{ "ticker": { "uuid": "fe5d7f69-94dc-40ac-9126-87114e07a319", "symbol": "EAT", "name": "Brinker International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/fe5d7f69-94dc-40ac-9126-87114e07a319/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe5d7f69-94dc-40ac-9126-87114e07a319/" }, "ticker_metadata": { "id": 1160, "uuid": "fe5d7f69-94dc-40ac-9126-87114e07a319", "symbol": "EAT", "name": "Brinker International Inc", "asset_type": "equity", "market_cap": 6106364000, "stock_exchange_id": 3, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Brinker International, Inc. owns, develops, operates and franchises casual dining restaurants in the United States and internationally. The company is headquartered in Dallas, Texas.", "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": "fe5d7f69-94dc-40ac-9126-87114e07a319", "symbol": "EAT", "name": "Brinker International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/fe5d7f69-94dc-40ac-9126-87114e07a319/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe5d7f69-94dc-40ac-9126-87114e07a319/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.7, "quality": 0.96, "momentum": 0.14, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 140.46, "market_cap": 6250470000, "pe_ratio": 13.5029, "earnings_yield": 0.0741, "ebitda_to_ev": 0.1208, "shareholder_yield": 0, "roe": 1.1401, "piotroski_f_score": 7, "momentum_12_1": -0.1921, "volatility_252d": 0.4717 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.393101+00:00", "batch_id": "" }, "size": { "price_close": 140.46, "market_cap": 6250470000, "market_cap_usd": 6250470000, "enterprise_value": 6680770000, "shares_outstanding": 44500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.5029, "pb_ratio": 15.3952, "ptbv_ratio": 31.9881, "ps_ratio": 1.0902, "pcf_ratio": 8.2482, "pfcf_ratio": 6.1812, "ev_ebitda": 8.2765, "ev_ebit": 11.3987, "ev_sales": 1.1652, "ev_fcf": 6.6068, "earnings_yield": 0.0741, "fcf_yield": 0.1514, "price_to_sales": 1.0902, "price_to_book": 15.3952, "price_to_cashflow": 8.2482, "ebitda_to_ev": 0.1208, "sales_yield": 0.8582 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4604, "operating_margin": 0.1022, "net_margin": 0.0807, "ebitda_margin": 0.1408, "fcf_margin": 0.1764, "roe": 1.1401, "roa": 0.167, "roic": 0.5849, "roc_greenblatt": null, "asset_turnover": 2.0681, "cash_conversion": 2.1845, "accruals_ratio": -0.1064, "sbc_to_revenue": 0.0056, "piotroski_f_score": 7, "altman_z_score": 4.4467, "earnings_stability_5y": 0.3386, "revenue_stability_5y": 0.2085, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9521, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.8283, "net_debt_to_ebitda": 0.5331, "debt_to_assets": 0.1758, "interest_coverage": 13.8886, "current_ratio": 0.397, "quick_ratio": 0.2624, "net_debt": 430300000, "local_beta": 0, "volatility_252d": 0.4717, "volatility_60d": 1.1484, "max_drawdown_12m": -0.4384, "risk_adjusted_momentum": -0.4072 }, "growth": { "revenue_growth_1y": 0.1175, "revenue_growth_3y_cagr": 0.1228, "revenue_growth_5y_cagr": 0.1183, "eps_growth_1y": 0.3884, "eps_growth_3y_cagr": 0.4824, "eps_growth_5y_cagr": 0.7345, "fcf_growth_1y": 0.1518, "book_value_growth_1y": 8.332, "revenue_growth": 0.1175, "earnings_growth": 0.3884 }, "momentum": { "price_return_1m": 0.0128, "price_return_3m": 0.0419, "price_return_6m": 0.0001, "price_return_9m": -0.1122, "price_return_12m": -0.1817, "price_return_12m_ex1m": -0.1921, "momentum_6m": 0.0001, "momentum_12m": -0.1817, "momentum_12_1": -0.1921, "distance_from_52w_high": -0.2315, "distance_from_52w_low": 0.3685, "relative_strength": -0.2817 }, "raw_ttm": { "revenue_ttm": 5733500000, "gross_profit_ttm": 2639600000, "ebit_ttm": 586100000, "ebitda_ttm": 807200000, "net_income_ttm": 462900000, "eps_diluted_ttm": 10.4022, "operating_cash_flow_ttm": 757800000, "capital_expenditure_ttm": 253400000, "fcf_ttm": 1011200000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42200000, "cash_and_equivalents": 57100000, "total_current_assets": 270500000, "total_current_liabilities": 681400000, "net_ppe": null, "total_assets": 2772300000, "total_debt": 487400000, "total_equity": 406000000, "net_working_capital": -327200000, "book_value_per_share": 9.1236, "retained_earnings": 542400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 195400000, "tangible_book_per_share": 4.391 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 30, "rank_pcf": 34, "rank_ev_ebitda": 28, "rank_ev_ebit": 46, "rank_earnings_yield": 34, "rank_fcf_yield": 24, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 2, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 49, "rank_fcf_margin": 53, "rank_piotroski": 13, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 77 }, "composites": { "value_composite": 30, "quality_composite": 4, "momentum_composite": 86, "growth_composite": 4, "yield_composite": 84, "svqf_composite": 17, "vc1_composite": 28, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.8198, "os_score": 0.77, "value_percentile": 0.7, "quality_percentile": 0.96, "momentum_percentile": 0.14, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 86, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 42, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3697, "ticker_id": 1160, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.393101+00:00", "batch_id": "", "os_score_delta": null, "price_close": 140.46, "market_cap": 6250470000, "market_cap_usd": 6250470000, "enterprise_value": 6680770000, "shares_outstanding": 44500000, "fx_rate_to_usd": null, "pe_ratio": 13.50285159, "pb_ratio": 15.39524631, "ptbv_ratio": 31.98807574, "ps_ratio": 1.09016656, "pcf_ratio": 8.24817894, "pfcf_ratio": 6.18124011, "ev_ebitda": 8.27647423, "ev_ebit": 11.39868623, "ev_sales": 1.16521671, "ev_fcf": 6.60677413, "earnings_yield": 0.07405843, "fcf_yield": 0.1513598, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46038197, "operating_margin": 0.10222377, "net_margin": 0.08073603, "ebitda_margin": 0.14078661, "fcf_margin": 0.17636697, "roe": 1.14014778, "roa": 0.16697327, "roic": 0.58494757, "roc_greenblatt": null, "asset_turnover": 2.06813837, "cash_conversion": 2.18448909, "accruals_ratio": -0.10637377, "sbc_to_revenue": 0.00563356, "debt_to_equity": 5.82832512, "net_debt_to_ebitda": 0.5330773, "debt_to_assets": 0.1758107, "interest_coverage": 13.88862559, "current_ratio": 0.39697681, "quick_ratio": 0.26240094, "net_debt": 430300000, "revenue_growth_1y": 0.1175324, "revenue_growth_3y_cagr": 0.12276729, "revenue_growth_5y_cagr": 0.11829506, "eps_growth_1y": 0.38842232, "eps_growth_3y_cagr": 0.4824098, "eps_growth_5y_cagr": 0.73454058, "fcf_growth_1y": 0.15183962, "book_value_growth_1y": 8.33202484, "piotroski_f_score": 7, "altman_z_score": 4.44672291, "earnings_stability_5y": 0.338586, "revenue_stability_5y": 0.208483, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0128353, "price_return_3m": 0.04191084, "price_return_6m": 7.12e-05, "price_return_9m": -0.11224877, "price_return_12m": -0.18170696, "price_return_12m_ex1m": -0.1920769, "distance_from_52w_high": -0.23149313, "distance_from_52w_low": 0.36847233, "relative_strength": -0.28167054, "local_beta": 0, "volatility_252d": 0.471748, "volatility_60d": 1.148403, "max_drawdown_12m": -0.43841987, "revenue_ttm": 5733500000, "gross_profit_ttm": 2639600000, "ebit_ttm": 586100000, "ebitda_ttm": 807200000, "net_income_ttm": 462900000, "eps_diluted_ttm": 10.40224719, "operating_cash_flow_ttm": 757800000, "capital_expenditure_ttm": 253400000, "fcf_ttm": 1011200000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42200000, "cash_and_equivalents": 57100000, "total_current_assets": 270500000, "total_current_liabilities": 681400000, "net_ppe": null, "total_assets": 2772300000, "total_debt": 487400000, "total_equity": 406000000, "net_working_capital": -327200000, "book_value_per_share": 9.12359551, "retained_earnings": 542400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 195400000, "tangible_book_per_share": 4.39101124, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 30, "rank_pcf": 34, "rank_ev_ebitda": 28, "rank_ev_ebit": 46, "rank_earnings_yield": 34, "rank_fcf_yield": 24, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 2, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 49, "rank_fcf_margin": 53, "rank_piotroski": 13, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 77, "value_composite": 30, "quality_composite": 4, "momentum_composite": 86, "growth_composite": 4, "yield_composite": 84, "svqf_composite": 17, "vc1_composite": 28, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 86, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 42, "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": 140.46, "os": 0.77, "value": 0.7, "quality": 0.96, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 13.5029, "earnings_yield": 0.0741, "shareholder_yield": 0, "roe": 1.1401, "momentum_12_1": -0.1921, "complete_fields": { "id": 3697, "ticker_id": 1160, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.393101+00:00", "batch_id": "", "os_score_delta": null, "price_close": 140.46, "market_cap": 6250470000, "market_cap_usd": 6250470000, "enterprise_value": 6680770000, "shares_outstanding": 44500000, "fx_rate_to_usd": null, "pe_ratio": 13.50285159, "pb_ratio": 15.39524631, "ptbv_ratio": 31.98807574, "ps_ratio": 1.09016656, "pcf_ratio": 8.24817894, "pfcf_ratio": 6.18124011, "ev_ebitda": 8.27647423, "ev_ebit": 11.39868623, "ev_sales": 1.16521671, "ev_fcf": 6.60677413, "earnings_yield": 0.07405843, "fcf_yield": 0.1513598, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46038197, "operating_margin": 0.10222377, "net_margin": 0.08073603, "ebitda_margin": 0.14078661, "fcf_margin": 0.17636697, "roe": 1.14014778, "roa": 0.16697327, "roic": 0.58494757, "roc_greenblatt": null, "asset_turnover": 2.06813837, "cash_conversion": 2.18448909, "accruals_ratio": -0.10637377, "sbc_to_revenue": 0.00563356, "debt_to_equity": 5.82832512, "net_debt_to_ebitda": 0.5330773, "debt_to_assets": 0.1758107, "interest_coverage": 13.88862559, "current_ratio": 0.39697681, "quick_ratio": 0.26240094, "net_debt": 430300000, "revenue_growth_1y": 0.1175324, "revenue_growth_3y_cagr": 0.12276729, "revenue_growth_5y_cagr": 0.11829506, "eps_growth_1y": 0.38842232, "eps_growth_3y_cagr": 0.4824098, "eps_growth_5y_cagr": 0.73454058, "fcf_growth_1y": 0.15183962, "book_value_growth_1y": 8.33202484, "piotroski_f_score": 7, "altman_z_score": 4.44672291, "earnings_stability_5y": 0.338586, "revenue_stability_5y": 0.208483, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0128353, "price_return_3m": 0.04191084, "price_return_6m": 7.12e-05, "price_return_9m": -0.11224877, "price_return_12m": -0.18170696, "price_return_12m_ex1m": -0.1920769, "distance_from_52w_high": -0.23149313, "distance_from_52w_low": 0.36847233, "relative_strength": -0.28167054, "local_beta": 0, "volatility_252d": 0.471748, "volatility_60d": 1.148403, "max_drawdown_12m": -0.43841987, "revenue_ttm": 5733500000, "gross_profit_ttm": 2639600000, "ebit_ttm": 586100000, "ebitda_ttm": 807200000, "net_income_ttm": 462900000, "eps_diluted_ttm": 10.40224719, "operating_cash_flow_ttm": 757800000, "capital_expenditure_ttm": 253400000, "fcf_ttm": 1011200000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42200000, "cash_and_equivalents": 57100000, "total_current_assets": 270500000, "total_current_liabilities": 681400000, "net_ppe": null, "total_assets": 2772300000, "total_debt": 487400000, "total_equity": 406000000, "net_working_capital": -327200000, "book_value_per_share": 9.12359551, "retained_earnings": 542400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 195400000, "tangible_book_per_share": 4.39101124, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 30, "rank_pcf": 34, "rank_ev_ebitda": 28, "rank_ev_ebit": 46, "rank_earnings_yield": 34, "rank_fcf_yield": 24, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 2, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 49, "rank_fcf_margin": 53, "rank_piotroski": 13, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 77, "value_composite": 30, "quality_composite": 4, "momentum_composite": 86, "growth_composite": 4, "yield_composite": 84, "svqf_composite": 17, "vc1_composite": 28, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 86, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 42, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 5384200000, "cost_of_revenue": 4401800000, "gross_profit": 982400000, "ebit": 513100000, "ebitda": 719700000, "pretax_income": 460000000, "tax_provision": 76900000, "net_income": 383100000, "net_income_to_common": 383100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18900000, "total_current_assets": 207000000, "total_assets": 2678600000, "short_term_debt": 132200000, "long_term_debt": 346000000, "total_debt": 478200000, "total_liabilities": 2307700000, "total_equity": 370900000, "shares_outstanding": 46100000, "goodwill_and_intangibles": 212100000 }, "cash_flow": { "operating_cash_flow": 679000000, "capital_expenditure": 265300000, "free_cash_flow": 944300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253074, "ticker_id": 1160, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "513100000", "ebitda": "719700000", "netIncome": "383100000", "grossProfit": "982400000", "depreciation": "None", "totalRevenue": "5384200000", "costOfRevenue": "4401800000", "interestIncome": "53100000", "incomeBeforeTax": "460000000", "interestExpense": "53100000", "operatingIncome": "512000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76900000", "reportedCurrency": "USD", "netInterestIncome": "-53100000", "nonInterestIncome": "None", "operatingExpenses": "470400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4401800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206600000", "sellingGeneralAndAdministrative": "222000000", "netIncomeFromContinuingOperations": "383100000" }, "balance": { "goodwill": "194700000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2678600000", "longTermDebt": "346000000", "shortTermDebt": "132200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17400000", "reportedCurrency": "USD", "retainedEarnings": "186500000", "totalLiabilities": "2307700000", "otherCurrentAssets": "24600000", "totalCurrentAssets": "207000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471600000", "currentAccountsPayable": "168500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2101800000", "shortLongTermDebtTotal": "1693500000", "totalShareholderEquity": "370900000", "capitalLeaseObligations": "1347500000", "otherCurrentLiabilities": "263200000", "totalCurrentLiabilities": "675600000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "1632100000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "46100000", "intangibleAssetsExcludingGoodwill": "17400000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "383100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "679000000", "capitalExpenditures": "265300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461300000", "cashflowFromInvestment": "-263399999", "stockBasedCompensation": "31400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5384200000, "cost_of_revenue": 4401800000, "gross_profit": 982400000, "research_and_development": null, "selling_general_admin": 222000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 513100000, "depreciation_amortisation": 206600000, "ebitda": 719700000, "interest_expense": 53100000, "interest_income": null, "other_non_operating": null, "pretax_income": 460000000, "tax_provision": 76900000, "effective_tax_rate": null, "net_income": 383100000, "net_income_continuing_ops": 383100000, "net_income_to_common": 383100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18900000, "short_term_investments": null, "net_receivables": 73400000, "inventory": 90100000, "other_current_assets": null, "total_current_assets": 207000000, "net_ppe": null, "goodwill": 194700000, "intangible_assets": 17400000, "goodwill_and_intangibles": 212100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2471600000, "total_assets": 2678600000, "short_term_debt": 132200000, "accounts_payable": 168500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675600000, "long_term_debt": 346000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632100000, "total_liabilities": 2307700000, "total_debt": 478200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 186500000, "total_equity": 370900000, "shares_outstanding": 46100000, "operating_cash_flow": 679000000, "stock_based_compensation": 31400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263399999, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -461300000, "free_cash_flow": 944300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "513100000", "ebitda": "719700000", "netIncome": "383100000", "grossProfit": "982400000", "depreciation": "None", "totalRevenue": "5384200000", "costOfRevenue": "4401800000", "interestIncome": "53100000", "incomeBeforeTax": "460000000", "interestExpense": "53100000", "operatingIncome": "512000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76900000", "reportedCurrency": "USD", "netInterestIncome": "-53100000", "nonInterestIncome": "None", "operatingExpenses": "470400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4401800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206600000", "sellingGeneralAndAdministrative": "222000000", "netIncomeFromContinuingOperations": "383100000" }, "balance": { "goodwill": "194700000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2678600000", "longTermDebt": "346000000", "shortTermDebt": "132200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17400000", "reportedCurrency": "USD", "retainedEarnings": "186500000", "totalLiabilities": "2307700000", "otherCurrentAssets": "24600000", "totalCurrentAssets": "207000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471600000", "currentAccountsPayable": "168500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2101800000", "shortLongTermDebtTotal": "1693500000", "totalShareholderEquity": "370900000", "capitalLeaseObligations": "1347500000", "otherCurrentLiabilities": "263200000", "totalCurrentLiabilities": "675600000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "1632100000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "46100000", "intangibleAssetsExcludingGoodwill": "17400000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "383100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "679000000", "capitalExpenditures": "265300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461300000", "cashflowFromInvestment": "-263399999", "stockBasedCompensation": "31400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 4415100000, "cost_of_revenue": 3787800000, "gross_profit": 627300000, "ebit": 229900000, "ebitda": 400700000, "pretax_income": 164900000, "tax_provision": 9600000, "net_income": 155300000, "net_income_to_common": 155300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64600000, "total_current_assets": 234100000, "total_assets": 2593100000, "short_term_debt": 128200000, "long_term_debt": 695000000, "total_debt": 823200000, "total_liabilities": 2553700000, "total_equity": 39400000, "shares_outstanding": 45700000, "goodwill_and_intangibles": 214700000 }, "cash_flow": { "operating_cash_flow": 421900000, "capital_expenditure": 198900000, "free_cash_flow": 620800000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253079, "ticker_id": 1160, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229900000", "ebitda": "400700000", "netIncome": "155300000", "grossProfit": "627300000", "depreciation": "None", "totalRevenue": "4415100000", "costOfRevenue": "3787800000", "interestIncome": "65000000", "incomeBeforeTax": "164900000", "interestExpense": "65000000", "operatingIncome": "229600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "397700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3787800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170800000", "sellingGeneralAndAdministrative": "183700000", "netIncomeFromContinuingOperations": "155300000" }, "balance": { "goodwill": "194800000", "inventory": "88300000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2593100000", "longTermDebt": "695000000", "shortTermDebt": "128200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19900000", "reportedCurrency": "USD", "retainedEarnings": "-196600000", "totalLiabilities": "2553700000", "otherCurrentAssets": "20600000", "totalCurrentAssets": "234100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-1", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359000000", "currentAccountsPayable": "160600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1974900000", "shortLongTermDebtTotal": "1999000000", "totalShareholderEquity": "39400000", "capitalLeaseObligations": "1304000000", "otherCurrentLiabilities": "218400000", "totalCurrentLiabilities": "622300000", "otherNonCurrentLiabilities": "60600000", "totalNonCurrentLiabilities": "1931400000", "cashAndShortTermInvestments": "64600000", "commonStockSharesOutstanding": "45700000", "intangibleAssetsExcludingGoodwill": "19900000", "cashAndCashEquivalentsAtCarryingValue": "64600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155300000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "421900000", "capitalExpenditures": "198900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180200000", "cashflowFromInvestment": "-192200000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4415100000, "cost_of_revenue": 3787800000, "gross_profit": 627300000, "research_and_development": null, "selling_general_admin": 183700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229900000, "depreciation_amortisation": 170800000, "ebitda": 400700000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": 164900000, "tax_provision": 9600000, "effective_tax_rate": null, "net_income": 155300000, "net_income_continuing_ops": 155300000, "net_income_to_common": 155300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64600000, "short_term_investments": -1, "net_receivables": 60600000, "inventory": 88300000, "other_current_assets": null, "total_current_assets": 234100000, "net_ppe": null, "goodwill": 194800000, "intangible_assets": 19900000, "goodwill_and_intangibles": 214700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2359000000, "total_assets": 2593100000, "short_term_debt": 128200000, "accounts_payable": 160600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622300000, "long_term_debt": 695000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1931400000, "total_liabilities": 2553700000, "total_debt": 823200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196600000, "total_equity": 39400000, "shares_outstanding": 45700000, "operating_cash_flow": 421900000, "stock_based_compensation": 25900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192200000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180200000, "free_cash_flow": 620800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229900000", "ebitda": "400700000", "netIncome": "155300000", "grossProfit": "627300000", "depreciation": "None", "totalRevenue": "4415100000", "costOfRevenue": "3787800000", "interestIncome": "65000000", "incomeBeforeTax": "164900000", "interestExpense": "65000000", "operatingIncome": "229600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "397700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3787800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170800000", "sellingGeneralAndAdministrative": "183700000", "netIncomeFromContinuingOperations": "155300000" }, "balance": { "goodwill": "194800000", "inventory": "88300000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2593100000", "longTermDebt": "695000000", "shortTermDebt": "128200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19900000", "reportedCurrency": "USD", "retainedEarnings": "-196600000", "totalLiabilities": "2553700000", "otherCurrentAssets": "20600000", "totalCurrentAssets": "234100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-1", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359000000", "currentAccountsPayable": "160600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1974900000", "shortLongTermDebtTotal": "1999000000", "totalShareholderEquity": "39400000", "capitalLeaseObligations": "1304000000", "otherCurrentLiabilities": "218400000", "totalCurrentLiabilities": "622300000", "otherNonCurrentLiabilities": "60600000", "totalNonCurrentLiabilities": "1931400000", "cashAndShortTermInvestments": "64600000", "commonStockSharesOutstanding": "45700000", "intangibleAssetsExcludingGoodwill": "19900000", "cashAndCashEquivalentsAtCarryingValue": "64600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155300000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "421900000", "capitalExpenditures": "198900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180200000", "cashflowFromInvestment": "-192200000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 4133200000, "cost_of_revenue": 3633100000, "gross_profit": 500100000, "ebit": 145700000, "ebitda": 314200000, "pretax_income": 90800000, "tax_provision": -11800000, "net_income": 102600000, "net_income_to_common": 102600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15100000, "total_current_assets": 183300000, "total_assets": 2487000000, "short_term_debt": 122600000, "long_term_debt": 912200000, "total_debt": 1034800000, "total_liabilities": 2631300000, "total_equity": -144300000, "shares_outstanding": 45000000, "goodwill_and_intangibles": 218900000 }, "cash_flow": { "operating_cash_flow": 256300000, "capital_expenditure": 184900000, "free_cash_flow": 441200000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253084, "ticker_id": 1160, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145700000", "ebitda": "314200000", "netIncome": "102600000", "grossProfit": "500100000", "depreciation": "None", "totalRevenue": "4133200000", "costOfRevenue": "3633100000", "interestIncome": "54900000", "incomeBeforeTax": "90800000", "interestExpense": "54900000", "operatingIncome": "144400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-54900000", "nonInterestIncome": "None", "operatingExpenses": "355700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1300000", "costofGoodsAndServicesSold": "3633100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168500000", "sellingGeneralAndAdministrative": "154500000", "netIncomeFromContinuingOperations": "102600000" }, "balance": { "goodwill": "195000000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2487000000", "longTermDebt": "912200000", "shortTermDebt": "122600000", "treasuryStock": "-482400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23900000", "reportedCurrency": "USD", "retainedEarnings": "-351900000", "totalLiabilities": "2631300000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "183300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303700000", "currentAccountsPayable": "125700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "808300000", "shortLongTermDebtTotal": "2160600000", "totalShareholderEquity": "-144300000", "capitalLeaseObligations": "1125800000", "otherCurrentLiabilities": "170400000", "totalCurrentLiabilities": "535900000", "otherNonCurrentLiabilities": "57400000", "totalNonCurrentLiabilities": "2095400000", "cashAndShortTermInvestments": "15100000", "commonStockSharesOutstanding": "45000000", "intangibleAssetsExcludingGoodwill": "23900000", "cashAndCashEquivalentsAtCarryingValue": "15100000", "accumulatedDepreciationAmortizationPPE": "-1665700000" }, "cashflow": { "netIncome": "102600000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "256300000", "capitalExpenditures": "184900000", "changeInReceivables": "700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80500000", "cashflowFromInvestment": "-174200000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4133200000, "cost_of_revenue": 3633100000, "gross_profit": 500100000, "research_and_development": null, "selling_general_admin": 154500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145700000, "depreciation_amortisation": 168500000, "ebitda": 314200000, "interest_expense": 54900000, "interest_income": null, "other_non_operating": null, "pretax_income": 90800000, "tax_provision": -11800000, "effective_tax_rate": null, "net_income": 102600000, "net_income_continuing_ops": 102600000, "net_income_to_common": 102600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15100000, "short_term_investments": null, "net_receivables": 60900000, "inventory": 90100000, "other_current_assets": null, "total_current_assets": 183300000, "net_ppe": null, "goodwill": 195000000, "intangible_assets": 23900000, "goodwill_and_intangibles": 218900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2303700000, "total_assets": 2487000000, "short_term_debt": 122600000, "accounts_payable": 125700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535900000, "long_term_debt": 912200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2095400000, "total_liabilities": 2631300000, "total_debt": 1034800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -351900000, "total_equity": -144300000, "shares_outstanding": 45000000, "operating_cash_flow": 256300000, "stock_based_compensation": 14400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174200000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80500000, "free_cash_flow": 441200000, "net_change_in_cash": 1600000 }, "raw_data": { "income": { "ebit": "145700000", "ebitda": "314200000", "netIncome": "102600000", "grossProfit": "500100000", "depreciation": "None", "totalRevenue": "4133200000", "costOfRevenue": "3633100000", "interestIncome": "54900000", "incomeBeforeTax": "90800000", "interestExpense": "54900000", "operatingIncome": "144400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-54900000", "nonInterestIncome": "None", "operatingExpenses": "355700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1300000", "costofGoodsAndServicesSold": "3633100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168500000", "sellingGeneralAndAdministrative": "154500000", "netIncomeFromContinuingOperations": "102600000" }, "balance": { "goodwill": "195000000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2487000000", "longTermDebt": "912200000", "shortTermDebt": "122600000", "treasuryStock": "-482400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23900000", "reportedCurrency": "USD", "retainedEarnings": "-351900000", "totalLiabilities": "2631300000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "183300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303700000", "currentAccountsPayable": "125700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "808300000", "shortLongTermDebtTotal": "2160600000", "totalShareholderEquity": "-144300000", "capitalLeaseObligations": "1125800000", "otherCurrentLiabilities": "170400000", "totalCurrentLiabilities": "535900000", "otherNonCurrentLiabilities": "57400000", "totalNonCurrentLiabilities": "2095400000", "cashAndShortTermInvestments": "15100000", "commonStockSharesOutstanding": "45000000", "intangibleAssetsExcludingGoodwill": "23900000", "cashAndCashEquivalentsAtCarryingValue": "15100000", "accumulatedDepreciationAmortizationPPE": "-1665700000" }, "cashflow": { "netIncome": "102600000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "256300000", "capitalExpenditures": "184900000", "changeInReceivables": "700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80500000", "cashflowFromInvestment": "-174200000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 3804100000, "cost_of_revenue": 3304900000, "gross_profit": 499200000, "ebit": 161300000, "ebitda": 325700000, "pretax_income": 115200000, "tax_provision": -2400000, "net_income": 117600000, "net_income_to_common": 117600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13500000, "total_current_assets": 201200000, "total_assets": 2484400000, "short_term_debt": 133000000, "long_term_debt": 989100000, "total_debt": 1122100000, "total_liabilities": 2752500000, "total_equity": -268100000, "shares_outstanding": 45600000, "goodwill_and_intangibles": 222500000 }, "cash_flow": { "operating_cash_flow": 252200000, "capital_expenditure": 150300000, "free_cash_flow": 402500000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253089, "ticker_id": 1160, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161300000", "ebitda": "325700000", "netIncome": "117600000", "grossProfit": "499200000", "depreciation": "None", "totalRevenue": "3804100000", "costOfRevenue": "3304900000", "interestIncome": "46100000", "incomeBeforeTax": "115200000", "interestExpense": "46100000", "operatingIncome": "159500000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "339700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1800000", "costofGoodsAndServicesSold": "3304900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164400000", "sellingGeneralAndAdministrative": "144100000", "netIncomeFromContinuingOperations": "117600000" }, "balance": { "goodwill": "195100000", "inventory": "91100000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "2484400000", "longTermDebt": "989100000", "shortTermDebt": "133000000", "treasuryStock": "-812300000", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "27400000", "reportedCurrency": "USD", "retainedEarnings": "-148400000", "totalLiabilities": "2752500000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "201200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2283200000", "currentAccountsPayable": "134300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "816700000", "shortLongTermDebtTotal": "2273200000", "totalShareholderEquity": "-268100000", "capitalLeaseObligations": "1151100000", "otherCurrentLiabilities": "169100000", "totalCurrentLiabilities": "558000000", "otherNonCurrentLiabilities": "54300000", "totalNonCurrentLiabilities": "2194500000", "cashAndShortTermInvestments": "13500000", "commonStockSharesOutstanding": "45600000", "intangibleAssetsExcludingGoodwill": "27400000", "cashAndCashEquivalentsAtCarryingValue": "13500000", "accumulatedDepreciationAmortizationPPE": "-1657200000" }, "cashflow": { "netIncome": "117600000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-7100000", "operatingCashflow": "252200000", "capitalExpenditures": "150300000", "changeInReceivables": "3400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28400000", "cashflowFromInvestment": "-234200000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3804100000, "cost_of_revenue": 3304900000, "gross_profit": 499200000, "research_and_development": null, "selling_general_admin": 144100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161300000, "depreciation_amortisation": 164400000, "ebitda": 325700000, "interest_expense": 46100000, "interest_income": null, "other_non_operating": null, "pretax_income": 115200000, "tax_provision": -2400000, "effective_tax_rate": null, "net_income": 117600000, "net_income_continuing_ops": 117600000, "net_income_to_common": 117600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13500000, "short_term_investments": null, "net_receivables": 70900000, "inventory": 91100000, "other_current_assets": null, "total_current_assets": 201200000, "net_ppe": null, "goodwill": 195100000, "intangible_assets": 27400000, "goodwill_and_intangibles": 222500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2283200000, "total_assets": 2484400000, "short_term_debt": 133000000, "accounts_payable": 134300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558000000, "long_term_debt": 989100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2194500000, "total_liabilities": 2752500000, "total_debt": 1122100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148400000, "total_equity": -268100000, "shares_outstanding": 45600000, "operating_cash_flow": 252200000, "stock_based_compensation": 18600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234200000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28400000, "free_cash_flow": 402500000, "net_change_in_cash": -10400000 }, "raw_data": { "income": { "ebit": "161300000", "ebitda": "325700000", "netIncome": "117600000", "grossProfit": "499200000", "depreciation": "None", "totalRevenue": "3804100000", "costOfRevenue": "3304900000", "interestIncome": "46100000", "incomeBeforeTax": "115200000", "interestExpense": "46100000", "operatingIncome": "159500000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "339700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1800000", "costofGoodsAndServicesSold": "3304900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164400000", "sellingGeneralAndAdministrative": "144100000", "netIncomeFromContinuingOperations": "117600000" }, "balance": { "goodwill": "195100000", "inventory": "91100000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "2484400000", "longTermDebt": "989100000", "shortTermDebt": "133000000", "treasuryStock": "-812300000", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "27400000", "reportedCurrency": "USD", "retainedEarnings": "-148400000", "totalLiabilities": "2752500000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "201200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2283200000", "currentAccountsPayable": "134300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "816700000", "shortLongTermDebtTotal": "2273200000", "totalShareholderEquity": "-268100000", "capitalLeaseObligations": "1151100000", "otherCurrentLiabilities": "169100000", "totalCurrentLiabilities": "558000000", "otherNonCurrentLiabilities": "54300000", "totalNonCurrentLiabilities": "2194500000", "cashAndShortTermInvestments": "13500000", "commonStockSharesOutstanding": "45600000", "intangibleAssetsExcludingGoodwill": "27400000", "cashAndCashEquivalentsAtCarryingValue": "13500000", "accumulatedDepreciationAmortizationPPE": "-1657200000" }, "cashflow": { "netIncome": "117600000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-7100000", "operatingCashflow": "252200000", "capitalExpenditures": "150300000", "changeInReceivables": "3400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28400000", "cashflowFromInvestment": "-234200000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 3337800000, "cost_of_revenue": 2834500000, "gross_profit": 503300000, "ebit": 201400000, "ebitda": 351600000, "pretax_income": 145200000, "tax_provision": 13600000, "net_income": 131600000, "net_income_to_common": 131600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23900000, "total_current_assets": 207200000, "total_assets": 2274900000, "short_term_debt": 119200000, "long_term_debt": 917900000, "total_debt": 1037100000, "total_liabilities": 2578200000, "total_equity": -303300000, "shares_outstanding": 46600000, "goodwill_and_intangibles": 209300000 }, "cash_flow": { "operating_cash_flow": 369700000, "capital_expenditure": 94000000, "free_cash_flow": 463700000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253094, "ticker_id": 1160, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201400000", "ebitda": "351600000", "netIncome": "131600000", "grossProfit": "503300000", "depreciation": "None", "totalRevenue": "3337800000", "costOfRevenue": "2834500000", "interestIncome": "56200000", "incomeBeforeTax": "145200000", "interestExpense": "56200000", "operatingIncome": "199300000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-56200000", "nonInterestIncome": "None", "operatingExpenses": "304000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2100000", "costofGoodsAndServicesSold": "2834500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150200000", "sellingGeneralAndAdministrative": "134800000", "netIncomeFromContinuingOperations": "131600000" }, "balance": { "goodwill": "188200000", "inventory": "81500000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "2274900000", "longTermDebt": "917900000", "shortTermDebt": "119200000", "treasuryStock": "-724900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "21100000", "reportedCurrency": "USD", "retainedEarnings": "-266100000", "totalLiabilities": "2578200000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "207200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067700000", "currentAccountsPayable": "127700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1782200000", "shortLongTermDebtTotal": "2043800000", "totalShareholderEquity": "-303300000", "capitalLeaseObligations": "1125900000", "otherCurrentLiabilities": "172700000", "totalCurrentLiabilities": "571600000", "otherNonCurrentLiabilities": "44400000", "totalNonCurrentLiabilities": "2006600000", "cashAndShortTermInvestments": "23900000", "commonStockSharesOutstanding": "46600000", "intangibleAssetsExcludingGoodwill": "21100000", "cashAndCashEquivalentsAtCarryingValue": "23900000", "accumulatedDepreciationAmortizationPPE": "-1686500000" }, "cashflow": { "netIncome": "131600000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "369700000", "capitalExpenditures": "94000000", "changeInReceivables": "-9900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-298800000", "cashflowFromInvestment": "-90900000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3337800000, "cost_of_revenue": 2834500000, "gross_profit": 503300000, "research_and_development": null, "selling_general_admin": 134800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201400000, "depreciation_amortisation": 150200000, "ebitda": 351600000, "interest_expense": 56200000, "interest_income": null, "other_non_operating": null, "pretax_income": 145200000, "tax_provision": 13600000, "effective_tax_rate": null, "net_income": 131600000, "net_income_continuing_ops": 131600000, "net_income_to_common": 131600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23900000, "short_term_investments": null, "net_receivables": 88200000, "inventory": 81500000, "other_current_assets": null, "total_current_assets": 207200000, "net_ppe": null, "goodwill": 188200000, "intangible_assets": 21100000, "goodwill_and_intangibles": 209300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2067700000, "total_assets": 2274900000, "short_term_debt": 119200000, "accounts_payable": 127700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571600000, "long_term_debt": 917900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2006600000, "total_liabilities": 2578200000, "total_debt": 1037100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266100000, "total_equity": -303300000, "shares_outstanding": 46600000, "operating_cash_flow": 369700000, "stock_based_compensation": 16400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90900000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -298800000, "free_cash_flow": 463700000, "net_change_in_cash": -20000000 }, "raw_data": { "income": { "ebit": "201400000", "ebitda": "351600000", "netIncome": "131600000", "grossProfit": "503300000", "depreciation": "None", "totalRevenue": "3337800000", "costOfRevenue": "2834500000", "interestIncome": "56200000", "incomeBeforeTax": "145200000", "interestExpense": "56200000", "operatingIncome": "199300000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-56200000", "nonInterestIncome": "None", "operatingExpenses": "304000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2100000", "costofGoodsAndServicesSold": "2834500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150200000", "sellingGeneralAndAdministrative": "134800000", "netIncomeFromContinuingOperations": "131600000" }, "balance": { "goodwill": "188200000", "inventory": "81500000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "2274900000", "longTermDebt": "917900000", "shortTermDebt": "119200000", "treasuryStock": "-724900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "21100000", "reportedCurrency": "USD", "retainedEarnings": "-266100000", "totalLiabilities": "2578200000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "207200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067700000", "currentAccountsPayable": "127700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1782200000", "shortLongTermDebtTotal": "2043800000", "totalShareholderEquity": "-303300000", "capitalLeaseObligations": "1125900000", "otherCurrentLiabilities": "172700000", "totalCurrentLiabilities": "571600000", "otherNonCurrentLiabilities": "44400000", "totalNonCurrentLiabilities": "2006600000", "cashAndShortTermInvestments": "23900000", "commonStockSharesOutstanding": "46600000", "intangibleAssetsExcludingGoodwill": "21100000", "cashAndCashEquivalentsAtCarryingValue": "23900000", "accumulatedDepreciationAmortizationPPE": "-1686500000" }, "cashflow": { "netIncome": "131600000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "369700000", "capitalExpenditures": "94000000", "changeInReceivables": "-9900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-298800000", "cashflowFromInvestment": "-90900000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 3078500000, "cost_of_revenue": 2669900000, "gross_profit": 408600000, "ebit": 64500000, "ebitda": 226800000, "pretax_income": 4900000, "tax_provision": -19500000, "net_income": 24400000, "net_income_to_common": 24400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43900000, "total_current_assets": 224400000, "total_assets": 2356000000, "short_term_debt": 129500000, "long_term_debt": 1118600000, "total_debt": 1248100000, "total_liabilities": 2835100000, "total_equity": -479100000, "shares_outstanding": 38900000, "goodwill_and_intangibles": 210600000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 104500000, "free_cash_flow": 349500000, "dividends_paid": 57400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253099, "ticker_id": 1160, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64500000", "ebitda": "226800000", "netIncome": "24400000", "grossProfit": "408600000", "depreciation": "None", "totalRevenue": "3078500000", "costOfRevenue": "2669900000", "interestIncome": "59600000", "incomeBeforeTax": "4900000", "interestExpense": "59600000", "operatingIncome": "62600000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "-19500000", "reportedCurrency": "USD", "netInterestIncome": "-59600000", "nonInterestIncome": "None", "operatingExpenses": "346000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1900000", "costofGoodsAndServicesSold": "2669900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162300000", "sellingGeneralAndAdministrative": "136300000", "netIncomeFromContinuingOperations": "24400000" }, "balance": { "goodwill": "187600000", "inventory": "78900000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "2356000000", "longTermDebt": "1118600000", "shortTermDebt": "129500000", "treasuryStock": "-751800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "23000000", "reportedCurrency": "USD", "retainedEarnings": "-397500000", "totalLiabilities": "2835100000", "otherCurrentAssets": "13900000", "totalCurrentAssets": "224400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131600000", "currentAccountsPayable": "104900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1859900000", "shortLongTermDebtTotal": "2399600000", "totalShareholderEquity": "-479100000", "capitalLeaseObligations": "1191100000", "otherCurrentLiabilities": "117400000", "totalCurrentLiabilities": "497900000", "otherNonCurrentLiabilities": "42600000", "totalNonCurrentLiabilities": "2337200000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "38900000", "intangibleAssetsExcludingGoodwill": "23000000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "-1573400000" }, "cashflow": { "netIncome": "24400000", "profitLoss": "None", "dividendPayout": "57400000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "245000000", "capitalExpenditures": "104500000", "changeInReceivables": "4100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20500000", "cashflowFromInvestment": "-194000000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3078500000, "cost_of_revenue": 2669900000, "gross_profit": 408600000, "research_and_development": null, "selling_general_admin": 136300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64500000, "depreciation_amortisation": 162300000, "ebitda": 226800000, "interest_expense": 59600000, "interest_income": null, "other_non_operating": null, "pretax_income": 4900000, "tax_provision": -19500000, "effective_tax_rate": null, "net_income": 24400000, "net_income_continuing_ops": 24400000, "net_income_to_common": 24400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43900000, "short_term_investments": null, "net_receivables": 87700000, "inventory": 78900000, "other_current_assets": null, "total_current_assets": 224400000, "net_ppe": null, "goodwill": 187600000, "intangible_assets": 23000000, "goodwill_and_intangibles": 210600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2131600000, "total_assets": 2356000000, "short_term_debt": 129500000, "accounts_payable": 104900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497900000, "long_term_debt": 1118600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2337200000, "total_liabilities": 2835100000, "total_debt": 1248100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -397500000, "total_equity": -479100000, "shares_outstanding": 38900000, "operating_cash_flow": 245000000, "stock_based_compensation": 14800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194000000, "dividends_paid": 57400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20500000, "free_cash_flow": 349500000, "net_change_in_cash": 30500000 }, "raw_data": { "income": { "ebit": "64500000", "ebitda": "226800000", "netIncome": "24400000", "grossProfit": "408600000", "depreciation": "None", "totalRevenue": "3078500000", "costOfRevenue": "2669900000", "interestIncome": "59600000", "incomeBeforeTax": "4900000", "interestExpense": "59600000", "operatingIncome": "62600000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "-19500000", "reportedCurrency": "USD", "netInterestIncome": "-59600000", "nonInterestIncome": "None", "operatingExpenses": "346000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1900000", "costofGoodsAndServicesSold": "2669900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162300000", "sellingGeneralAndAdministrative": "136300000", "netIncomeFromContinuingOperations": "24400000" }, "balance": { "goodwill": "187600000", "inventory": "78900000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "2356000000", "longTermDebt": "1118600000", "shortTermDebt": "129500000", "treasuryStock": "-751800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "23000000", "reportedCurrency": "USD", "retainedEarnings": "-397500000", "totalLiabilities": "2835100000", "otherCurrentAssets": "13900000", "totalCurrentAssets": "224400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131600000", "currentAccountsPayable": "104900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1859900000", "shortLongTermDebtTotal": "2399600000", "totalShareholderEquity": "-479100000", "capitalLeaseObligations": "1191100000", "otherCurrentLiabilities": "117400000", "totalCurrentLiabilities": "497900000", "otherNonCurrentLiabilities": "42600000", "totalNonCurrentLiabilities": "2337200000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "38900000", "intangibleAssetsExcludingGoodwill": "23000000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "-1573400000" }, "cashflow": { "netIncome": "24400000", "profitLoss": "None", "dividendPayout": "57400000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "245000000", "capitalExpenditures": "104500000", "changeInReceivables": "4100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20500000", "cashflowFromInvestment": "-194000000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 3217900000, "cost_of_revenue": 2695000000, "gross_profit": 522900000, "ebit": 233400000, "ebitda": 381000000, "pretax_income": 171800000, "tax_provision": 16900000, "net_income": 154900000, "net_income_to_common": 154900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13400000, "total_current_assets": 177000000, "total_assets": 1258300000, "short_term_debt": 19400000, "long_term_debt": 1206600000, "total_debt": 1226000000, "total_liabilities": 2036500000, "total_equity": -778200000, "shares_outstanding": 39100000, "goodwill_and_intangibles": 187800000 }, "cash_flow": { "operating_cash_flow": 212700000, "capital_expenditure": 167600000, "free_cash_flow": 380300000, "dividends_paid": 60300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253104, "ticker_id": 1160, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233400000", "ebitda": "381000000", "netIncome": "154900000", "grossProfit": "522900000", "depreciation": "None", "totalRevenue": "3217900000", "costOfRevenue": "2695000000", "interestIncome": "61600000", "incomeBeforeTax": "171800000", "interestExpense": "61600000", "operatingIncome": "230700000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-61600000", "nonInterestIncome": "None", "operatingExpenses": "292200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147600000", "sellingGeneralAndAdministrative": "149100000", "netIncomeFromContinuingOperations": "154900000" }, "balance": { "goodwill": "165500000", "inventory": "70300000", "commonStock": "17600000", "currentDebt": "None", "investments": "None", "totalAssets": "1258300000", "longTermDebt": "1206600000", "shortTermDebt": "19400000", "treasuryStock": "-4083400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "22300000", "reportedCurrency": "USD", "retainedEarnings": "2771200000", "totalLiabilities": "2036500000", "otherCurrentAssets": "23700000", "totalCurrentAssets": "177000000", "currentLongTermDebt": "9700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081300000", "currentAccountsPayable": "97500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "755100000", "shortLongTermDebtTotal": "1228800000", "totalShareholderEquity": "-778200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "152600000", "totalCurrentLiabilities": "421600000", "otherNonCurrentLiabilities": "138200000", "totalNonCurrentLiabilities": "1614900000", "cashAndShortTermInvestments": "13400000", "commonStockSharesOutstanding": "39100000", "intangibleAssetsExcludingGoodwill": "22300000", "cashAndCashEquivalentsAtCarryingValue": "13400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154900000", "profitLoss": "None", "dividendPayout": "60300000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "212700000", "capitalExpenditures": "167600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531500000", "cashflowFromInvestment": "321300000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3217900000, "cost_of_revenue": 2695000000, "gross_profit": 522900000, "research_and_development": null, "selling_general_admin": 149100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233400000, "depreciation_amortisation": 147600000, "ebitda": 381000000, "interest_expense": 61600000, "interest_income": null, "other_non_operating": null, "pretax_income": 171800000, "tax_provision": 16900000, "effective_tax_rate": null, "net_income": 154900000, "net_income_continuing_ops": 154900000, "net_income_to_common": 154900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13400000, "short_term_investments": null, "net_receivables": 69600000, "inventory": 70300000, "other_current_assets": null, "total_current_assets": 177000000, "net_ppe": null, "goodwill": 165500000, "intangible_assets": 22300000, "goodwill_and_intangibles": 187800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1081300000, "total_assets": 1258300000, "short_term_debt": 19400000, "accounts_payable": 97500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421600000, "long_term_debt": 1206600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1614900000, "total_liabilities": 2036500000, "total_debt": 1226000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2771200000, "total_equity": -778200000, "shares_outstanding": 39100000, "operating_cash_flow": 212700000, "stock_based_compensation": 16400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 321300000, "dividends_paid": 60300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -531500000, "free_cash_flow": 380300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "233400000", "ebitda": "381000000", "netIncome": "154900000", "grossProfit": "522900000", "depreciation": "None", "totalRevenue": "3217900000", "costOfRevenue": "2695000000", "interestIncome": "61600000", "incomeBeforeTax": "171800000", "interestExpense": "61600000", "operatingIncome": "230700000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-61600000", "nonInterestIncome": "None", "operatingExpenses": "292200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147600000", "sellingGeneralAndAdministrative": "149100000", "netIncomeFromContinuingOperations": "154900000" }, "balance": { "goodwill": "165500000", "inventory": "70300000", "commonStock": "17600000", "currentDebt": "None", "investments": "None", "totalAssets": "1258300000", "longTermDebt": "1206600000", "shortTermDebt": "19400000", "treasuryStock": "-4083400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "22300000", "reportedCurrency": "USD", "retainedEarnings": "2771200000", "totalLiabilities": "2036500000", "otherCurrentAssets": "23700000", "totalCurrentAssets": "177000000", "currentLongTermDebt": "9700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081300000", "currentAccountsPayable": "97500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "755100000", "shortLongTermDebtTotal": "1228800000", "totalShareholderEquity": "-778200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "152600000", "totalCurrentLiabilities": "421600000", "otherNonCurrentLiabilities": "138200000", "totalNonCurrentLiabilities": "1614900000", "cashAndShortTermInvestments": "13400000", "commonStockSharesOutstanding": "39100000", "intangibleAssetsExcludingGoodwill": "22300000", "cashAndCashEquivalentsAtCarryingValue": "13400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154900000", "profitLoss": "None", "dividendPayout": "60300000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "212700000", "capitalExpenditures": "167600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531500000", "cashflowFromInvestment": "321300000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 3135400000, "cost_of_revenue": 2587400000, "gross_profit": 548000000, "ebit": 229208000, "ebitda": 380600000, "pretax_income": 170200000, "tax_provision": 44340000, "net_income": 125882000, "net_income_to_common": 125882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10872000, "total_current_assets": 156300000, "total_assets": 1347300000, "short_term_debt": 7100000, "long_term_debt": 1499624000, "total_debt": 1506724000, "total_liabilities": 2065600000, "total_equity": -718300000, "shares_outstanding": 46300000, "goodwill_and_intangibles": 187800000 }, "cash_flow": { "operating_cash_flow": 284451000, "capital_expenditure": 101281000, "free_cash_flow": 385732000, "dividends_paid": 70009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253109, "ticker_id": 1160, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229208000", "ebitda": "380600000", "netIncome": "125882000", "grossProfit": "548000000", "depreciation": "None", "totalRevenue": "3135400000", "costOfRevenue": "2587400000", "interestIncome": "58986000", "incomeBeforeTax": "170200000", "interestExpense": "58986000", "operatingIncome": "226100000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "44340000", "reportedCurrency": "USD", "netInterestIncome": "-58986000", "nonInterestIncome": "None", "operatingExpenses": "321900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3102000", "costofGoodsAndServicesSold": "2587400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151392000", "sellingGeneralAndAdministrative": "136012000", "netIncomeFromContinuingOperations": "125882000" }, "balance": { "goodwill": "163800000", "inventory": "70900000", "commonStock": "17600000", "currentDebt": "None", "investments": "None", "totalAssets": "1347300000", "longTermDebt": "1499624000", "shortTermDebt": "7100000", "treasuryStock": "-3924735000", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "24000000", "reportedCurrency": "USD", "retainedEarnings": "2683000000", "totalLiabilities": "2065600000", "otherCurrentAssets": "20800000", "totalCurrentAssets": "156300000", "currentLongTermDebt": "7088000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "53700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191000000", "currentAccountsPayable": "104700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938929000", "shortLongTermDebtTotal": "1506700000", "totalShareholderEquity": "-718300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "170100000", "totalCurrentLiabilities": "434300000", "otherNonCurrentLiabilities": "131685000", "totalNonCurrentLiabilities": "1631300000", "cashAndShortTermInvestments": "10872000", "commonStockSharesOutstanding": "46300000", "intangibleAssetsExcludingGoodwill": "24000000", "cashAndCashEquivalentsAtCarryingValue": "10872000", "accumulatedDepreciationAmortizationPPE": "-1632536000" }, "cashflow": { "netIncome": "125882000", "profitLoss": "None", "dividendPayout": "70009000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-1219000", "operatingCashflow": "284451000", "capitalExpenditures": "101281000", "changeInReceivables": "-10615000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204849000", "cashflowFromInvestment": "-77794000", "stockBasedCompensation": "14245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-303200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3135400000, "cost_of_revenue": 2587400000, "gross_profit": 548000000, "research_and_development": 0, "selling_general_admin": 136012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229208000, "depreciation_amortisation": 151392000, "ebitda": 380600000, "interest_expense": 58986000, "interest_income": null, "other_non_operating": null, "pretax_income": 170200000, "tax_provision": 44340000, "effective_tax_rate": null, "net_income": 125882000, "net_income_continuing_ops": 125882000, "net_income_to_common": 125882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10872000, "short_term_investments": 0, "net_receivables": 53700000, "inventory": 70900000, "other_current_assets": null, "total_current_assets": 156300000, "net_ppe": null, "goodwill": 163800000, "intangible_assets": 24000000, "goodwill_and_intangibles": 187800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1191000000, "total_assets": 1347300000, "short_term_debt": 7100000, "accounts_payable": 104700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434300000, "long_term_debt": 1499624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1631300000, "total_liabilities": 2065600000, "total_debt": 1506724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2683000000, "total_equity": -718300000, "shares_outstanding": 46300000, "operating_cash_flow": 284451000, "stock_based_compensation": 14245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77794000, "dividends_paid": 70009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204849000, "free_cash_flow": 385732000, "net_change_in_cash": 1808000 }, "raw_data": { "income": { "ebit": "229208000", "ebitda": "380600000", "netIncome": "125882000", "grossProfit": "548000000", "depreciation": "None", "totalRevenue": "3135400000", "costOfRevenue": "2587400000", "interestIncome": "58986000", "incomeBeforeTax": "170200000", "interestExpense": "58986000", "operatingIncome": "226100000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "44340000", "reportedCurrency": "USD", "netInterestIncome": "-58986000", "nonInterestIncome": "None", "operatingExpenses": "321900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3102000", "costofGoodsAndServicesSold": "2587400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151392000", "sellingGeneralAndAdministrative": "136012000", "netIncomeFromContinuingOperations": "125882000" }, "balance": { "goodwill": "163800000", "inventory": "70900000", "commonStock": "17600000", "currentDebt": "None", "investments": "None", "totalAssets": "1347300000", "longTermDebt": "1499624000", "shortTermDebt": "7100000", "treasuryStock": "-3924735000", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "24000000", "reportedCurrency": "USD", "retainedEarnings": "2683000000", "totalLiabilities": "2065600000", "otherCurrentAssets": "20800000", "totalCurrentAssets": "156300000", "currentLongTermDebt": "7088000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "53700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191000000", "currentAccountsPayable": "104700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938929000", "shortLongTermDebtTotal": "1506700000", "totalShareholderEquity": "-718300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "170100000", "totalCurrentLiabilities": "434300000", "otherNonCurrentLiabilities": "131685000", "totalNonCurrentLiabilities": "1631300000", "cashAndShortTermInvestments": "10872000", "commonStockSharesOutstanding": "46300000", "intangibleAssetsExcludingGoodwill": "24000000", "cashAndCashEquivalentsAtCarryingValue": "10872000", "accumulatedDepreciationAmortizationPPE": "-1632536000" }, "cashflow": { "netIncome": "125882000", "profitLoss": "None", "dividendPayout": "70009000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-1219000", "operatingCashflow": "284451000", "capitalExpenditures": "101281000", "changeInReceivables": "-10615000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204849000", "cashflowFromInvestment": "-77794000", "stockBasedCompensation": "14245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-303200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151392000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1470200000, "cost_of_revenue": 1188100000, "gross_profit": 282100000, "ebit": 166800000, "ebitda": 221800000, "pretax_income": 156700000, "tax_provision": 28800000, "net_income": 127900000, "net_income_to_common": 127900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57100000, "total_current_assets": 270500000, "total_assets": 2772300000, "short_term_debt": 140800000, "long_term_debt": 346600000, "total_debt": 487400000, "total_liabilities": 2366300000, "total_equity": 406000000, "shares_outstanding": 44500000, "goodwill_and_intangibles": 210600000 }, "cash_flow": { "operating_cash_flow": 232100000, "capital_expenditure": 51200000, "free_cash_flow": 283300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253070, "ticker_id": 1160, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166800000", "ebitda": "221800000", "netIncome": "127900000", "grossProfit": "282100000", "depreciation": "None", "totalRevenue": "1470200000", "costOfRevenue": "1188100000", "interestIncome": "None", "incomeBeforeTax": "156700000", "interestExpense": "10100000", "operatingIncome": "168700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28800000", "reportedCurrency": "USD", "netInterestIncome": "-10100000", "nonInterestIncome": "None", "operatingExpenses": "113400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1188100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "58400000", "netIncomeFromContinuingOperations": "127900000" }, "balance": { "goodwill": "194700000", "inventory": "91700000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2772300000", "longTermDebt": "346600000", "shortTermDebt": "140800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "15900000", "reportedCurrency": "USD", "retainedEarnings": "542400000", "totalLiabilities": "2366300000", "otherCurrentAssets": "23500000", "totalCurrentAssets": "270500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2501800000", "currentAccountsPayable": "187900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1748000000", "totalShareholderEquity": "406000000", "capitalLeaseObligations": "1401400000", "otherCurrentLiabilities": "295700000", "totalCurrentLiabilities": "681400000", "otherNonCurrentLiabilities": "77700000", "totalNonCurrentLiabilities": "1684900000", "cashAndShortTermInvestments": "57100000", "commonStockSharesOutstanding": "44500000", "intangibleAssetsExcludingGoodwill": "15900000", "cashAndCashEquivalentsAtCarryingValue": "57100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "800000", "operatingCashflow": "232100000", "capitalExpenditures": "51200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138900000", "cashflowFromInvestment": "-51100000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1470200000, "cost_of_revenue": 1188100000, "gross_profit": 282100000, "research_and_development": null, "selling_general_admin": 58400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166800000, "depreciation_amortisation": 55000000, "ebitda": 221800000, "interest_expense": 10100000, "interest_income": null, "other_non_operating": null, "pretax_income": 156700000, "tax_provision": 28800000, "effective_tax_rate": null, "net_income": 127900000, "net_income_continuing_ops": 127900000, "net_income_to_common": 127900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57100000, "short_term_investments": null, "net_receivables": 98200000, "inventory": 91700000, "other_current_assets": null, "total_current_assets": 270500000, "net_ppe": null, "goodwill": 194700000, "intangible_assets": 15900000, "goodwill_and_intangibles": 210600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2501800000, "total_assets": 2772300000, "short_term_debt": 140800000, "accounts_payable": 187900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681400000, "long_term_debt": 346600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1684900000, "total_liabilities": 2366300000, "total_debt": 487400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 542400000, "total_equity": 406000000, "shares_outstanding": 44500000, "operating_cash_flow": 232100000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138900000, "free_cash_flow": 283300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166800000", "ebitda": "221800000", "netIncome": "127900000", "grossProfit": "282100000", "depreciation": "None", "totalRevenue": "1470200000", "costOfRevenue": "1188100000", "interestIncome": "None", "incomeBeforeTax": "156700000", "interestExpense": "10100000", "operatingIncome": "168700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28800000", "reportedCurrency": "USD", "netInterestIncome": "-10100000", "nonInterestIncome": "None", "operatingExpenses": "113400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1188100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "58400000", "netIncomeFromContinuingOperations": "127900000" }, "balance": { "goodwill": "194700000", "inventory": "91700000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2772300000", "longTermDebt": "346600000", "shortTermDebt": "140800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "15900000", "reportedCurrency": "USD", "retainedEarnings": "542400000", "totalLiabilities": "2366300000", "otherCurrentAssets": "23500000", "totalCurrentAssets": "270500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2501800000", "currentAccountsPayable": "187900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1748000000", "totalShareholderEquity": "406000000", "capitalLeaseObligations": "1401400000", "otherCurrentLiabilities": "295700000", "totalCurrentLiabilities": "681400000", "otherNonCurrentLiabilities": "77700000", "totalNonCurrentLiabilities": "1684900000", "cashAndShortTermInvestments": "57100000", "commonStockSharesOutstanding": "44500000", "intangibleAssetsExcludingGoodwill": "15900000", "cashAndCashEquivalentsAtCarryingValue": "57100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "800000", "operatingCashflow": "232100000", "capitalExpenditures": "51200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138900000", "cashflowFromInvestment": "-51100000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1452200000, "cost_of_revenue": 370500000, "gross_profit": 1081700000, "ebit": 158100000, "ebitda": 212700000, "pretax_income": 158100000, "tax_provision": 29600000, "net_income": 128500000, "net_income_to_common": 128500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15000000, "total_current_assets": 240900000, "total_assets": 2749200000, "short_term_debt": 139200000, "long_term_debt": 366400000, "total_debt": 505600000, "total_liabilities": 2369900000, "total_equity": 379300000, "shares_outstanding": 45800000, "goodwill_and_intangibles": 211100000 }, "cash_flow": { "operating_cash_flow": 218900000, "capital_expenditure": 63700000, "free_cash_flow": 282600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253071, "ticker_id": 1160, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158100000", "ebitda": "212700000", "netIncome": "128500000", "grossProfit": "1081700000", "depreciation": "None", "totalRevenue": "1452200000", "costOfRevenue": "370500000", "interestIncome": "10700000", "incomeBeforeTax": "158100000", "interestExpense": "10700000", "operatingIncome": "168400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "913300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54600000", "sellingGeneralAndAdministrative": "59700000", "netIncomeFromContinuingOperations": "128500000" }, "balance": { "goodwill": "194800000", "inventory": "92900000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2749200000", "longTermDebt": "366400000", "shortTermDebt": "139200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16300000", "reportedCurrency": "USD", "retainedEarnings": "414500000", "totalLiabilities": "2369900000", "otherCurrentAssets": "27200000", "totalCurrentAssets": "240900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508300000", "currentAccountsPayable": "163900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2155100000", "shortLongTermDebtTotal": "1763300000", "totalShareholderEquity": "379300000", "capitalLeaseObligations": "1396900000", "otherCurrentLiabilities": "289700000", "totalCurrentLiabilities": "669700000", "otherNonCurrentLiabilities": "76100000", "totalNonCurrentLiabilities": "1700200000", "cashAndShortTermInvestments": "15000000", "commonStockSharesOutstanding": "45800000", "intangibleAssetsExcludingGoodwill": "16300000", "cashAndCashEquivalentsAtCarryingValue": "15000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4100000", "operatingCashflow": "218900000", "capitalExpenditures": "63700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173800000", "cashflowFromInvestment": "-63700000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1452200000, "cost_of_revenue": 370500000, "gross_profit": 1081700000, "research_and_development": null, "selling_general_admin": 59700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158100000, "depreciation_amortisation": 54600000, "ebitda": 212700000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": 158100000, "tax_provision": 29600000, "effective_tax_rate": null, "net_income": 128500000, "net_income_continuing_ops": 128500000, "net_income_to_common": 128500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15000000, "short_term_investments": null, "net_receivables": 105800000, "inventory": 92900000, "other_current_assets": null, "total_current_assets": 240900000, "net_ppe": null, "goodwill": 194800000, "intangible_assets": 16300000, "goodwill_and_intangibles": 211100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2508300000, "total_assets": 2749200000, "short_term_debt": 139200000, "accounts_payable": 163900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 669700000, "long_term_debt": 366400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1700200000, "total_liabilities": 2369900000, "total_debt": 505600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414500000, "total_equity": 379300000, "shares_outstanding": 45800000, "operating_cash_flow": 218900000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173800000, "free_cash_flow": 282600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158100000", "ebitda": "212700000", "netIncome": "128500000", "grossProfit": "1081700000", "depreciation": "None", "totalRevenue": "1452200000", "costOfRevenue": "370500000", "interestIncome": "10700000", "incomeBeforeTax": "158100000", "interestExpense": "10700000", "operatingIncome": "168400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "913300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54600000", "sellingGeneralAndAdministrative": "59700000", "netIncomeFromContinuingOperations": "128500000" }, "balance": { "goodwill": "194800000", "inventory": "92900000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2749200000", "longTermDebt": "366400000", "shortTermDebt": "139200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16300000", "reportedCurrency": "USD", "retainedEarnings": "414500000", "totalLiabilities": "2369900000", "otherCurrentAssets": "27200000", "totalCurrentAssets": "240900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508300000", "currentAccountsPayable": "163900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2155100000", "shortLongTermDebtTotal": "1763300000", "totalShareholderEquity": "379300000", "capitalLeaseObligations": "1396900000", "otherCurrentLiabilities": "289700000", "totalCurrentLiabilities": "669700000", "otherNonCurrentLiabilities": "76100000", "totalNonCurrentLiabilities": "1700200000", "cashAndShortTermInvestments": "15000000", "commonStockSharesOutstanding": "45800000", "intangibleAssetsExcludingGoodwill": "16300000", "cashAndCashEquivalentsAtCarryingValue": "15000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4100000", "operatingCashflow": "218900000", "capitalExpenditures": "63700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173800000", "cashflowFromInvestment": "-63700000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1349200000, "cost_of_revenue": 344600000, "gross_profit": 1004600000, "ebit": 118100000, "ebitda": 171700000, "pretax_income": 107600000, "tax_provision": 8100000, "net_income": 99500000, "net_income_to_common": 99500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33600000, "total_current_assets": 214500000, "total_assets": 2712000000, "short_term_debt": 140800000, "long_term_debt": 436200000, "total_debt": 577000000, "total_liabilities": 2368100000, "total_equity": 343900000, "shares_outstanding": 45800000, "goodwill_and_intangibles": 211500000 }, "cash_flow": { "operating_cash_flow": 120800000, "capital_expenditure": 58600000, "free_cash_flow": 179400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253072, "ticker_id": 1160, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118100000", "ebitda": "171700000", "netIncome": "99500000", "grossProfit": "1004600000", "depreciation": "None", "totalRevenue": "1349200000", "costOfRevenue": "344600000", "interestIncome": "10500000", "incomeBeforeTax": "107600000", "interestExpense": "10500000", "operatingIncome": "117900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-10500000", "nonInterestIncome": "None", "operatingExpenses": "886700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53600000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "99500000" }, "balance": { "goodwill": "194700000", "inventory": "88900000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2712000000", "longTermDebt": "436200000", "shortTermDebt": "140800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "286000000", "totalLiabilities": "2368100000", "otherCurrentAssets": "30400000", "totalCurrentAssets": "214500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497500000", "currentAccountsPayable": "160300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2133100000", "shortLongTermDebtTotal": "1820600000", "totalShareholderEquity": "343900000", "capitalLeaseObligations": "1384400000", "otherCurrentLiabilities": "264100000", "totalCurrentLiabilities": "616000000", "otherNonCurrentLiabilities": "72300000", "totalNonCurrentLiabilities": "1752100000", "cashAndShortTermInvestments": "33600000", "commonStockSharesOutstanding": "45800000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "33600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "120800000", "capitalExpenditures": "58600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48200000", "cashflowFromInvestment": "-57900000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1349200000, "cost_of_revenue": 344600000, "gross_profit": 1004600000, "research_and_development": null, "selling_general_admin": 57200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118100000, "depreciation_amortisation": 53600000, "ebitda": 171700000, "interest_expense": 10500000, "interest_income": null, "other_non_operating": null, "pretax_income": 107600000, "tax_provision": 8100000, "effective_tax_rate": null, "net_income": 99500000, "net_income_continuing_ops": 99500000, "net_income_to_common": 99500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33600000, "short_term_investments": null, "net_receivables": 61600000, "inventory": 88900000, "other_current_assets": null, "total_current_assets": 214500000, "net_ppe": null, "goodwill": 194700000, "intangible_assets": 16800000, "goodwill_and_intangibles": 211500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2497500000, "total_assets": 2712000000, "short_term_debt": 140800000, "accounts_payable": 160300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 616000000, "long_term_debt": 436200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1752100000, "total_liabilities": 2368100000, "total_debt": 577000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 286000000, "total_equity": 343900000, "shares_outstanding": 45800000, "operating_cash_flow": 120800000, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48200000, "free_cash_flow": 179400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118100000", "ebitda": "171700000", "netIncome": "99500000", "grossProfit": "1004600000", "depreciation": "None", "totalRevenue": "1349200000", "costOfRevenue": "344600000", "interestIncome": "10500000", "incomeBeforeTax": "107600000", "interestExpense": "10500000", "operatingIncome": "117900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-10500000", "nonInterestIncome": "None", "operatingExpenses": "886700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53600000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "99500000" }, "balance": { "goodwill": "194700000", "inventory": "88900000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2712000000", "longTermDebt": "436200000", "shortTermDebt": "140800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "286000000", "totalLiabilities": "2368100000", "otherCurrentAssets": "30400000", "totalCurrentAssets": "214500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497500000", "currentAccountsPayable": "160300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2133100000", "shortLongTermDebtTotal": "1820600000", "totalShareholderEquity": "343900000", "capitalLeaseObligations": "1384400000", "otherCurrentLiabilities": "264100000", "totalCurrentLiabilities": "616000000", "otherNonCurrentLiabilities": "72300000", "totalNonCurrentLiabilities": "1752100000", "cashAndShortTermInvestments": "33600000", "commonStockSharesOutstanding": "45800000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "33600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "120800000", "capitalExpenditures": "58600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48200000", "cashflowFromInvestment": "-57900000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1461900000, "cost_of_revenue": 1190700000, "gross_profit": 271200000, "ebit": 143100000, "ebitda": 201000000, "pretax_income": 132200000, "tax_provision": 25200000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18900000, "total_current_assets": 207000000, "total_assets": 2678600000, "short_term_debt": 132200000, "long_term_debt": 346000000, "total_debt": 478200000, "total_liabilities": 2307700000, "total_equity": 370900000, "shares_outstanding": 46500000, "goodwill_and_intangibles": 212100000 }, "cash_flow": { "operating_cash_flow": 186000000, "capital_expenditure": 79900000, "free_cash_flow": 265900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253073, "ticker_id": 1160, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143100000", "ebitda": "201000000", "netIncome": "107000000", "grossProfit": "271200000", "depreciation": "None", "totalRevenue": "1461900000", "costOfRevenue": "1190700000", "interestIncome": "10900000", "incomeBeforeTax": "132200000", "interestExpense": "10900000", "operatingIncome": "142700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "128500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57900000", "sellingGeneralAndAdministrative": "58800000", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "194700000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2678600000", "longTermDebt": "346000000", "shortTermDebt": "132200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17400000", "reportedCurrency": "USD", "retainedEarnings": "186500000", "totalLiabilities": "2307700000", "otherCurrentAssets": "24600000", "totalCurrentAssets": "207000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471600000", "currentAccountsPayable": "168500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2101800000", "shortLongTermDebtTotal": "1693500000", "totalShareholderEquity": "370900000", "capitalLeaseObligations": "1347500000", "otherCurrentLiabilities": "263200000", "totalCurrentLiabilities": "675600000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "1632100000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "46500000", "intangibleAssetsExcludingGoodwill": "17400000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "186000000", "capitalExpenditures": "79900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106600000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1461900000, "cost_of_revenue": 1190700000, "gross_profit": 271200000, "research_and_development": null, "selling_general_admin": 58800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143100000, "depreciation_amortisation": 57900000, "ebitda": 201000000, "interest_expense": 10900000, "interest_income": null, "other_non_operating": null, "pretax_income": 132200000, "tax_provision": 25200000, "effective_tax_rate": null, "net_income": 107000000, "net_income_continuing_ops": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18900000, "short_term_investments": null, "net_receivables": 73400000, "inventory": 90100000, "other_current_assets": null, "total_current_assets": 207000000, "net_ppe": null, "goodwill": 194700000, "intangible_assets": 17400000, "goodwill_and_intangibles": 212100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2471600000, "total_assets": 2678600000, "short_term_debt": 132200000, "accounts_payable": 168500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675600000, "long_term_debt": 346000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632100000, "total_liabilities": 2307700000, "total_debt": 478200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 186500000, "total_equity": 370900000, "shares_outstanding": 46500000, "operating_cash_flow": 186000000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106600000, "free_cash_flow": 265900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143100000", "ebitda": "201000000", "netIncome": "107000000", "grossProfit": "271200000", "depreciation": "None", "totalRevenue": "1461900000", "costOfRevenue": "1190700000", "interestIncome": "10900000", "incomeBeforeTax": "132200000", "interestExpense": "10900000", "operatingIncome": "142700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "128500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57900000", "sellingGeneralAndAdministrative": "58800000", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "194700000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2678600000", "longTermDebt": "346000000", "shortTermDebt": "132200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17400000", "reportedCurrency": "USD", "retainedEarnings": "186500000", "totalLiabilities": "2307700000", "otherCurrentAssets": "24600000", "totalCurrentAssets": "207000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471600000", "currentAccountsPayable": "168500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2101800000", "shortLongTermDebtTotal": "1693500000", "totalShareholderEquity": "370900000", "capitalLeaseObligations": "1347500000", "otherCurrentLiabilities": "263200000", "totalCurrentLiabilities": "675600000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "1632100000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "46500000", "intangibleAssetsExcludingGoodwill": "17400000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "186000000", "capitalExpenditures": "79900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106600000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57900000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1425100000, "cost_of_revenue": 1146200000, "gross_profit": 278900000, "ebit": 157000000, "ebitda": 211700000, "pretax_income": 143800000, "tax_provision": 24700000, "net_income": 119100000, "net_income_to_common": 119100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17500000, "total_current_assets": 189100000, "total_assets": 2571900000, "short_term_debt": 141900000, "long_term_debt": 435800000, "total_debt": 577700000, "total_liabilities": 2312900000, "total_equity": 259000000, "shares_outstanding": 46400000, "goodwill_and_intangibles": 212600000 }, "cash_flow": { "operating_cash_flow": 212000000, "capital_expenditure": 79600000, "free_cash_flow": 291600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253075, "ticker_id": 1160, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157000000", "ebitda": "211700000", "netIncome": "119100000", "grossProfit": "278900000", "depreciation": "None", "totalRevenue": "1425100000", "costOfRevenue": "1146200000", "interestIncome": "13200000", "incomeBeforeTax": "143800000", "interestExpense": "13200000", "operatingIncome": "156900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1146200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54700000", "sellingGeneralAndAdministrative": "58300000", "netIncomeFromContinuingOperations": "119100000" }, "balance": { "goodwill": "194500000", "inventory": "90300000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2571900000", "longTermDebt": "435800000", "shortTermDebt": "141900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18100000", "reportedCurrency": "USD", "retainedEarnings": "79500000", "totalLiabilities": "2312900000", "otherCurrentAssets": "21200000", "totalCurrentAssets": "189100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382800000", "currentAccountsPayable": "185600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2014900000", "shortLongTermDebtTotal": "1718900000", "totalShareholderEquity": "259000000", "capitalLeaseObligations": "1283100000", "otherCurrentLiabilities": "227400000", "totalCurrentLiabilities": "667600000", "otherNonCurrentLiabilities": "68300000", "totalNonCurrentLiabilities": "1645300000", "cashAndShortTermInvestments": "17500000", "commonStockSharesOutstanding": "46400000", "intangibleAssetsExcludingGoodwill": "18100000", "cashAndCashEquivalentsAtCarryingValue": "17500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "212000000", "capitalExpenditures": "79600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129700000", "cashflowFromInvestment": "-79600000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1425100000, "cost_of_revenue": 1146200000, "gross_profit": 278900000, "research_and_development": null, "selling_general_admin": 58300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157000000, "depreciation_amortisation": 54700000, "ebitda": 211700000, "interest_expense": 13200000, "interest_income": null, "other_non_operating": null, "pretax_income": 143800000, "tax_provision": 24700000, "effective_tax_rate": null, "net_income": 119100000, "net_income_continuing_ops": 119100000, "net_income_to_common": 119100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17500000, "short_term_investments": null, "net_receivables": 60100000, "inventory": 90300000, "other_current_assets": null, "total_current_assets": 189100000, "net_ppe": null, "goodwill": 194500000, "intangible_assets": 18100000, "goodwill_and_intangibles": 212600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2382800000, "total_assets": 2571900000, "short_term_debt": 141900000, "accounts_payable": 185600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 667600000, "long_term_debt": 435800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1645300000, "total_liabilities": 2312900000, "total_debt": 577700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 79500000, "total_equity": 259000000, "shares_outstanding": 46400000, "operating_cash_flow": 212000000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129700000, "free_cash_flow": 291600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157000000", "ebitda": "211700000", "netIncome": "119100000", "grossProfit": "278900000", "depreciation": "None", "totalRevenue": "1425100000", "costOfRevenue": "1146200000", "interestIncome": "13200000", "incomeBeforeTax": "143800000", "interestExpense": "13200000", "operatingIncome": "156900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1146200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54700000", "sellingGeneralAndAdministrative": "58300000", "netIncomeFromContinuingOperations": "119100000" }, "balance": { "goodwill": "194500000", "inventory": "90300000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2571900000", "longTermDebt": "435800000", "shortTermDebt": "141900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18100000", "reportedCurrency": "USD", "retainedEarnings": "79500000", "totalLiabilities": "2312900000", "otherCurrentAssets": "21200000", "totalCurrentAssets": "189100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382800000", "currentAccountsPayable": "185600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2014900000", "shortLongTermDebtTotal": "1718900000", "totalShareholderEquity": "259000000", "capitalLeaseObligations": "1283100000", "otherCurrentLiabilities": "227400000", "totalCurrentLiabilities": "667600000", "otherNonCurrentLiabilities": "68300000", "totalNonCurrentLiabilities": "1645300000", "cashAndShortTermInvestments": "17500000", "commonStockSharesOutstanding": "46400000", "intangibleAssetsExcludingGoodwill": "18100000", "cashAndCashEquivalentsAtCarryingValue": "17500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "212000000", "capitalExpenditures": "79600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129700000", "cashflowFromInvestment": "-79600000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54700000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1358200000, "cost_of_revenue": 1089300000, "gross_profit": 268900000, "ebit": 156400000, "ebitda": 204100000, "pretax_income": 141700000, "tax_provision": 23200000, "net_income": 118500000, "net_income_to_common": 118500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14800000, "total_current_assets": 210700000, "total_assets": 2560300000, "short_term_debt": 135300000, "long_term_debt": 560600000, "total_debt": 695900000, "total_liabilities": 2428800000, "total_equity": 131500000, "shares_outstanding": 45500000, "goodwill_and_intangibles": 213200000 }, "cash_flow": { "operating_cash_flow": 218200000, "capital_expenditure": 49300000, "free_cash_flow": 267500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253076, "ticker_id": 1160, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156400000", "ebitda": "204100000", "netIncome": "118500000", "grossProfit": "268900000", "depreciation": "None", "totalRevenue": "1358200000", "costOfRevenue": "1089300000", "interestIncome": "14700000", "incomeBeforeTax": "141700000", "interestExpense": "14700000", "operatingIncome": "156000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23200000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "112900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1089300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47700000", "sellingGeneralAndAdministrative": "53100000", "netIncomeFromContinuingOperations": "118500000" }, "balance": { "goodwill": "194500000", "inventory": "90200000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2560300000", "longTermDebt": "560600000", "shortTermDebt": "135300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18700000", "reportedCurrency": "USD", "retainedEarnings": "-39600000", "totalLiabilities": "2428800000", "otherCurrentAssets": "21600000", "totalCurrentAssets": "210700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349600000", "currentAccountsPayable": "163500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1975600000", "shortLongTermDebtTotal": "1855300000", "totalShareholderEquity": "131500000", "capitalLeaseObligations": "1294700000", "otherCurrentLiabilities": "206300000", "totalCurrentLiabilities": "644300000", "otherNonCurrentLiabilities": "64500000", "totalNonCurrentLiabilities": "1784500000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "45500000", "intangibleAssetsExcludingGoodwill": "18700000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5900000", "operatingCashflow": "218200000", "capitalExpenditures": "49300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170300000", "cashflowFromInvestment": "-49300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1358200000, "cost_of_revenue": 1089300000, "gross_profit": 268900000, "research_and_development": null, "selling_general_admin": 53100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156400000, "depreciation_amortisation": 47700000, "ebitda": 204100000, "interest_expense": 14700000, "interest_income": null, "other_non_operating": null, "pretax_income": 141700000, "tax_provision": 23200000, "effective_tax_rate": null, "net_income": 118500000, "net_income_continuing_ops": 118500000, "net_income_to_common": 118500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14800000, "short_term_investments": null, "net_receivables": 84100000, "inventory": 90200000, "other_current_assets": null, "total_current_assets": 210700000, "net_ppe": null, "goodwill": 194500000, "intangible_assets": 18700000, "goodwill_and_intangibles": 213200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2349600000, "total_assets": 2560300000, "short_term_debt": 135300000, "accounts_payable": 163500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644300000, "long_term_debt": 560600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1784500000, "total_liabilities": 2428800000, "total_debt": 695900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39600000, "total_equity": 131500000, "shares_outstanding": 45500000, "operating_cash_flow": 218200000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170300000, "free_cash_flow": 267500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156400000", "ebitda": "204100000", "netIncome": "118500000", "grossProfit": "268900000", "depreciation": "None", "totalRevenue": "1358200000", "costOfRevenue": "1089300000", "interestIncome": "14700000", "incomeBeforeTax": "141700000", "interestExpense": "14700000", "operatingIncome": "156000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23200000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "112900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1089300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47700000", "sellingGeneralAndAdministrative": "53100000", "netIncomeFromContinuingOperations": "118500000" }, "balance": { "goodwill": "194500000", "inventory": "90200000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2560300000", "longTermDebt": "560600000", "shortTermDebt": "135300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18700000", "reportedCurrency": "USD", "retainedEarnings": "-39600000", "totalLiabilities": "2428800000", "otherCurrentAssets": "21600000", "totalCurrentAssets": "210700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349600000", "currentAccountsPayable": "163500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1975600000", "shortLongTermDebtTotal": "1855300000", "totalShareholderEquity": "131500000", "capitalLeaseObligations": "1294700000", "otherCurrentLiabilities": "206300000", "totalCurrentLiabilities": "644300000", "otherNonCurrentLiabilities": "64500000", "totalNonCurrentLiabilities": "1784500000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "45500000", "intangibleAssetsExcludingGoodwill": "18700000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5900000", "operatingCashflow": "218200000", "capitalExpenditures": "49300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170300000", "cashflowFromInvestment": "-49300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47700000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 975600000, "gross_profit": 163400000, "ebit": 56600000, "ebitda": 102900000, "pretax_income": 42300000, "tax_provision": 3800000, "net_income": 38500000, "net_income_to_common": 38500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16200000, "total_current_assets": 183600000, "total_assets": 2533100000, "short_term_debt": 129100000, "long_term_debt": 720400000, "total_debt": 849500000, "total_liabilities": 2520400000, "total_equity": 12700000, "shares_outstanding": 45900000, "goodwill_and_intangibles": 214200000 }, "cash_flow": { "operating_cash_flow": 62800000, "capital_expenditure": 56500000, "free_cash_flow": 119300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253077, "ticker_id": 1160, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56600000", "ebitda": "102900000", "netIncome": "38500000", "grossProfit": "163400000", "depreciation": "None", "totalRevenue": "1139000000", "costOfRevenue": "975600000", "interestIncome": "14300000", "incomeBeforeTax": "42300000", "interestExpense": "14300000", "operatingIncome": "56400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "975600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46300000", "sellingGeneralAndAdministrative": "51800000", "netIncomeFromContinuingOperations": "38500000" }, "balance": { "goodwill": "194900000", "inventory": "85400000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2533100000", "longTermDebt": "720400000", "shortTermDebt": "129100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19300000", "reportedCurrency": "USD", "retainedEarnings": "-158100000", "totalLiabilities": "2520400000", "otherCurrentAssets": "27900000", "totalCurrentAssets": "183600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349500000", "currentAccountsPayable": "152100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1966900000", "shortLongTermDebtTotal": "2009000000", "totalShareholderEquity": "12700000", "capitalLeaseObligations": "1288600000", "otherCurrentLiabilities": "182600000", "totalCurrentLiabilities": "577500000", "otherNonCurrentLiabilities": "63000000", "totalNonCurrentLiabilities": "1942900000", "cashAndShortTermInvestments": "16200000", "commonStockSharesOutstanding": "45900000", "intangibleAssetsExcludingGoodwill": "19300000", "cashAndCashEquivalentsAtCarryingValue": "16200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "62800000", "capitalExpenditures": "56500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54700000", "cashflowFromInvestment": "-56500000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1139000000, "cost_of_revenue": 975600000, "gross_profit": 163400000, "research_and_development": null, "selling_general_admin": 51800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56600000, "depreciation_amortisation": 46300000, "ebitda": 102900000, "interest_expense": 14300000, "interest_income": null, "other_non_operating": null, "pretax_income": 42300000, "tax_provision": 3800000, "effective_tax_rate": null, "net_income": 38500000, "net_income_continuing_ops": 38500000, "net_income_to_common": 38500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16200000, "short_term_investments": null, "net_receivables": 54100000, "inventory": 85400000, "other_current_assets": null, "total_current_assets": 183600000, "net_ppe": null, "goodwill": 194900000, "intangible_assets": 19300000, "goodwill_and_intangibles": 214200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2349500000, "total_assets": 2533100000, "short_term_debt": 129100000, "accounts_payable": 152100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577500000, "long_term_debt": 720400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1942900000, "total_liabilities": 2520400000, "total_debt": 849500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158100000, "total_equity": 12700000, "shares_outstanding": 45900000, "operating_cash_flow": 62800000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54700000, "free_cash_flow": 119300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56600000", "ebitda": "102900000", "netIncome": "38500000", "grossProfit": "163400000", "depreciation": "None", "totalRevenue": "1139000000", "costOfRevenue": "975600000", "interestIncome": "14300000", "incomeBeforeTax": "42300000", "interestExpense": "14300000", "operatingIncome": "56400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "975600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46300000", "sellingGeneralAndAdministrative": "51800000", "netIncomeFromContinuingOperations": "38500000" }, "balance": { "goodwill": "194900000", "inventory": "85400000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2533100000", "longTermDebt": "720400000", "shortTermDebt": "129100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19300000", "reportedCurrency": "USD", "retainedEarnings": "-158100000", "totalLiabilities": "2520400000", "otherCurrentAssets": "27900000", "totalCurrentAssets": "183600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349500000", "currentAccountsPayable": "152100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1966900000", "shortLongTermDebtTotal": "2009000000", "totalShareholderEquity": "12700000", "capitalLeaseObligations": "1288600000", "otherCurrentLiabilities": "182600000", "totalCurrentLiabilities": "577500000", "otherNonCurrentLiabilities": "63000000", "totalNonCurrentLiabilities": "1942900000", "cashAndShortTermInvestments": "16200000", "commonStockSharesOutstanding": "45900000", "intangibleAssetsExcludingGoodwill": "19300000", "cashAndCashEquivalentsAtCarryingValue": "16200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "62800000", "capitalExpenditures": "56500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54700000", "cashflowFromInvestment": "-56500000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46300000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1208200000, "cost_of_revenue": 1014400000, "gross_profit": 193800000, "ebit": 73100000, "ebitda": 118100000, "pretax_income": 58000000, "tax_provision": 700000, "net_income": 57300000, "net_income_to_common": 57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64600000, "total_current_assets": 234100000, "total_assets": 2593100000, "short_term_debt": 128200000, "long_term_debt": 695000000, "total_debt": 823200000, "total_liabilities": 2553700000, "total_equity": 39400000, "shares_outstanding": 46300000, "goodwill_and_intangibles": 214700000 }, "cash_flow": { "operating_cash_flow": 141500000, "capital_expenditure": 58000000, "free_cash_flow": 199500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253078, "ticker_id": 1160, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73100000", "ebitda": "118100000", "netIncome": "57300000", "grossProfit": "193800000", "depreciation": "None", "totalRevenue": "1208200000", "costOfRevenue": "1014400000", "interestIncome": "None", "incomeBeforeTax": "58000000", "interestExpense": "15100000", "operatingIncome": "73100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "120700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1014400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "57300000" }, "balance": { "goodwill": "194800000", "inventory": "88300000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2593100000", "longTermDebt": "695000000", "shortTermDebt": "128200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19900000", "reportedCurrency": "USD", "retainedEarnings": "-196600000", "totalLiabilities": "2553700000", "otherCurrentAssets": "20600000", "totalCurrentAssets": "234100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359000000", "currentAccountsPayable": "160600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999000000", "totalShareholderEquity": "39400000", "capitalLeaseObligations": "1304000000", "otherCurrentLiabilities": "218400000", "totalCurrentLiabilities": "622300000", "otherNonCurrentLiabilities": "60600000", "totalNonCurrentLiabilities": "1931400000", "cashAndShortTermInvestments": "64600000", "commonStockSharesOutstanding": "46300000", "intangibleAssetsExcludingGoodwill": "19900000", "cashAndCashEquivalentsAtCarryingValue": "64600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "141500000", "capitalExpenditures": "58000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38200000", "cashflowFromInvestment": "-54200000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1208200000, "cost_of_revenue": 1014400000, "gross_profit": 193800000, "research_and_development": null, "selling_general_admin": 52000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73100000, "depreciation_amortisation": 45000000, "ebitda": 118100000, "interest_expense": 15100000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": 57300000, "net_income_continuing_ops": 57300000, "net_income_to_common": 57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64600000, "short_term_investments": null, "net_receivables": 60600000, "inventory": 88300000, "other_current_assets": null, "total_current_assets": 234100000, "net_ppe": null, "goodwill": 194800000, "intangible_assets": 19900000, "goodwill_and_intangibles": 214700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2359000000, "total_assets": 2593100000, "short_term_debt": 128200000, "accounts_payable": 160600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622300000, "long_term_debt": 695000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1931400000, "total_liabilities": 2553700000, "total_debt": 823200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196600000, "total_equity": 39400000, "shares_outstanding": 46300000, "operating_cash_flow": 141500000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38200000, "free_cash_flow": 199500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73100000", "ebitda": "118100000", "netIncome": "57300000", "grossProfit": "193800000", "depreciation": "None", "totalRevenue": "1208200000", "costOfRevenue": "1014400000", "interestIncome": "None", "incomeBeforeTax": "58000000", "interestExpense": "15100000", "operatingIncome": "73100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "120700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1014400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "57300000" }, "balance": { "goodwill": "194800000", "inventory": "88300000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2593100000", "longTermDebt": "695000000", "shortTermDebt": "128200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19900000", "reportedCurrency": "USD", "retainedEarnings": "-196600000", "totalLiabilities": "2553700000", "otherCurrentAssets": "20600000", "totalCurrentAssets": "234100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359000000", "currentAccountsPayable": "160600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999000000", "totalShareholderEquity": "39400000", "capitalLeaseObligations": "1304000000", "otherCurrentLiabilities": "218400000", "totalCurrentLiabilities": "622300000", "otherNonCurrentLiabilities": "60600000", "totalNonCurrentLiabilities": "1931400000", "cashAndShortTermInvestments": "64600000", "commonStockSharesOutstanding": "46300000", "intangibleAssetsExcludingGoodwill": "19900000", "cashAndCashEquivalentsAtCarryingValue": "64600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "141500000", "capitalExpenditures": "58000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38200000", "cashflowFromInvestment": "-54200000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1120300000, "cost_of_revenue": 951800000, "gross_profit": 168500000, "ebit": 70100000, "ebitda": 112700000, "pretax_income": 53900000, "tax_provision": 5200000, "net_income": 48700000, "net_income_to_common": 48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15500000, "total_current_assets": 170900000, "total_assets": 2495700000, "short_term_debt": 129100000, "long_term_debt": 745900000, "total_debt": 875000000, "total_liabilities": 2542400000, "total_equity": -46700000, "shares_outstanding": 45200000, "goodwill_and_intangibles": 215900000 }, "cash_flow": { "operating_cash_flow": 130100000, "capital_expenditure": 51400000, "free_cash_flow": 181500000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253080, "ticker_id": 1160, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70100000", "ebitda": "112700000", "netIncome": "48700000", "grossProfit": "168500000", "depreciation": "None", "totalRevenue": "1120300000", "costOfRevenue": "951800000", "interestIncome": "None", "incomeBeforeTax": "53900000", "interestExpense": "16200000", "operatingIncome": "69900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-16200000", "nonInterestIncome": "None", "operatingExpenses": "98600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42600000", "sellingGeneralAndAdministrative": "46100000", "netIncomeFromContinuingOperations": "48700000" }, "balance": { "goodwill": "194800000", "inventory": "87200000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2495700000", "longTermDebt": "745900000", "shortTermDebt": "129100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21100000", "reportedCurrency": "USD", "retainedEarnings": "-253900000", "totalLiabilities": "2542400000", "otherCurrentAssets": "20200000", "totalCurrentAssets": "170900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2324800000", "currentAccountsPayable": "150500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031500000", "totalShareholderEquity": "-46700000", "capitalLeaseObligations": "1285600000", "otherCurrentLiabilities": "186700000", "totalCurrentLiabilities": "579100000", "otherNonCurrentLiabilities": "60900000", "totalNonCurrentLiabilities": "1963300000", "cashAndShortTermInvestments": "15500000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "21100000", "cashAndCashEquivalentsAtCarryingValue": "15500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48700000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "130100000", "capitalExpenditures": "51400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86100000", "cashflowFromInvestment": "-51200000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1120300000, "cost_of_revenue": 951800000, "gross_profit": 168500000, "research_and_development": null, "selling_general_admin": 46100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70100000, "depreciation_amortisation": 42600000, "ebitda": 112700000, "interest_expense": 16200000, "interest_income": null, "other_non_operating": null, "pretax_income": 53900000, "tax_provision": 5200000, "effective_tax_rate": null, "net_income": 48700000, "net_income_continuing_ops": 48700000, "net_income_to_common": 48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15500000, "short_term_investments": null, "net_receivables": 48000000, "inventory": 87200000, "other_current_assets": null, "total_current_assets": 170900000, "net_ppe": null, "goodwill": 194800000, "intangible_assets": 21100000, "goodwill_and_intangibles": 215900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2324800000, "total_assets": 2495700000, "short_term_debt": 129100000, "accounts_payable": 150500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 579100000, "long_term_debt": 745900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1963300000, "total_liabilities": 2542400000, "total_debt": 875000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -253900000, "total_equity": -46700000, "shares_outstanding": 45200000, "operating_cash_flow": 130100000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51200000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86100000, "free_cash_flow": 181500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70100000", "ebitda": "112700000", "netIncome": "48700000", "grossProfit": "168500000", "depreciation": "None", "totalRevenue": "1120300000", "costOfRevenue": "951800000", "interestIncome": "None", "incomeBeforeTax": "53900000", "interestExpense": "16200000", "operatingIncome": "69900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-16200000", "nonInterestIncome": "None", "operatingExpenses": "98600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42600000", "sellingGeneralAndAdministrative": "46100000", "netIncomeFromContinuingOperations": "48700000" }, "balance": { "goodwill": "194800000", "inventory": "87200000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2495700000", "longTermDebt": "745900000", "shortTermDebt": "129100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21100000", "reportedCurrency": "USD", "retainedEarnings": "-253900000", "totalLiabilities": "2542400000", "otherCurrentAssets": "20200000", "totalCurrentAssets": "170900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2324800000", "currentAccountsPayable": "150500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031500000", "totalShareholderEquity": "-46700000", "capitalLeaseObligations": "1285600000", "otherCurrentLiabilities": "186700000", "totalCurrentLiabilities": "579100000", "otherNonCurrentLiabilities": "60900000", "totalNonCurrentLiabilities": "1963300000", "cashAndShortTermInvestments": "15500000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "21100000", "cashAndCashEquivalentsAtCarryingValue": "15500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48700000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "130100000", "capitalExpenditures": "51400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86100000", "cashflowFromInvestment": "-51200000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42600000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1074100000, "cost_of_revenue": 923900000, "gross_profit": 150200000, "ebit": 62500000, "ebitda": 103800000, "pretax_income": 45800000, "tax_provision": 3700000, "net_income": 42100000, "net_income_to_common": 42100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22700000, "total_current_assets": 211300000, "total_assets": 2510700000, "short_term_debt": 122300000, "long_term_debt": 830400000, "total_debt": 952700000, "total_liabilities": 2620200000, "total_equity": -109500000, "shares_outstanding": 44900000, "goodwill_and_intangibles": 217100000 }, "cash_flow": { "operating_cash_flow": 91200000, "capital_expenditure": 42600000, "free_cash_flow": 133800000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253081, "ticker_id": 1160, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62500000", "ebitda": "103800000", "netIncome": "42100000", "grossProfit": "150200000", "depreciation": "None", "totalRevenue": "1074100000", "costOfRevenue": "923900000", "interestIncome": "None", "incomeBeforeTax": "45800000", "interestExpense": "16700000", "operatingIncome": "62400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "87800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41300000", "sellingGeneralAndAdministrative": "43200000", "netIncomeFromContinuingOperations": "42100000" }, "balance": { "goodwill": "195000000", "inventory": "89400000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2510700000", "longTermDebt": "830400000", "shortTermDebt": "122300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22100000", "reportedCurrency": "USD", "retainedEarnings": "-302600000", "totalLiabilities": "2620200000", "otherCurrentAssets": "19700000", "totalCurrentAssets": "211300000", "currentLongTermDebt": "10600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2299400000", "currentAccountsPayable": "148900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2092300000", "totalShareholderEquity": "-109500000", "capitalLeaseObligations": "1251300000", "otherCurrentLiabilities": "179900000", "totalCurrentLiabilities": "590000000", "otherNonCurrentLiabilities": "60200000", "totalNonCurrentLiabilities": "2030200000", "cashAndShortTermInvestments": "22700000", "commonStockSharesOutstanding": "44900000", "intangibleAssetsExcludingGoodwill": "22100000", "cashAndCashEquivalentsAtCarryingValue": "22700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42100000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "91200000", "capitalExpenditures": "42600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41700000", "cashflowFromInvestment": "-41200000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074100000, "cost_of_revenue": 923900000, "gross_profit": 150200000, "research_and_development": null, "selling_general_admin": 43200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62500000, "depreciation_amortisation": 41300000, "ebitda": 103800000, "interest_expense": 16700000, "interest_income": null, "other_non_operating": null, "pretax_income": 45800000, "tax_provision": 3700000, "effective_tax_rate": null, "net_income": 42100000, "net_income_continuing_ops": 42100000, "net_income_to_common": 42100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22700000, "short_term_investments": null, "net_receivables": 79500000, "inventory": 89400000, "other_current_assets": null, "total_current_assets": 211300000, "net_ppe": null, "goodwill": 195000000, "intangible_assets": 22100000, "goodwill_and_intangibles": 217100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2299400000, "total_assets": 2510700000, "short_term_debt": 122300000, "accounts_payable": 148900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590000000, "long_term_debt": 830400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2030200000, "total_liabilities": 2620200000, "total_debt": 952700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -302600000, "total_equity": -109500000, "shares_outstanding": 44900000, "operating_cash_flow": 91200000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41200000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41700000, "free_cash_flow": 133800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62500000", "ebitda": "103800000", "netIncome": "42100000", "grossProfit": "150200000", "depreciation": "None", "totalRevenue": "1074100000", "costOfRevenue": "923900000", "interestIncome": "None", "incomeBeforeTax": "45800000", "interestExpense": "16700000", "operatingIncome": "62400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "87800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41300000", "sellingGeneralAndAdministrative": "43200000", "netIncomeFromContinuingOperations": "42100000" }, "balance": { "goodwill": "195000000", "inventory": "89400000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2510700000", "longTermDebt": "830400000", "shortTermDebt": "122300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22100000", "reportedCurrency": "USD", "retainedEarnings": "-302600000", "totalLiabilities": "2620200000", "otherCurrentAssets": "19700000", "totalCurrentAssets": "211300000", "currentLongTermDebt": "10600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2299400000", "currentAccountsPayable": "148900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2092300000", "totalShareholderEquity": "-109500000", "capitalLeaseObligations": "1251300000", "otherCurrentLiabilities": "179900000", "totalCurrentLiabilities": "590000000", "otherNonCurrentLiabilities": "60200000", "totalNonCurrentLiabilities": "2030200000", "cashAndShortTermInvestments": "22700000", "commonStockSharesOutstanding": "44900000", "intangibleAssetsExcludingGoodwill": "22100000", "cashAndCashEquivalentsAtCarryingValue": "22700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42100000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "91200000", "capitalExpenditures": "42600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41700000", "cashflowFromInvestment": "-41200000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41300000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1012500000, "cost_of_revenue": 897700000, "gross_profit": 114800000, "ebit": 24200000, "ebitda": 66100000, "pretax_income": 7200000, "tax_provision": 14200000, "net_income": 7200000, "net_income_to_common": 7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14400000, "total_current_assets": 177100000, "total_assets": 2474800000, "short_term_debt": 123100000, "long_term_debt": 923900000, "total_debt": 1047000000, "total_liabilities": 2631100000, "total_equity": -156300000, "shares_outstanding": 45400000, "goodwill_and_intangibles": 217800000 }, "cash_flow": { "operating_cash_flow": 59100000, "capital_expenditure": 46900000, "free_cash_flow": 106000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253082, "ticker_id": 1160, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24200000", "ebitda": "66100000", "netIncome": "7200000", "grossProfit": "114800000", "depreciation": "None", "totalRevenue": "1012500000", "costOfRevenue": "897700000", "interestIncome": "17000000", "incomeBeforeTax": "7200000", "interestExpense": "17000000", "operatingIncome": "24200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14200000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "90600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "897700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41900000", "sellingGeneralAndAdministrative": "42400000", "netIncomeFromContinuingOperations": "7200000" }, "balance": { "goodwill": "194800000", "inventory": "87600000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2474800000", "longTermDebt": "923900000", "shortTermDebt": "123100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "23000000", "reportedCurrency": "USD", "retainedEarnings": "-344700000", "totalLiabilities": "2631100000", "otherCurrentAssets": "24200000", "totalCurrentAssets": "177100000", "currentLongTermDebt": "10200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297700000", "currentAccountsPayable": "141700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1931800000", "shortLongTermDebtTotal": "2151900000", "totalShareholderEquity": "-156300000", "capitalLeaseObligations": "1104900000", "otherCurrentLiabilities": "162900000", "totalCurrentLiabilities": "541600000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "2089500000", "cashAndShortTermInvestments": "14400000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "23000000", "cashAndCashEquivalentsAtCarryingValue": "14400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "59100000", "capitalExpenditures": "46900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14200000", "cashflowFromInvestment": "-45600000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1012500000, "cost_of_revenue": 897700000, "gross_profit": 114800000, "research_and_development": null, "selling_general_admin": 42400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24200000, "depreciation_amortisation": 41900000, "ebitda": 66100000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7200000, "tax_provision": 14200000, "effective_tax_rate": null, "net_income": 7200000, "net_income_continuing_ops": 7200000, "net_income_to_common": 7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14400000, "short_term_investments": null, "net_receivables": 50900000, "inventory": 87600000, "other_current_assets": null, "total_current_assets": 177100000, "net_ppe": null, "goodwill": 194800000, "intangible_assets": 23000000, "goodwill_and_intangibles": 217800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2297700000, "total_assets": 2474800000, "short_term_debt": 123100000, "accounts_payable": 141700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541600000, "long_term_debt": 923900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2089500000, "total_liabilities": 2631100000, "total_debt": 1047000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344700000, "total_equity": -156300000, "shares_outstanding": 45400000, "operating_cash_flow": 59100000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14200000, "free_cash_flow": 106000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24200000", "ebitda": "66100000", "netIncome": "7200000", "grossProfit": "114800000", "depreciation": "None", "totalRevenue": "1012500000", "costOfRevenue": "897700000", "interestIncome": "17000000", "incomeBeforeTax": "7200000", "interestExpense": "17000000", "operatingIncome": "24200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14200000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "90600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "897700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41900000", "sellingGeneralAndAdministrative": "42400000", "netIncomeFromContinuingOperations": "7200000" }, "balance": { "goodwill": "194800000", "inventory": "87600000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2474800000", "longTermDebt": "923900000", "shortTermDebt": "123100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "23000000", "reportedCurrency": "USD", "retainedEarnings": "-344700000", "totalLiabilities": "2631100000", "otherCurrentAssets": "24200000", "totalCurrentAssets": "177100000", "currentLongTermDebt": "10200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297700000", "currentAccountsPayable": "141700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1931800000", "shortLongTermDebtTotal": "2151900000", "totalShareholderEquity": "-156300000", "capitalLeaseObligations": "1104900000", "otherCurrentLiabilities": "162900000", "totalCurrentLiabilities": "541600000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "2089500000", "cashAndShortTermInvestments": "14400000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "23000000", "cashAndCashEquivalentsAtCarryingValue": "14400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "59100000", "capitalExpenditures": "46900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14200000", "cashflowFromInvestment": "-45600000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41900000", "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": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "income_statement": { "revenue": 1075500000, "cost_of_revenue": 922200000, "gross_profit": 153300000, "ebit": 59300000, "ebitda": 101600000, "pretax_income": 44800000, "tax_provision": -9400000, "net_income": 54200000, "net_income_to_common": 54200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15100000, "total_current_assets": 183300000, "total_assets": 2487000000, "short_term_debt": 122600000, "long_term_debt": 912200000, "total_debt": 1034800000, "total_liabilities": 2631300000, "total_equity": -144300000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 218900000 }, "cash_flow": { "operating_cash_flow": 55500000, "capital_expenditure": 48300000, "free_cash_flow": 103800000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253083, "ticker_id": 1160, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:41.665447+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59300000", "ebitda": "101600000", "netIncome": "54200000", "grossProfit": "153300000", "depreciation": "None", "totalRevenue": "1075500000", "costOfRevenue": "922200000", "interestIncome": "14500000", "incomeBeforeTax": "44800000", "interestExpense": "14500000", "operatingIncome": "59300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9400000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42300000", "sellingGeneralAndAdministrative": "38800000", "netIncomeFromContinuingOperations": "54200000" }, "balance": { "goodwill": "195000000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2487000000", "longTermDebt": "912200000", "shortTermDebt": "122600000", "treasuryStock": "-482400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23900000", "reportedCurrency": "USD", "retainedEarnings": "-351900000", "totalLiabilities": "2631300000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "183300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303700000", "currentAccountsPayable": "125700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "808300000", "shortLongTermDebtTotal": "2160600000", "totalShareholderEquity": "-144300000", "capitalLeaseObligations": "1125800000", "otherCurrentLiabilities": "170400000", "totalCurrentLiabilities": "535900000", "otherNonCurrentLiabilities": "57400000", "totalNonCurrentLiabilities": "2095400000", "cashAndShortTermInvestments": "15100000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "23900000", "cashAndCashEquivalentsAtCarryingValue": "15100000", "accumulatedDepreciationAmortizationPPE": "-1665700000" }, "cashflow": { "netIncome": "54200000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "55500000", "capitalExpenditures": "48300000", "changeInReceivables": "10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13300000", "cashflowFromInvestment": "-174200000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1075500000, "cost_of_revenue": 922200000, "gross_profit": 153300000, "research_and_development": null, "selling_general_admin": 38800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59300000, "depreciation_amortisation": 42300000, "ebitda": 101600000, "interest_expense": 14500000, "interest_income": null, "other_non_operating": null, "pretax_income": 44800000, "tax_provision": -9400000, "effective_tax_rate": null, "net_income": 54200000, "net_income_continuing_ops": 54200000, "net_income_to_common": 54200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15100000, "short_term_investments": null, "net_receivables": 60900000, "inventory": 90100000, "other_current_assets": null, "total_current_assets": 183300000, "net_ppe": null, "goodwill": 195000000, "intangible_assets": 23900000, "goodwill_and_intangibles": 218900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2303700000, "total_assets": 2487000000, "short_term_debt": 122600000, "accounts_payable": 125700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535900000, "long_term_debt": 912200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2095400000, "total_liabilities": 2631300000, "total_debt": 1034800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -351900000, "total_equity": -144300000, "shares_outstanding": 45300000, "operating_cash_flow": 55500000, "stock_based_compensation": 4100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174200000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13300000, "free_cash_flow": 103800000, "net_change_in_cash": 1300000 }, "raw_data": { "income": { "ebit": "59300000", "ebitda": "101600000", "netIncome": "54200000", "grossProfit": "153300000", "depreciation": "None", "totalRevenue": "1075500000", "costOfRevenue": "922200000", "interestIncome": "14500000", "incomeBeforeTax": "44800000", "interestExpense": "14500000", "operatingIncome": "59300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9400000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42300000", "sellingGeneralAndAdministrative": "38800000", "netIncomeFromContinuingOperations": "54200000" }, "balance": { "goodwill": "195000000", "inventory": "90100000", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "2487000000", "longTermDebt": "912200000", "shortTermDebt": "122600000", "treasuryStock": "-482400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23900000", "reportedCurrency": "USD", "retainedEarnings": "-351900000", "totalLiabilities": "2631300000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "183300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303700000", "currentAccountsPayable": "125700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "808300000", "shortLongTermDebtTotal": "2160600000", "totalShareholderEquity": "-144300000", "capitalLeaseObligations": "1125800000", "otherCurrentLiabilities": "170400000", "totalCurrentLiabilities": "535900000", "otherNonCurrentLiabilities": "57400000", "totalNonCurrentLiabilities": "2095400000", "cashAndShortTermInvestments": "15100000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "23900000", "cashAndCashEquivalentsAtCarryingValue": "15100000", "accumulatedDepreciationAmortizationPPE": "-1665700000" }, "cashflow": { "netIncome": "54200000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "55500000", "capitalExpenditures": "48300000", "changeInReceivables": "10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13300000", "cashflowFromInvestment": "-174200000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42300000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "2025-06-30" }, "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" ] } } }