "short_term_investments": 29100000, "net_receivables": 2359000000, "inventory": 1097300000, "other_current_assets": null, "total_current_assets": 4030200000, "net_ppe": null, "goodwill": 1468100000, "intangible_assets": 2767500000, "goodwill_and_intangibles": 4235600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5944100000, "total_assets": 9974300000, "short_term_debt": 547700000, "accounts_payable": 795500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2993400000, "long_term_debt": 2179000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3770500000, "total_liabilities": 6763900000, "total_debt": 2726700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4334300000, "total_equity": 3121100000, "shares_outstanding": 135900000, "operating_cash_flow": 368400000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130900000, "dividends_paid": 89200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363300000, "free_cash_flow": 525000000, "net_change_in_cash": -121300000 }, "raw_data": { "income": { "ebit": "742500000", "ebitda": "900300000", "netIncome": "502100000", "grossProfit": "1919700000", "depreciation": "None", "totalRevenue": "4285300000", "costOfRevenue": "2365600000", "interestIncome": "1400000", "incomeBeforeTax": "608400000", "interestExpense": "134500000", "operatingIncome": "936900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70800000", "reportedCurrency": "USD", "netInterestIncome": "-133100000", "nonInterestIncome": "None", "operatingExpenses": "982800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "287700000", "otherNonOperatingIncome": "1500000", "costofGoodsAndServicesSold": "2365600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157800000", "sellingGeneralAndAdministrative": "851200000", "netIncomeFromContinuingOperations": "654900000" }, "balance": { "goodwill": "1468100000", "inventory": "1097300000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9974300000", "longTermDebt": "2179000000", "shortTermDebt": "547700000", "treasuryStock": "-1699100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2767500000", "reportedCurrency": "USD", "retainedEarnings": "4334300000", "totalLiabilities": "6763900000", "otherCurrentAssets": "511300000", "totalCurrentAssets": "4030200000", "currentLongTermDebt": "547700000", "longTermInvestments": "700000", "shortTermInvestments": "29100000", "currentNetReceivables": "2359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5944100000", "currentAccountsPayable": "795500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1032600000", "shortLongTermDebtTotal": "2744000000", "totalShareholderEquity": "3121100000", "capitalLeaseObligations": "17300000", "otherCurrentLiabilities": "1105000000", "totalCurrentLiabilities": "2993400000", "otherNonCurrentLiabilities": "1260700000", "totalNonCurrentLiabilities": "3770500000", "cashAndShortTermInvestments": "161700000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "2767500000", "cashAndCashEquivalentsAtCarryingValue": "161700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "654900000", "profitLoss": "None", "dividendPayout": "89200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-224200000", "operatingCashflow": "368400000", "capitalExpenditures": "156600000", "changeInReceivables": "-302200000", "changeInExchangeRate": "4500000", "cashflowFromFinancing": "-363300000", "cashflowFromInvestment": "-130900000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-121300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168200000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 758600000, "cost_of_revenue": 512000000, "gross_profit": 246600000, "ebit": -77600000, "ebitda": -35600000, "pretax_income": -149200000, "tax_provision": 112100000, "net_income": -281300000, "net_income_to_common": -281300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390900000, "total_current_assets": 4904900000, "total_assets": 9419500000, "short_term_debt": 1789600000, "long_term_debt": 2770600000, "total_debt": 4560200000, "total_liabilities": 7569600000, "total_equity": 1822100000, "shares_outstanding": 125300000, "goodwill_and_intangibles": 2333500000 }, "cash_flow": { "operating_cash_flow": -616600000, "capital_expenditure": 16600000, "free_cash_flow": -600000000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263622, "ticker_id": 1561, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77600000", "ebitda": "-35600000", "netIncome": "-281300000", "grossProfit": "246600000", "depreciation": "None", "totalRevenue": "758600000", "costOfRevenue": "512000000", "interestIncome": "None", "incomeBeforeTax": "-149200000", "interestExpense": "64800000", "operatingIncome": "-81000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112100000", "reportedCurrency": "USD", "netInterestIncome": "-64800000", "nonInterestIncome": "None", "operatingExpenses": "327600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "185100000", "netIncomeFromContinuingOperations": "-261300000" }, "balance": { "goodwill": "None", "inventory": "1242600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9419500000", "longTermDebt": "2770600000", "shortTermDebt": "1789600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2333500000", "reportedCurrency": "USD", "retainedEarnings": "3878800000", "totalLiabilities": "7569600000", "otherCurrentAssets": "1026600000", "totalCurrentAssets": "4904900000", "currentLongTermDebt": "1763000000", "longTermInvestments": "20600000", "shortTermInvestments": "None", "currentNetReceivables": "2244800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4514600000", "currentAccountsPayable": "634100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4656600000", "totalShareholderEquity": "1822100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1166700000", "totalCurrentLiabilities": "3813300000", "otherNonCurrentLiabilities": "339900000", "totalNonCurrentLiabilities": "3756300000", "cashAndShortTermInvestments": "390900000", "commonStockSharesOutstanding": "125300000", "intangibleAssetsExcludingGoodwill": "2333500000", "cashAndCashEquivalentsAtCarryingValue": "390900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261300000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-82500000", "operatingCashflow": "-616600000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442300000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 758600000, "cost_of_revenue": 512000000, "gross_profit": 246600000, "research_and_development": 65500000, "selling_general_admin": 185100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77600000, "depreciation_amortisation": 42000000, "ebitda": -35600000, "interest_expense": 64800000, "interest_income": null, "other_non_operating": null, "pretax_income": -149200000, "tax_provision": 112100000, "effective_tax_rate": null, "net_income": -281300000, "net_income_continuing_ops": -261300000, "net_income_to_common": -281300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 390900000, "short_term_investments": null, "net_receivables": 2244800000, "inventory": 1242600000, "other_current_assets": null, "total_current_assets": 4904900000, "net_ppe": null, "goodwill": null, "intangible_assets": 2333500000, "goodwill_and_intangibles": 2333500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4514600000, "total_assets": 9419500000, "short_term_debt": 1789600000, "accounts_payable": 634100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3813300000, "long_term_debt": 2770600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3756300000, "total_liabilities": 7569600000, "total_debt": 4560200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3878800000, "total_equity": 1822100000, "shares_outstanding": 125300000, "operating_cash_flow": -616600000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16200000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 442300000, "free_cash_flow": -600000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77600000", "ebitda": "-35600000", "netIncome": "-281300000", "grossProfit": "246600000", "depreciation": "None", "totalRevenue": "758600000", "costOfRevenue": "512000000", "interestIncome": "None", "incomeBeforeTax": "-149200000", "interestExpense": "64800000", "operatingIncome": "-81000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112100000", "reportedCurrency": "USD", "netInterestIncome": "-64800000", "nonInterestIncome": "None", "operatingExpenses": "327600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "185100000", "netIncomeFromContinuingOperations": "-261300000" }, "balance": { "goodwill": "None", "inventory": "1242600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9419500000", "longTermDebt": "2770600000", "shortTermDebt": "1789600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2333500000", "reportedCurrency": "USD", "retainedEarnings": "3878800000", "totalLiabilities": "7569600000", "otherCurrentAssets": "1026600000", "totalCurrentAssets": "4904900000", "currentLongTermDebt": "1763000000", "longTermInvestments": "20600000", "shortTermInvestments": "None", "currentNetReceivables": "2244800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4514600000", "currentAccountsPayable": "634100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4656600000", "totalShareholderEquity": "1822100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1166700000", "totalCurrentLiabilities": "3813300000", "otherNonCurrentLiabilities": "339900000", "totalNonCurrentLiabilities": "3756300000", "cashAndShortTermInvestments": "390900000", "commonStockSharesOutstanding": "125300000", "intangibleAssetsExcludingGoodwill": "2333500000", "cashAndCashEquivalentsAtCarryingValue": "390900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261300000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-82500000", "operatingCashflow": "-616600000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442300000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 1136500000, "cost_of_revenue": 653500000, "gross_profit": 483000000, "ebit": -30700000, "ebitda": -6600000, "pretax_income": -1484300000, "tax_provision": 242200000, "net_income": -1720800000, "net_income_to_common": -1720800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584500000, "total_current_assets": 4959000000, "total_assets": 9687200000, "short_term_debt": 1331400000, "long_term_debt": 2769800000, "total_debt": 4101200000, "total_liabilities": 7588300000, "total_equity": 2071500000, "shares_outstanding": 125200000, "goodwill_and_intangibles": 2361800000 }, "cash_flow": { "operating_cash_flow": 636800000, "capital_expenditure": 70300000, "free_cash_flow": 707100000, "dividends_paid": 72900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263623, "ticker_id": 1561, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30700000", "ebitda": "-6600000", "netIncome": "-1720800000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "1136500000", "costOfRevenue": "653500000", "interestIncome": "64400000", "incomeBeforeTax": "-1484300000", "interestExpense": "1453600000", "operatingIncome": "-1659700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "242200000", "reportedCurrency": "USD", "netInterestIncome": "-64400000", "nonInterestIncome": "None", "operatingExpenses": "2142700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24100000", "sellingGeneralAndAdministrative": "168700000", "netIncomeFromContinuingOperations": "-1688400000" }, "balance": { "goodwill": "0", "inventory": "1219600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9687200000", "longTermDebt": "2769800000", "shortTermDebt": "1331400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2361800000", "reportedCurrency": "USD", "retainedEarnings": "4170100000", "totalLiabilities": "7588300000", "otherCurrentAssets": "1092900000", "totalCurrentAssets": "4959000000", "currentLongTermDebt": "1305100000", "longTermInvestments": "20400000", "shortTermInvestments": "None", "currentNetReceivables": "2062000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4728200000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812300000", "shortLongTermDebtTotal": "4198800000", "totalShareholderEquity": "2071500000", "capitalLeaseObligations": "123900000", "otherCurrentLiabilities": "1175800000", "totalCurrentLiabilities": "3755300000", "otherNonCurrentLiabilities": "86300000", "totalNonCurrentLiabilities": "3833000000", "cashAndShortTermInvestments": "584500000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2361800000", "cashAndCashEquivalentsAtCarryingValue": "584500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1692400000", "profitLoss": "None", "dividendPayout": "72900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9700000", "operatingCashflow": "636800000", "capitalExpenditures": "70300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-546100000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1136500000, "cost_of_revenue": 653500000, "gross_profit": 483000000, "research_and_development": 67700000, "selling_general_admin": 168700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30700000, "depreciation_amortisation": 24100000, "ebitda": -6600000, "interest_expense": 1453600000, "interest_income": null, "other_non_operating": null, "pretax_income": -1484300000, "tax_provision": 242200000, "effective_tax_rate": null, "net_income": -1720800000, "net_income_continuing_ops": -1688400000, "net_income_to_common": -1720800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584500000, "short_term_investments": null, "net_receivables": 2062000000, "inventory": 1219600000, "other_current_assets": null, "total_current_assets": 4959000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2361800000, "goodwill_and_intangibles": 2361800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4728200000, "total_assets": 9687200000, "short_term_debt": 1331400000, "accounts_payable": 771000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3755300000, "long_term_debt": 2769800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3833000000, "total_liabilities": 7588300000, "total_debt": 4101200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4170100000, "total_equity": 2071500000, "shares_outstanding": 125200000, "operating_cash_flow": 636800000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15300000, "dividends_paid": 72900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -546100000, "free_cash_flow": 707100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30700000", "ebitda": "-6600000", "netIncome": "-1720800000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "1136500000", "costOfRevenue": "653500000", "interestIncome": "64400000", "incomeBeforeTax": "-1484300000", "interestExpense": "1453600000", "operatingIncome": "-1659700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "242200000", "reportedCurrency": "USD", "netInterestIncome": "-64400000", "nonInterestIncome": "None", "operatingExpenses": "2142700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24100000", "sellingGeneralAndAdministrative": "168700000", "netIncomeFromContinuingOperations": "-1688400000" }, "balance": { "goodwill": "0", "inventory": "1219600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "9687200000", "longTermDebt": "2769800000", "shortTermDebt": "1331400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2361800000", "reportedCurrency": "USD", "retainedEarnings": "4170100000", "totalLiabilities": "7588300000", "otherCurrentAssets": "1092900000", "totalCurrentAssets": "4959000000", "currentLongTermDebt": "1305100000", "longTermInvestments": "20400000", "shortTermInvestments": "None", "currentNetReceivables": "2062000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4728200000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812300000", "shortLongTermDebtTotal": "4198800000", "totalShareholderEquity": "2071500000", "capitalLeaseObligations": "123900000", "otherCurrentLiabilities": "1175800000", "totalCurrentLiabilities": "3755300000", "otherNonCurrentLiabilities": "86300000", "totalNonCurrentLiabilities": "3833000000", "cashAndShortTermInvestments": "584500000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2361800000", "cashAndCashEquivalentsAtCarryingValue": "584500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1692400000", "profitLoss": "None", "dividendPayout": "72900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9700000", "operatingCashflow": "636800000", "capitalExpenditures": "70300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-546100000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126700000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 489000000, "cost_of_revenue": 413300000, "gross_profit": 75700000, "ebit": -401900000, "ebitda": -350400000, "pretax_income": -466000000, "tax_provision": 82200000, "net_income": -569300000, "net_income_to_common": -569300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497700000, "total_current_assets": 5567300000, "total_assets": 12078800000, "short_term_debt": 1271700000, "long_term_debt": 3270500000, "total_debt": 4542200000, "total_liabilities": 8278000000, "total_equity": 3773800000, "shares_outstanding": 125100000, "goodwill_and_intangibles": 3739100000 }, "cash_flow": { "operating_cash_flow": -208200000, "capital_expenditure": 23700000, "free_cash_flow": -184500000, "dividends_paid": 72900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263625, "ticker_id": 1561, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-401900000", "ebitda": "-350400000", "netIncome": "-569300000", "grossProfit": "75700000", "depreciation": "None", "totalRevenue": "489000000", "costOfRevenue": "413300000", "interestIncome": "64100000", "incomeBeforeTax": "-466000000", "interestExpense": "64100000", "operatingIncome": "-467300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "82200000", "reportedCurrency": "USD", "netInterestIncome": "-64100000", "nonInterestIncome": "None", "operatingExpenses": "543000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "167400000", "netIncomeFromContinuingOperations": "-548200000" }, "balance": { "goodwill": "1359300000", "inventory": "1375900000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12078800000", "longTermDebt": "3270500000", "shortTermDebt": "1271700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2379800000", "reportedCurrency": "USD", "retainedEarnings": "5900900000", "totalLiabilities": "8278000000", "otherCurrentAssets": "1363600000", "totalCurrentAssets": "5567300000", "currentLongTermDebt": "1271700000", "longTermInvestments": "22700000", "shortTermInvestments": "None", "currentNetReceivables": "2330100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6511500000", "currentAccountsPayable": "733600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951200000", "shortLongTermDebtTotal": "4542200000", "totalShareholderEquity": "3773800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1907400000", "totalCurrentLiabilities": "3990600000", "otherNonCurrentLiabilities": "388400000", "totalNonCurrentLiabilities": "4287400000", "cashAndShortTermInvestments": "497700000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "2379800000", "cashAndCashEquivalentsAtCarryingValue": "497700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-548200000", "profitLoss": "None", "dividendPayout": "72900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18900000", "operatingCashflow": "-208200000", "capitalExpenditures": "23700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303400000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489000000, "cost_of_revenue": 413300000, "gross_profit": 75700000, "research_and_development": 63300000, "selling_general_admin": 167400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -401900000, "depreciation_amortisation": 51500000, "ebitda": -350400000, "interest_expense": 64100000, "interest_income": null, "other_non_operating": null, "pretax_income": -466000000, "tax_provision": 82200000, "effective_tax_rate": null, "net_income": -569300000, "net_income_continuing_ops": -548200000, "net_income_to_common": -569300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497700000, "short_term_investments": null, "net_receivables": 2330100000, "inventory": 1375900000, "other_current_assets": null, "total_current_assets": 5567300000, "net_ppe": null, "goodwill": 1359300000, "intangible_assets": 2379800000, "goodwill_and_intangibles": 3739100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6511500000, "total_assets": 12078800000, "short_term_debt": 1271700000, "accounts_payable": 733600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3990600000, "long_term_debt": 3270500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4287400000, "total_liabilities": 8278000000, "total_debt": 4542200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5900900000, "total_equity": 3773800000, "shares_outstanding": 125100000, "operating_cash_flow": -208200000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33000000, "dividends_paid": 72900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 303400000, "free_cash_flow": -184500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-401900000", "ebitda": "-350400000", "netIncome": "-569300000", "grossProfit": "75700000", "depreciation": "None", "totalRevenue": "489000000", "costOfRevenue": "413300000", "interestIncome": "64100000", "incomeBeforeTax": "-466000000", "interestExpense": "64100000", "operatingIncome": "-467300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "82200000", "reportedCurrency": "USD", "netInterestIncome": "-64100000", "nonInterestIncome": "None", "operatingExpenses": "543000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "167400000", "netIncomeFromContinuingOperations": "-548200000" }, "balance": { "goodwill": "1359300000", "inventory": "1375900000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12078800000", "longTermDebt": "3270500000", "shortTermDebt": "1271700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2379800000", "reportedCurrency": "USD", "retainedEarnings": "5900900000", "totalLiabilities": "8278000000", "otherCurrentAssets": "1363600000", "totalCurrentAssets": "5567300000", "currentLongTermDebt": "1271700000", "longTermInvestments": "22700000", "shortTermInvestments": "None", "currentNetReceivables": "2330100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6511500000", "currentAccountsPayable": "733600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951200000", "shortLongTermDebtTotal": "4542200000", "totalShareholderEquity": "3773800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1907400000", "totalCurrentLiabilities": "3990600000", "otherNonCurrentLiabilities": "388400000", "totalNonCurrentLiabilities": "4287400000", "cashAndShortTermInvestments": "497700000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "2379800000", "cashAndCashEquivalentsAtCarryingValue": "497700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-548200000", "profitLoss": "None", "dividendPayout": "72900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18900000", "operatingCashflow": "-208200000", "capitalExpenditures": "23700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303400000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43400000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 1050500000, "cost_of_revenue": 643200000, "gross_profit": 407300000, "ebit": 119300000, "ebitda": 170100000, "pretax_income": 58800000, "tax_provision": 14400000, "net_income": 66700000, "net_income_to_common": 66700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 438200000, "total_current_assets": 5467300000, "total_assets": 12297100000, "short_term_debt": 893300000, "long_term_debt": 3270000000, "total_debt": 4163300000, "total_liabilities": 7869000000, "total_equity": 4397000000, "shares_outstanding": 125500000, "goodwill_and_intangibles": 3928400000 }, "cash_flow": { "operating_cash_flow": 49500000, "capital_expenditure": 15000000, "free_cash_flow": 64500000, "dividends_paid": 72800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263626, "ticker_id": 1561, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119300000", "ebitda": "170100000", "netIncome": "66700000", "grossProfit": "407300000", "depreciation": "None", "totalRevenue": "1050500000", "costOfRevenue": "643200000", "interestIncome": "61000000", "incomeBeforeTax": "58800000", "interestExpense": "60500000", "operatingIncome": "164100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14400000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "243200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50800000", "sellingGeneralAndAdministrative": "176800000", "netIncomeFromContinuingOperations": "44400000" }, "balance": { "goodwill": "1527000000", "inventory": "1395700000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12297100000", "longTermDebt": "3270000000", "shortTermDebt": "893300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2401400000", "reportedCurrency": "USD", "retainedEarnings": "6543100000", "totalLiabilities": "7869000000", "otherCurrentAssets": "557100000", "totalCurrentAssets": "5467300000", "currentLongTermDebt": "893300000", "longTermInvestments": "27700000", "shortTermInvestments": "None", "currentNetReceivables": "3076300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6829800000", "currentAccountsPayable": "906000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992200000", "shortLongTermDebtTotal": "4163300000", "totalShareholderEquity": "4397000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1696300000", "totalCurrentLiabilities": "3573100000", "otherNonCurrentLiabilities": "386700000", "totalNonCurrentLiabilities": "4295900000", "cashAndShortTermInvestments": "438200000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "2401400000", "cashAndCashEquivalentsAtCarryingValue": "438200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44400000", "profitLoss": "None", "dividendPayout": "72800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "49500000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76600000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1050500000, "cost_of_revenue": 643200000, "gross_profit": 407300000, "research_and_development": 66400000, "selling_general_admin": 176800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119300000, "depreciation_amortisation": 50800000, "ebitda": 170100000, "interest_expense": 60500000, "interest_income": null, "other_non_operating": null, "pretax_income": 58800000, "tax_provision": 14400000, "effective_tax_rate": null, "net_income": 66700000, "net_income_continuing_ops": 44400000, "net_income_to_common": 66700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 438200000, "short_term_investments": null, "net_receivables": 3076300000, "inventory": 1395700000, "other_current_assets": null, "total_current_assets": 5467300000, "net_ppe": null, "goodwill": 1527000000, "intangible_assets": 2401400000, "goodwill_and_intangibles": 3928400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6829800000, "total_assets": 12297100000, "short_term_debt": 893300000, "accounts_payable": 906000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3573100000, "long_term_debt": 3270000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4295900000, "total_liabilities": 7869000000, "total_debt": 4163300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6543100000, "total_equity": 4397000000, "shares_outstanding": 125500000, "operating_cash_flow": 49500000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13400000, "dividends_paid": 72800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76600000, "free_cash_flow": 64500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119300000", "ebitda": "170100000", "netIncome": "66700000", "grossProfit": "407300000", "depreciation": "None", "totalRevenue": "1050500000", "costOfRevenue": "643200000", "interestIncome": "61000000", "incomeBeforeTax": "58800000", "interestExpense": "60500000", "operatingIncome": "164100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14400000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "243200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50800000", "sellingGeneralAndAdministrative": "176800000", "netIncomeFromContinuingOperations": "44400000" }, "balance": { "goodwill": "1527000000", "inventory": "1395700000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12297100000", "longTermDebt": "3270000000", "shortTermDebt": "893300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2401400000", "reportedCurrency": "USD", "retainedEarnings": "6543100000", "totalLiabilities": "7869000000", "otherCurrentAssets": "557100000", "totalCurrentAssets": "5467300000", "currentLongTermDebt": "893300000", "longTermInvestments": "27700000", "shortTermInvestments": "None", "currentNetReceivables": "3076300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6829800000", "currentAccountsPayable": "906000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992200000", "shortLongTermDebtTotal": "4163300000", "totalShareholderEquity": "4397000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1696300000", "totalCurrentLiabilities": "3573100000", "otherNonCurrentLiabilities": "386700000", "totalNonCurrentLiabilities": "4295900000", "cashAndShortTermInvestments": "438200000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "2401400000", "cashAndCashEquivalentsAtCarryingValue": "438200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44400000", "profitLoss": "None", "dividendPayout": "72800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "49500000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76600000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43400000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 791400000, "cost_of_revenue": 474400000, "gross_profit": 317000000, "ebit": 54500000, "ebitda": 101700000, "pretax_income": 4900000, "tax_provision": 13500000, "net_income": -15500000, "net_income_to_common": -15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315300000, "total_current_assets": 5077600000, "total_assets": 11800900000, "short_term_debt": 975800000, "long_term_debt": 3027700000, "total_debt": 4003500000, "total_liabilities": 7389300000, "total_equity": 4382000000, "shares_outstanding": 125081000, "goodwill_and_intangibles": 3881700000 }, "cash_flow": { "operating_cash_flow": -558300000, "capital_expenditure": 31600000, "free_cash_flow": -526700000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263627, "ticker_id": 1561, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54500000", "ebitda": "101700000", "netIncome": "-15500000", "grossProfit": "317000000", "depreciation": "None", "totalRevenue": "791400000", "costOfRevenue": "474400000", "interestIncome": "50100000", "incomeBeforeTax": "4900000", "interestExpense": "50100000", "operatingIncome": "76300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-50100000", "nonInterestIncome": "None", "operatingExpenses": "240700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47200000", "sellingGeneralAndAdministrative": "172000000", "netIncomeFromContinuingOperations": "-8600000" }, "balance": { "goodwill": "1515100000", "inventory": "1374400000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11800900000", "longTermDebt": "3027700000", "shortTermDebt": "975800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2366600000", "reportedCurrency": "USD", "retainedEarnings": "6549200000", "totalLiabilities": "7389300000", "otherCurrentAssets": "487800000", "totalCurrentAssets": "5077600000", "currentLongTermDebt": "975800000", "longTermInvestments": "26100000", "shortTermInvestments": "None", "currentNetReceivables": "2900100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6723300000", "currentAccountsPayable": "801800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973600000", "shortLongTermDebtTotal": "4003500000", "totalShareholderEquity": "4382000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1423100000", "totalCurrentLiabilities": "3305300000", "otherNonCurrentLiabilities": "429900000", "totalNonCurrentLiabilities": "4084000000", "cashAndShortTermInvestments": "315300000", "commonStockSharesOutstanding": "125081000", "intangibleAssetsExcludingGoodwill": "2366600000", "cashAndCashEquivalentsAtCarryingValue": "315300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8600000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-164900000", "operatingCashflow": "-558300000", "capitalExpenditures": "31600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552100000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 791400000, "cost_of_revenue": 474400000, "gross_profit": 317000000, "research_and_development": 68700000, "selling_general_admin": 172000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54500000, "depreciation_amortisation": 47200000, "ebitda": 101700000, "interest_expense": 50100000, "interest_income": null, "other_non_operating": null, "pretax_income": 4900000, "tax_provision": 13500000, "effective_tax_rate": null, "net_income": -15500000, "net_income_continuing_ops": -8600000, "net_income_to_common": -15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315300000, "short_term_investments": null, "net_receivables": 2900100000, "inventory": 1374400000, "other_current_assets": null, "total_current_assets": 5077600000, "net_ppe": null, "goodwill": 1515100000, "intangible_assets": 2366600000, "goodwill_and_intangibles": 3881700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6723300000, "total_assets": 11800900000, "short_term_debt": 975800000, "accounts_payable": 801800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3305300000, "long_term_debt": 3027700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4084000000, "total_liabilities": 7389300000, "total_debt": 4003500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6549200000, "total_equity": 4382000000, "shares_outstanding": 125081000, "operating_cash_flow": -558300000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38000000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 552100000, "free_cash_flow": -526700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54500000", "ebitda": "101700000", "netIncome": "-15500000", "grossProfit": "317000000", "depreciation": "None", "totalRevenue": "791400000", "costOfRevenue": "474400000", "interestIncome": "50100000", "incomeBeforeTax": "4900000", "interestExpense": "50100000", "operatingIncome": "76300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-50100000", "nonInterestIncome": "None", "operatingExpenses": "240700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47200000", "sellingGeneralAndAdministrative": "172000000", "netIncomeFromContinuingOperations": "-8600000" }, "balance": { "goodwill": "1515100000", "inventory": "1374400000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11800900000", "longTermDebt": "3027700000", "shortTermDebt": "975800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2366600000", "reportedCurrency": "USD", "retainedEarnings": "6549200000", "totalLiabilities": "7389300000", "otherCurrentAssets": "487800000", "totalCurrentAssets": "5077600000", "currentLongTermDebt": "975800000", "longTermInvestments": "26100000", "shortTermInvestments": "None", "currentNetReceivables": "2900100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6723300000", "currentAccountsPayable": "801800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973600000", "shortLongTermDebtTotal": "4003500000", "totalShareholderEquity": "4382000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1423100000", "totalCurrentLiabilities": "3305300000", "otherNonCurrentLiabilities": "429900000", "totalNonCurrentLiabilities": "4084000000", "cashAndShortTermInvestments": "315300000", "commonStockSharesOutstanding": "125081000", "intangibleAssetsExcludingGoodwill": "2366600000", "cashAndCashEquivalentsAtCarryingValue": "315300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8600000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-164900000", "operatingCashflow": "-558300000", "capitalExpenditures": "31600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552100000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43700000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 1224300000, "cost_of_revenue": 713400000, "gross_profit": 510900000, "ebit": 228900000, "ebitda": 332900000, "pretax_income": 177500000, "tax_provision": 148000000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357300000, "total_current_assets": 4958300000, "total_assets": 11653300000, "short_term_debt": 361900000, "long_term_debt": 3027900000, "total_debt": 3389800000, "total_liabilities": 7144500000, "total_equity": 4487500000, "shares_outstanding": 125500000, "goodwill_and_intangibles": 3979800000 }, "cash_flow": { "operating_cash_flow": 399500000, "capital_expenditure": 21600000, "free_cash_flow": 421100000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263628, "ticker_id": 1561, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228900000", "ebitda": "332900000", "netIncome": "-16800000", "grossProfit": "510900000", "depreciation": "None", "totalRevenue": "1224300000", "costOfRevenue": "713400000", "interestIncome": "51800000", "incomeBeforeTax": "177500000", "interestExpense": "51800000", "operatingIncome": "282100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148000000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "228800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "156700000", "netIncomeFromContinuingOperations": "29500000" }, "balance": { "goodwill": "1507000000", "inventory": "1201600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11653300000", "longTermDebt": "3027900000", "shortTermDebt": "361900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2472800000", "reportedCurrency": "USD", "retainedEarnings": "6637500000", "totalLiabilities": "7144500000", "otherCurrentAssets": "233900000", "totalCurrentAssets": "4958300000", "currentLongTermDebt": "337400000", "longTermInvestments": "25600000", "shortTermInvestments": "None", "currentNetReceivables": "3165500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6695000000", "currentAccountsPayable": "768500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "960100000", "shortLongTermDebtTotal": "3495900000", "totalShareholderEquity": "4487500000", "capitalLeaseObligations": "130600000", "otherCurrentLiabilities": "1312500000", "totalCurrentLiabilities": "3019200000", "otherNonCurrentLiabilities": "82800000", "totalNonCurrentLiabilities": "4125300000", "cashAndShortTermInvestments": "357300000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "2472800000", "cashAndCashEquivalentsAtCarryingValue": "357300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28800000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "174500000", "operatingCashflow": "399500000", "capitalExpenditures": "21600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-768600000", "cashflowFromInvestment": "319500000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1224300000, "cost_of_revenue": 713400000, "gross_profit": 510900000, "research_and_development": 72200000, "selling_general_admin": 156700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228900000, "depreciation_amortisation": 104000000, "ebitda": 332900000, "interest_expense": 51800000, "interest_income": null, "other_non_operating": null, "pretax_income": 177500000, "tax_provision": 148000000, "effective_tax_rate": null, "net_income": -16800000, "net_income_continuing_ops": 29500000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357300000, "short_term_investments": null, "net_receivables": 3165500000, "inventory": 1201600000, "other_current_assets": null, "total_current_assets": 4958300000, "net_ppe": null, "goodwill": 1507000000, "intangible_assets": 2472800000, "goodwill_and_intangibles": 3979800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6695000000, "total_assets": 11653300000, "short_term_debt": 361900000, "accounts_payable": 768500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3019200000, "long_term_debt": 3027900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4125300000, "total_liabilities": 7144500000, "total_debt": 3389800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6637500000, "total_equity": 4487500000, "shares_outstanding": 125500000, "operating_cash_flow": 399500000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 319500000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -768600000, "free_cash_flow": 421100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228900000", "ebitda": "332900000", "netIncome": "-16800000", "grossProfit": "510900000", "depreciation": "None", "totalRevenue": "1224300000", "costOfRevenue": "713400000", "interestIncome": "51800000", "incomeBeforeTax": "177500000", "interestExpense": "51800000", "operatingIncome": "282100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148000000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "228800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "156700000", "netIncomeFromContinuingOperations": "29500000" }, "balance": { "goodwill": "1507000000", "inventory": "1201600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11653300000", "longTermDebt": "3027900000", "shortTermDebt": "361900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2472800000", "reportedCurrency": "USD", "retainedEarnings": "6637500000", "totalLiabilities": "7144500000", "otherCurrentAssets": "233900000", "totalCurrentAssets": "4958300000", "currentLongTermDebt": "337400000", "longTermInvestments": "25600000", "shortTermInvestments": "None", "currentNetReceivables": "3165500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6695000000", "currentAccountsPayable": "768500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "960100000", "shortLongTermDebtTotal": "3495900000", "totalShareholderEquity": "4487500000", "capitalLeaseObligations": "130600000", "otherCurrentLiabilities": "1312500000", "totalCurrentLiabilities": "3019200000", "otherNonCurrentLiabilities": "82800000", "totalNonCurrentLiabilities": "4125300000", "cashAndShortTermInvestments": "357300000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "2472800000", "cashAndCashEquivalentsAtCarryingValue": "357300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28800000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "174500000", "operatingCashflow": "399500000", "capitalExpenditures": "21600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-768600000", "cashflowFromInvestment": "319500000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 1065400000, "cost_of_revenue": 680900000, "gross_profit": 384500000, "ebit": 130700000, "ebitda": 178700000, "pretax_income": 72500000, "tax_provision": 6000000, "net_income": 64800000, "net_income_to_common": 64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416700000, "total_current_assets": 5315500000, "total_assets": 12218700000, "short_term_debt": 1043200000, "long_term_debt": 3026800000, "total_debt": 4070000000, "total_liabilities": 7588600000, "total_equity": 4607800000, "shares_outstanding": 125500000, "goodwill_and_intangibles": 3939500000 }, "cash_flow": { "operating_cash_flow": 141200000, "capital_expenditure": 15700000, "free_cash_flow": 156900000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263630, "ticker_id": 1561, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130700000", "ebitda": "178700000", "netIncome": "64800000", "grossProfit": "384500000", "depreciation": "None", "totalRevenue": "1065400000", "costOfRevenue": "680900000", "interestIncome": "58700000", "incomeBeforeTax": "72500000", "interestExpense": "58700000", "operatingIncome": "156400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "228100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48000000", "sellingGeneralAndAdministrative": "159200000", "netIncomeFromContinuingOperations": "66500000" }, "balance": { "goodwill": "1517800000", "inventory": "1392100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12218700000", "longTermDebt": "3026800000", "shortTermDebt": "1043200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2421700000", "reportedCurrency": "USD", "retainedEarnings": "6726400000", "totalLiabilities": "7588600000", "otherCurrentAssets": "616200000", "totalCurrentAssets": "5315500000", "currentLongTermDebt": "1043200000", "longTermInvestments": "25300000", "shortTermInvestments": "None", "currentNetReceivables": "2890500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6903200000", "currentAccountsPayable": "802900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "986700000", "shortLongTermDebtTotal": "4070000000", "totalShareholderEquity": "4607800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1658700000", "totalCurrentLiabilities": "3588400000", "otherNonCurrentLiabilities": "386400000", "totalNonCurrentLiabilities": "4000200000", "cashAndShortTermInvestments": "416700000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "2421700000", "cashAndCashEquivalentsAtCarryingValue": "416700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65700000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "57200000", "operatingCashflow": "141200000", "capitalExpenditures": "15700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186200000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "18100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1065400000, "cost_of_revenue": 680900000, "gross_profit": 384500000, "research_and_development": 69000000, "selling_general_admin": 159200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130700000, "depreciation_amortisation": 48000000, "ebitda": 178700000, "interest_expense": 58700000, "interest_income": null, "other_non_operating": null, "pretax_income": 72500000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 64800000, "net_income_continuing_ops": 66500000, "net_income_to_common": 64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416700000, "short_term_investments": null, "net_receivables": 2890500000, "inventory": 1392100000, "other_current_assets": null, "total_current_assets": 5315500000, "net_ppe": null, "goodwill": 1517800000, "intangible_assets": 2421700000, "goodwill_and_intangibles": 3939500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6903200000, "total_assets": 12218700000, "short_term_debt": 1043200000, "accounts_payable": 802900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3588400000, "long_term_debt": 3026800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4000200000, "total_liabilities": 7588600000, "total_debt": 4070000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6726400000, "total_equity": 4607800000, "shares_outstanding": 125500000, "operating_cash_flow": 141200000, "stock_based_compensation": 18100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16300000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186200000, "free_cash_flow": 156900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130700000", "ebitda": "178700000", "netIncome": "64800000", "grossProfit": "384500000", "depreciation": "None", "totalRevenue": "1065400000", "costOfRevenue": "680900000", "interestIncome": "58700000", "incomeBeforeTax": "72500000", "interestExpense": "58700000", "operatingIncome": "156400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "228100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48000000", "sellingGeneralAndAdministrative": "159200000", "netIncomeFromContinuingOperations": "66500000" }, "balance": { "goodwill": "1517800000", "inventory": "1392100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12218700000", "longTermDebt": "3026800000", "shortTermDebt": "1043200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2421700000", "reportedCurrency": "USD", "retainedEarnings": "6726400000", "totalLiabilities": "7588600000", "otherCurrentAssets": "616200000", "totalCurrentAssets": "5315500000", "currentLongTermDebt": "1043200000", "longTermInvestments": "25300000", "shortTermInvestments": "None", "currentNetReceivables": "2890500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6903200000", "currentAccountsPayable": "802900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "986700000", "shortLongTermDebtTotal": "4070000000", "totalShareholderEquity": "4607800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1658700000", "totalCurrentLiabilities": "3588400000", "otherNonCurrentLiabilities": "386400000", "totalNonCurrentLiabilities": "4000200000", "cashAndShortTermInvestments": "416700000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "2421700000", "cashAndCashEquivalentsAtCarryingValue": "416700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65700000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "57200000", "operatingCashflow": "141200000", "capitalExpenditures": "15700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186200000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "18100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 1038400000, "cost_of_revenue": 647300000, "gross_profit": 391100000, "ebit": 57600000, "ebitda": 107600000, "pretax_income": -5500000, "tax_provision": -303500000, "net_income": 295100000, "net_income_to_common": 295100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471500000, "total_current_assets": 5210200000, "total_assets": 12130700000, "short_term_debt": 1180300000, "long_term_debt": 3025800000, "total_debt": 4206100000, "total_liabilities": 7550000000, "total_equity": 4559400000, "shares_outstanding": 125352000, "goodwill_and_intangibles": 3922400000 }, "cash_flow": { "operating_cash_flow": 294800000, "capital_expenditure": 9900000, "free_cash_flow": 304700000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263631, "ticker_id": 1561, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57600000", "ebitda": "107600000", "netIncome": "295100000", "grossProfit": "391100000", "depreciation": "None", "totalRevenue": "1038400000", "costOfRevenue": "647300000", "interestIncome": "None", "incomeBeforeTax": "-5500000", "interestExpense": "63600000", "operatingIncome": "150300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-303500000", "reportedCurrency": "USD", "netInterestIncome": "-63600000", "nonInterestIncome": "None", "operatingExpenses": "240800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000000", "sellingGeneralAndAdministrative": "169000000", "netIncomeFromContinuingOperations": "298000000" }, "balance": { "goodwill": "1509200000", "inventory": "1435000000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12130700000", "longTermDebt": "3025800000", "shortTermDebt": "1180300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2413200000", "reportedCurrency": "USD", "retainedEarnings": "6734200000", "totalLiabilities": "7550000000", "otherCurrentAssets": "601300000", "totalCurrentAssets": "5210200000", "currentLongTermDebt": "1153300000", "longTermInvestments": "22800000", "shortTermInvestments": "None", "currentNetReceivables": "2702400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6920500000", "currentAccountsPayable": "697300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4322000000", "totalShareholderEquity": "4559400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1524400000", "totalCurrentLiabilities": "3523100000", "otherNonCurrentLiabilities": "401400000", "totalNonCurrentLiabilities": "4026900000", "cashAndShortTermInvestments": "471500000", "commonStockSharesOutstanding": "125352000", "intangibleAssetsExcludingGoodwill": "2413200000", "cashAndCashEquivalentsAtCarryingValue": "471500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "116800000", "operatingCashflow": "294800000", "capitalExpenditures": "9900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221000000", "cashflowFromInvestment": "-15900000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1038400000, "cost_of_revenue": 647300000, "gross_profit": 391100000, "research_and_development": 75900000, "selling_general_admin": 169000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57600000, "depreciation_amortisation": 50000000, "ebitda": 107600000, "interest_expense": 63600000, "interest_income": null, "other_non_operating": null, "pretax_income": -5500000, "tax_provision": -303500000, "effective_tax_rate": null, "net_income": 295100000, "net_income_continuing_ops": 298000000, "net_income_to_common": 295100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471500000, "short_term_investments": null, "net_receivables": 2702400000, "inventory": 1435000000, "other_current_assets": null, "total_current_assets": 5210200000, "net_ppe": null, "goodwill": 1509200000, "intangible_assets": 2413200000, "goodwill_and_intangibles": 3922400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6920500000, "total_assets": 12130700000, "short_term_debt": 1180300000, "accounts_payable": 697300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3523100000, "long_term_debt": 3025800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4026900000, "total_liabilities": 7550000000, "total_debt": 4206100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6734200000, "total_equity": 4559400000, "shares_outstanding": 125352000, "operating_cash_flow": 294800000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15900000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221000000, "free_cash_flow": 304700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57600000", "ebitda": "107600000", "netIncome": "295100000", "grossProfit": "391100000", "depreciation": "None", "totalRevenue": "1038400000", "costOfRevenue": "647300000", "interestIncome": "None", "incomeBeforeTax": "-5500000", "interestExpense": "63600000", "operatingIncome": "150300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-303500000", "reportedCurrency": "USD", "netInterestIncome": "-63600000", "nonInterestIncome": "None", "operatingExpenses": "240800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000000", "sellingGeneralAndAdministrative": "169000000", "netIncomeFromContinuingOperations": "298000000" }, "balance": { "goodwill": "1509200000", "inventory": "1435000000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "12130700000", "longTermDebt": "3025800000", "shortTermDebt": "1180300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2413200000", "reportedCurrency": "USD", "retainedEarnings": "6734200000", "totalLiabilities": "7550000000", "otherCurrentAssets": "601300000", "totalCurrentAssets": "5210200000", "currentLongTermDebt": "1153300000", "longTermInvestments": "22800000", "shortTermInvestments": "None", "currentNetReceivables": "2702400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6920500000", "currentAccountsPayable": "697300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4322000000", "totalShareholderEquity": "4559400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1524400000", "totalCurrentLiabilities": "3523100000", "otherNonCurrentLiabilities": "401400000", "totalNonCurrentLiabilities": "4026900000", "cashAndShortTermInvestments": "471500000", "commonStockSharesOutstanding": "125352000", "intangibleAssetsExcludingGoodwill": "2413200000", "cashAndCashEquivalentsAtCarryingValue": "471500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "116800000", "operatingCashflow": "294800000", "capitalExpenditures": "9900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221000000", "cashflowFromInvestment": "-15900000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44300000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 918000000, "cost_of_revenue": 566300000, "gross_profit": 351700000, "ebit": 69199999, "ebitda": 118199999, "pretax_income": 8000000, "tax_provision": -1400000, "net_income": -2700000, "net_income_to_common": -2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 417800000, "total_current_assets": 5198000000, "total_assets": 11978400000, "short_term_debt": 1339200000, "long_term_debt": 3024600000, "total_debt": 4363800000, "total_liabilities": 7645500000, "total_equity": 4311500000, "shares_outstanding": 124945000, "goodwill_and_intangibles": 4020800000 }, "cash_flow": { "operating_cash_flow": -164400000, "capital_expenditure": 20700000, "free_cash_flow": -143700000, "dividends_paid": 72500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263632, "ticker_id": 1561, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69199999", "ebitda": "118199999", "netIncome": "-2700000", "grossProfit": "351700000", "depreciation": "None", "totalRevenue": "918000000", "costOfRevenue": "566300000", "interestIncome": "None", "incomeBeforeTax": "8000000", "interestExpense": "61700000", "operatingIncome": "126800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-61700000", "nonInterestIncome": "None", "operatingExpenses": "224900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "168200000", "netIncomeFromContinuingOperations": "9400000" }, "balance": { "goodwill": "1587900000", "inventory": "1587100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11978400000", "longTermDebt": "3024600000", "shortTermDebt": "1339200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2432900000", "reportedCurrency": "USD", "retainedEarnings": "6511800000", "totalLiabilities": "7645500000", "otherCurrentAssets": "375200000", "totalCurrentAssets": "5198000000", "currentLongTermDebt": "1311100000", "longTermInvestments": "20100000", "shortTermInvestments": "2700000", "currentNetReceivables": "2817900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6780400000", "currentAccountsPayable": "589300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4484700000", "totalShareholderEquity": "4311500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1419500000", "totalCurrentLiabilities": "3552900000", "otherNonCurrentLiabilities": "414200000", "totalNonCurrentLiabilities": "4092600000", "cashAndShortTermInvestments": "417800000", "commonStockSharesOutstanding": "124945000", "intangibleAssetsExcludingGoodwill": "2432900000", "cashAndCashEquivalentsAtCarryingValue": "417800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9400000", "profitLoss": "None", "dividendPayout": "72500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "127300000", "operatingCashflow": "-164400000", "capitalExpenditures": "20700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305700000", "cashflowFromInvestment": "-23700000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 918000000, "cost_of_revenue": 566300000, "gross_profit": 351700000, "research_and_development": 60900000, "selling_general_admin": 168200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69199999, "depreciation_amortisation": 49000000, "ebitda": 118199999, "interest_expense": 61700000, "interest_income": null, "other_non_operating": null, "pretax_income": 8000000, "tax_provision": -1400000, "effective_tax_rate": null, "net_income": -2700000, "net_income_continuing_ops": 9400000, "net_income_to_common": -2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 417800000, "short_term_investments": 2700000, "net_receivables": 2817900000, "inventory": 1587100000, "other_current_assets": null, "total_current_assets": 5198000000, "net_ppe": null, "goodwill": 1587900000, "intangible_assets": 2432900000, "goodwill_and_intangibles": 4020800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6780400000, "total_assets": 11978400000, "short_term_debt": 1339200000, "accounts_payable": 589300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3552900000, "long_term_debt": 3024600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4092600000, "total_liabilities": 7645500000, "total_debt": 4363800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6511800000, "total_equity": 4311500000, "shares_outstanding": 124945000, "operating_cash_flow": -164400000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23700000, "dividends_paid": 72500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 305700000, "free_cash_flow": -143700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69199999", "ebitda": "118199999", "netIncome": "-2700000", "grossProfit": "351700000", "depreciation": "None", "totalRevenue": "918000000", "costOfRevenue": "566300000", "interestIncome": "None", "incomeBeforeTax": "8000000", "interestExpense": "61700000", "operatingIncome": "126800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-61700000", "nonInterestIncome": "None", "operatingExpenses": "224900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "168200000", "netIncomeFromContinuingOperations": "9400000" }, "balance": { "goodwill": "1587900000", "inventory": "1587100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11978400000", "longTermDebt": "3024600000", "shortTermDebt": "1339200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2432900000", "reportedCurrency": "USD", "retainedEarnings": "6511800000", "totalLiabilities": "7645500000", "otherCurrentAssets": "375200000", "totalCurrentAssets": "5198000000", "currentLongTermDebt": "1311100000", "longTermInvestments": "20100000", "shortTermInvestments": "2700000", "currentNetReceivables": "2817900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6780400000", "currentAccountsPayable": "589300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4484700000", "totalShareholderEquity": "4311500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1419500000", "totalCurrentLiabilities": "3552900000", "otherNonCurrentLiabilities": "414200000", "totalNonCurrentLiabilities": "4092600000", "cashAndShortTermInvestments": "417800000", "commonStockSharesOutstanding": "124945000", "intangibleAssetsExcludingGoodwill": "2432900000", "cashAndCashEquivalentsAtCarryingValue": "417800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9400000", "profitLoss": "None", "dividendPayout": "72500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "127300000", "operatingCashflow": "-164400000", "capitalExpenditures": "20700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305700000", "cashflowFromInvestment": "-23700000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45700000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 1146100000, "cost_of_revenue": 720300000, "gross_profit": 425800000, "ebit": 13100000, "ebitda": 111600000, "pretax_income": -43400000, "tax_provision": -1197000000, "net_income": 1098500000, "net_income_to_common": 1098500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302400000, "total_current_assets": 5129100000, "total_assets": 11926200000, "short_term_debt": 958400000, "long_term_debt": 3023600000, "total_debt": 3982000000, "total_liabilities": 7492800000, "total_equity": 4410900000, "shares_outstanding": 125200000, "goodwill_and_intangibles": 4182000000 }, "cash_flow": { "operating_cash_flow": 292800000, "capital_expenditure": 25100000, "free_cash_flow": 317900000, "dividends_paid": 72600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263633, "ticker_id": 1561, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13100000", "ebitda": "111600000", "netIncome": "1098500000", "grossProfit": "425800000", "depreciation": "None", "totalRevenue": "1146100000", "costOfRevenue": "720300000", "interestIncome": "None", "incomeBeforeTax": "-43400000", "interestExpense": "56700000", "operatingIncome": "169500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1197000000", "reportedCurrency": "USD", "netInterestIncome": "-56700000", "nonInterestIncome": "None", "operatingExpenses": "256300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98500000", "sellingGeneralAndAdministrative": "176300000", "netIncomeFromContinuingOperations": "1153600000" }, "balance": { "goodwill": "1593600000", "inventory": "1724600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11926200000", "longTermDebt": "3023600000", "shortTermDebt": "958400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2588400000", "reportedCurrency": "USD", "retainedEarnings": "6587100000", "totalLiabilities": "7492800000", "otherCurrentAssets": "157000000", "totalCurrentAssets": "5129100000", "currentLongTermDebt": "934000000", "longTermInvestments": "19800000", "shortTermInvestments": "None", "currentNetReceivables": "2945100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797100000", "currentAccountsPayable": "602400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4105200000", "totalShareholderEquity": "4410900000", "capitalLeaseObligations": "147600000", "otherCurrentLiabilities": "1217300000", "totalCurrentLiabilities": "3384600000", "otherNonCurrentLiabilities": "88600000", "totalNonCurrentLiabilities": "4108200000", "cashAndShortTermInvestments": "302400000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2588400000", "cashAndCashEquivalentsAtCarryingValue": "302400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1152700000", "profitLoss": "None", "dividendPayout": "72600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "290400000", "operatingCashflow": "292800000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230600000", "cashflowFromInvestment": "-27600000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1146100000, "cost_of_revenue": 720300000, "gross_profit": 425800000, "research_and_development": 81800000, "selling_general_admin": 176300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13100000, "depreciation_amortisation": 98500000, "ebitda": 111600000, "interest_expense": 56700000, "interest_income": null, "other_non_operating": null, "pretax_income": -43400000, "tax_provision": -1197000000, "effective_tax_rate": null, "net_income": 1098500000, "net_income_continuing_ops": 1153600000, "net_income_to_common": 1098500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302400000, "short_term_investments": null, "net_receivables": 2945100000, "inventory": 1724600000, "other_current_assets": null, "total_current_assets": 5129100000, "net_ppe": null, "goodwill": 1593600000, "intangible_assets": 2588400000, "goodwill_and_intangibles": 4182000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6797100000, "total_assets": 11926200000, "short_term_debt": 958400000, "accounts_payable": 602400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3384600000, "long_term_debt": 3023600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4108200000, "total_liabilities": 7492800000, "total_debt": 3982000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6587100000, "total_equity": 4410900000, "shares_outstanding": 125200000, "operating_cash_flow": 292800000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27600000, "dividends_paid": 72600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230600000, "free_cash_flow": 317900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13100000", "ebitda": "111600000", "netIncome": "1098500000", "grossProfit": "425800000", "depreciation": "None", "totalRevenue": "1146100000", "costOfRevenue": "720300000", "interestIncome": "None", "incomeBeforeTax": "-43400000", "interestExpense": "56700000", "operatingIncome": "169500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1197000000", "reportedCurrency": "USD", "netInterestIncome": "-56700000", "nonInterestIncome": "None", "operatingExpenses": "256300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98500000", "sellingGeneralAndAdministrative": "176300000", "netIncomeFromContinuingOperations": "1153600000" }, "balance": { "goodwill": "1593600000", "inventory": "1724600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11926200000", "longTermDebt": "3023600000", "shortTermDebt": "958400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2588400000", "reportedCurrency": "USD", "retainedEarnings": "6587100000", "totalLiabilities": "7492800000", "otherCurrentAssets": "157000000", "totalCurrentAssets": "5129100000", "currentLongTermDebt": "934000000", "longTermInvestments": "19800000", "shortTermInvestments": "None", "currentNetReceivables": "2945100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797100000", "currentAccountsPayable": "602400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4105200000", "totalShareholderEquity": "4410900000", "capitalLeaseObligations": "147600000", "otherCurrentLiabilities": "1217300000", "totalCurrentLiabilities": "3384600000", "otherNonCurrentLiabilities": "88600000", "totalNonCurrentLiabilities": "4108200000", "cashAndShortTermInvestments": "302400000", "commonStockSharesOutstanding": "125200000", "intangibleAssetsExcludingGoodwill": "2588400000", "cashAndCashEquivalentsAtCarryingValue": "302400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1152700000", "profitLoss": "None", "dividendPayout": "72600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "290400000", "operatingCashflow": "292800000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230600000", "cashflowFromInvestment": "-27600000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98500000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 981900000, "cost_of_revenue": 553000000, "gross_profit": 428900000, "ebit": 96200000, "ebitda": 146300000, "pretax_income": 32000000, "tax_provision": 27400000, "net_income": -3500000, "net_income_to_common": -3500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323800000, "total_current_assets": 5322300000, "total_assets": 10956400000, "short_term_debt": 1116300000, "long_term_debt": 3022900000, "total_debt": 4139200000, "total_liabilities": 7641900000, "total_equity": 3290900000, "shares_outstanding": 124887000, "goodwill_and_intangibles": 4037800000 }, "cash_flow": { "operating_cash_flow": 67500000, "capital_expenditure": 33000000, "free_cash_flow": 100500000, "dividends_paid": 72500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263635, "ticker_id": 1561, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96200000", "ebitda": "146300000", "netIncome": "-3500000", "grossProfit": "428900000", "depreciation": "None", "totalRevenue": "981900000", "costOfRevenue": "553000000", "interestIncome": "64600000", "incomeBeforeTax": "32000000", "interestExpense": "64600000", "operatingIncome": "175000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27400000", "reportedCurrency": "USD", "netInterestIncome": "-64600000", "nonInterestIncome": "None", "operatingExpenses": "253900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50100000", "sellingGeneralAndAdministrative": "175500000", "netIncomeFromContinuingOperations": "4600000" }, "balance": { "goodwill": "1584700000", "inventory": "1998600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10956400000", "longTermDebt": "3022900000", "shortTermDebt": "1116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2453100000", "reportedCurrency": "USD", "retainedEarnings": "5561100000", "totalLiabilities": "7641900000", "otherCurrentAssets": "435400000", "totalCurrentAssets": "5322300000", "currentLongTermDebt": "1092800000", "longTermInvestments": "19300000", "shortTermInvestments": "None", "currentNetReceivables": "2564500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5634099999", "currentAccountsPayable": "662500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "995000000", "shortLongTermDebtTotal": "4263300000", "totalShareholderEquity": "3290900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1558200000", "totalCurrentLiabilities": "3446500000", "otherNonCurrentLiabilities": "1172500000", "totalNonCurrentLiabilities": "4195399999", "cashAndShortTermInvestments": "323800000", "commonStockSharesOutstanding": "124887000", "intangibleAssetsExcludingGoodwill": "2453100000", "cashAndCashEquivalentsAtCarryingValue": "323800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8300000", "profitLoss": "None", "dividendPayout": "72500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "60100000", "operatingCashflow": "67500000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-632900000", "cashflowFromInvestment": "-48300000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "561100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 981900000, "cost_of_revenue": 553000000, "gross_profit": 428900000, "research_and_development": 80900000, "selling_general_admin": 175500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96200000, "depreciation_amortisation": 50100000, "ebitda": 146300000, "interest_expense": 64600000, "interest_income": null, "other_non_operating": null, "pretax_income": 32000000, "tax_provision": 27400000, "effective_tax_rate": null, "net_income": -3500000, "net_income_continuing_ops": 4600000, "net_income_to_common": -3500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323800000, "short_term_investments": null, "net_receivables": 2564500000, "inventory": 1998600000, "other_current_assets": null, "total_current_assets": 5322300000, "net_ppe": null, "goodwill": 1584700000, "intangible_assets": 2453100000, "goodwill_and_intangibles": 4037800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5634099999, "total_assets": 10956400000, "short_term_debt": 1116300000, "accounts_payable": 662500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3446500000, "long_term_debt": 3022900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4195399999, "total_liabilities": 7641900000, "total_debt": 4139200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5561100000, "total_equity": 3290900000, "shares_outstanding": 124887000, "operating_cash_flow": 67500000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48300000, "dividends_paid": 72500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -632900000, "free_cash_flow": 100500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96200000", "ebitda": "146300000", "netIncome": "-3500000", "grossProfit": "428900000", "depreciation": "None", "totalRevenue": "981900000", "costOfRevenue": "553000000", "interestIncome": "64600000", "incomeBeforeTax": "32000000", "interestExpense": "64600000", "operatingIncome": "175000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27400000", "reportedCurrency": "USD", "netInterestIncome": "-64600000", "nonInterestIncome": "None", "operatingExpenses": "253900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50100000", "sellingGeneralAndAdministrative": "175500000", "netIncomeFromContinuingOperations": "4600000" }, "balance": { "goodwill": "1584700000", "inventory": "1998600000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10956400000", "longTermDebt": "3022900000", "shortTermDebt": "1116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2453100000", "reportedCurrency": "USD", "retainedEarnings": "5561100000", "totalLiabilities": "7641900000", "otherCurrentAssets": "435400000", "totalCurrentAssets": "5322300000", "currentLongTermDebt": "1092800000", "longTermInvestments": "19300000", "shortTermInvestments": "None", "currentNetReceivables": "2564500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5634099999", "currentAccountsPayable": "662500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "995000000", "shortLongTermDebtTotal": "4263300000", "totalShareholderEquity": "3290900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1558200000", "totalCurrentLiabilities": "3446500000", "otherNonCurrentLiabilities": "1172500000", "totalNonCurrentLiabilities": "4195399999", "cashAndShortTermInvestments": "323800000", "commonStockSharesOutstanding": "124887000", "intangibleAssetsExcludingGoodwill": "2453100000", "cashAndCashEquivalentsAtCarryingValue": "323800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8300000", "profitLoss": "None", "dividendPayout": "72500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "60100000", "operatingCashflow": "67500000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-632900000", "cashflowFromInvestment": "-48300000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "561100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45600000", "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": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "income_statement": { "revenue": 1014500000, "cost_of_revenue": 546100000, "gross_profit": 468400000, "ebit": 126900000, "ebitda": 182500000, "pretax_income": 63100000, "tax_provision": 9200000, "net_income": 30500000, "net_income_to_common": 30500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941500000, "total_current_assets": 6266800000, "total_assets": 11951700000, "short_term_debt": 1682800000, "long_term_debt": 3022000000, "total_debt": 4704800000, "total_liabilities": 8574299999, "total_equity": 3353000000, "shares_outstanding": 125664000, "goodwill_and_intangibles": 4080900000 }, "cash_flow": { "operating_cash_flow": 117200000, "capital_expenditure": 28900000, "free_cash_flow": 146100000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263636, "ticker_id": 1561, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:50.147977+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126900000", "ebitda": "182500000", "netIncome": "30500000", "grossProfit": "468400000", "depreciation": "None", "totalRevenue": "1014500000", "costOfRevenue": "546100000", "interestIncome": "64500000", "incomeBeforeTax": "63100000", "interestExpense": "64500000", "operatingIncome": "172800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9200000", "reportedCurrency": "USD", "netInterestIncome": "-64500000", "nonInterestIncome": "None", "operatingExpenses": "295600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55600000", "sellingGeneralAndAdministrative": "210200000", "netIncomeFromContinuingOperations": "53900000" }, "balance": { "goodwill": "1592300000", "inventory": "2072300000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11951700000", "longTermDebt": "3022000000", "shortTermDebt": "1682800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2488600000", "reportedCurrency": "USD", "retainedEarnings": "5637200000", "totalLiabilities": "8574299999", "otherCurrentAssets": "470200000", "totalCurrentAssets": "6266800000", "currentLongTermDebt": "1660500000", "longTermInvestments": "17800000", "shortTermInvestments": "None", "currentNetReceivables": "2782800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5684900000", "currentAccountsPayable": "1032700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "867900000", "shortLongTermDebtTotal": "4831200000", "totalShareholderEquity": "3353000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1515600000", "totalCurrentLiabilities": "4352700000", "otherNonCurrentLiabilities": "1199600000", "totalNonCurrentLiabilities": "4221599999", "cashAndShortTermInvestments": "941500000", "commonStockSharesOutstanding": "125664000", "intangibleAssetsExcludingGoodwill": "2488600000", "cashAndCashEquivalentsAtCarryingValue": "941500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131200000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-165400000", "operatingCashflow": "117200000", "capitalExpenditures": "28900000", "changeInReceivables": "421000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "354300000", "cashflowFromInvestment": "-24100000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "461700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1014500000, "cost_of_revenue": 546100000, "gross_profit": 468400000, "research_and_development": 87700000, "selling_general_admin": 210200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126900000, "depreciation_amortisation": 55600000, "ebitda": 182500000, "interest_expense": 64500000, "interest_income": null, "other_non_operating": null, "pretax_income": 63100000, "tax_provision": 9200000, "effective_tax_rate": null, "net_income": 30500000, "net_income_continuing_ops": 53900000, "net_income_to_common": 30500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 941500000, "short_term_investments": null, "net_receivables": 2782800000, "inventory": 2072300000, "other_current_assets": null, "total_current_assets": 6266800000, "net_ppe": null, "goodwill": 1592300000, "intangible_assets": 2488600000, "goodwill_and_intangibles": 4080900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5684900000, "total_assets": 11951700000, "short_term_debt": 1682800000, "accounts_payable": 1032700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4352700000, "long_term_debt": 3022000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4221599999, "total_liabilities": 8574299999, "total_debt": 4704800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5637200000, "total_equity": 3353000000, "shares_outstanding": 125664000, "operating_cash_flow": 117200000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24100000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 354300000, "free_cash_flow": 146100000, "net_change_in_cash": 461700000 }, "raw_data": { "income": { "ebit": "126900000", "ebitda": "182500000", "netIncome": "30500000", "grossProfit": "468400000", "depreciation": "None", "totalRevenue": "1014500000", "costOfRevenue": "546100000", "interestIncome": "64500000", "incomeBeforeTax": "63100000", "interestExpense": "64500000", "operatingIncome": "172800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9200000", "reportedCurrency": "USD", "netInterestIncome": "-64500000", "nonInterestIncome": "None", "operatingExpenses": "295600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55600000", "sellingGeneralAndAdministrative": "210200000", "netIncomeFromContinuingOperations": "53900000" }, "balance": { "goodwill": "1592300000", "inventory": "2072300000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "11951700000", "longTermDebt": "3022000000", "shortTermDebt": "1682800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2488600000", "reportedCurrency": "USD", "retainedEarnings": "5637200000", "totalLiabilities": "8574299999", "otherCurrentAssets": "470200000", "totalCurrentAssets": "6266800000", "currentLongTermDebt": "1660500000", "longTermInvestments": "17800000", "shortTermInvestments": "None", "currentNetReceivables": "2782800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5684900000", "currentAccountsPayable": "1032700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "867900000", "shortLongTermDebtTotal": "4831200000", "totalShareholderEquity": "3353000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1515600000", "totalCurrentLiabilities": "4352700000", "otherNonCurrentLiabilities": "1199600000", "totalNonCurrentLiabilities": "4221599999", "cashAndShortTermInvestments": "941500000", "commonStockSharesOutstanding": "125664000", "intangibleAssetsExcludingGoodwill": "2488600000", "cashAndCashEquivalentsAtCarryingValue": "941500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131200000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-165400000", "operatingCashflow": "117200000", "capitalExpenditures": "28900000", "changeInReceivables": "421000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "354300000", "cashflowFromInvestment": "-24100000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "461700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48100000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }