{"schemaVersion":1,"title":"On Semiconductor Debt & dilution","path":"/stock/on/capital","topic":"capital","company":{"symbol":"on","name":"On Semiconductor","exchange":"NASDAQ","currency":"USD","aliases":[]},"retrievedAt":"2026-09-28T18:23:16.063Z","periodBasis":"fiscal","options":{"range":"5Y","deductSbc":false,"limit":200,"offset":0,"frequency":"quarterly","wacc":10.6},"definitions":[{"label":"Total debt","unit":"USD_millions","group":"capital","formula":"Reported borrowing balances. Uses an aggregate including current maturities, or current plus noncurrent debt. Adds separately disclosed short-term borrowings, with commercial paper as a fallback, unless the selected current/aggregate concept already includes them. Finance leases are included when part of the reported debt concept; undisclosed components are not estimated.","id":"debt"},{"label":"Cash & equivalents","unit":"USD_millions","group":"capital","formula":"Unrestricted reported cash and cash equivalents. Excludes short-term investments and restricted cash.","id":"cash"},{"label":"Net debt","unit":"USD_millions","group":"capital","formula":"Total debt − cash and equivalents. Negative means net cash.","id":"net_debt"},{"label":"Debt / equity","unit":"multiple","group":"capital","formula":"Total debt / equity including noncontrolling interests. Nonpositive equity yields unavailable.","id":"debt_equity"},{"label":"Debt / assets","unit":"percent","group":"capital","formula":"Total debt / total assets × 100.","id":"debt_assets"},{"label":"Net debt / EBITDA","unit":"multiple","group":"capital","formula":"Period-end net debt / (TTM operating income + TTM depreciation and amortization). Negative net debt is retained.","basis":"TTM","id":"net_debt_ebitda"},{"label":"Debt / FCF","unit":"multiple","group":"capital","formula":"Period-end reported debt / positive TTM free cash flow. Reflects the selected reported capex scope and SBC option.","basis":"TTM","id":"debt_fcf"},{"label":"Interest coverage","unit":"multiple","group":"capital","formula":"TTM operating income / positive TTM interest expense. IFRS finance costs can include more than interest.","basis":"TTM","id":"interest_coverage"},{"label":"Current ratio","unit":"multiple","group":"capital","formula":"Current assets / positive current liabilities.","id":"current_ratio"},{"label":"Diluted shares","unit":"shares_millions","group":"capital","formula":"Reported weighted average diluted shares, normalized for subsequent recorded stock splits. Fourth-quarter counts use a day-weighted annual/nine-month reconstruction where possible.","id":"diluted_shares"},{"label":"Basic shares","unit":"shares_millions","group":"capital","formula":"Reported weighted average basic shares, normalized for subsequent recorded stock splits.","id":"basic_shares"},{"label":"Share count growth","unit":"percent","group":"capital","formula":"Year-over-year change in split-normalized weighted average basic shares × 100. A dilution proxy; negative means a lower share count.","id":"dilution"},{"label":"Share repurchases","unit":"USD_millions","group":"capital","formula":"Reported cash payments for repurchase of common shares. This is spending, not a buyback yield.","id":"buybacks"}],"latest":{"period":"2026-Q2","start":"2026-04-04","end":"2026-07-03","fiscal":true,"ttm":true,"priceDate":"2026-07-02","values":{"debt":4459.400000000001,"cash":3514.5,"net_debt":944.9000000000005,"debt_equity":0.6160668646819093,"debt_assets":33.06909107088565,"net_debt_ebitda":0.6475909807415534,"debt_fcf":2.972140762463343,"interest_coverage":10.9071661237785,"current_ratio":3.464389362005804,"diluted_shares":404.4,"basic_shares":390.3,"dilution":-5.861070911722144,"buybacks":344.8},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},"rows":[{"period":"2026-Q2","start":"2026-04-04","end":"2026-07-03","fiscal":true,"ttm":true,"priceDate":"2026-07-02","values":{"debt":4459.400000000001,"cash":3514.5,"net_debt":944.9000000000005,"debt_equity":0.6160668646819093,"debt_assets":33.06909107088565,"net_debt_ebitda":0.6475909807415534,"debt_fcf":2.972140762463343,"interest_coverage":10.9071661237785,"current_ratio":3.464389362005804,"diluted_shares":404.4,"basic_shares":390.3,"dilution":-5.861070911722144,"buybacks":344.8},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2026-Q1","start":"2026-01-01","end":"2026-04-03","fiscal":true,"ttm":true,"priceDate":"2026-04-02","values":{"debt":1.6,"cash":2003.6,"net_debt":-2002,"debt_equity":0.00021855534914217025,"debt_assets":0.013321344123622073,"net_debt_ebitda":-1.4208658623136976,"debt_fcf":0.0013546693760054188,"interest_coverage":9.214939024390244,"current_ratio":4.872690458111871,"diluted_shares":394.1,"basic_shares":394.1,"dilution":-6.456206978400192,"buybacks":345.7},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q4","start":"2025-10-04","end":"2025-12-31","fiscal":true,"ttm":true,"priceDate":"2025-12-31","values":{"debt":2980.5,"cash":2147.6,"net_debt":832.9000000000001,"debt_equity":0.3874855367334469,"debt_assets":23.798117229980598,"net_debt_ebitda":1.0814074266424305,"debt_fcf":2.1010150852953617,"interest_coverage":1.1875881523272214,"current_ratio":4.522093655354508,"diluted_shares":404.04719101123595,"basic_shares":400.7662921348315,"dilution":-5.791415814078549,"buybacks":450.2},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","eps":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q3","start":"2025-07-05","end":"2025-10-03","fiscal":true,"ttm":true,"priceDate":"2025-10-03","values":{"debt":0.9,"cash":2472.5,"net_debt":-2471.6,"debt_equity":0.00011354890803800104,"debt_assets":0.006917649229066425,"net_debt_ebitda":-2.6564918314703356,"debt_fcf":0.0006578947368421052,"interest_coverage":4.248185776487663,"current_ratio":5.230502313284864,"diluted_shares":408,"basic_shares":406.9,"dilution":-4.707259953161602,"buybacks":325},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"capital_not_increased","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q2","start":"2025-04-05","end":"2025-07-04","fiscal":true,"ttm":true,"priceDate":"2025-07-03","values":{"debt":0.9,"cash":2526.7,"net_debt":-2525.7999999999997,"debt_equity":0.00011304828417826458,"debt_assets":0.006856515975682224,"net_debt_ebitda":-2.241767995029733,"debt_fcf":0.0006981073533974559,"interest_coverage":7.080717488789236,"current_ratio":5.02206056772357,"diluted_shares":414.9,"basic_shares":414.6,"dilution":-3.379165695642039,"buybacks":302.3},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"capital_not_increased","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q1","start":"2025-01-01","end":"2025-04-04","fiscal":true,"ttm":true,"priceDate":"2025-04-04","values":{"debt":0.9,"cash":2762.5,"net_debt":-2761.6,"debt_equity":0.00011181652151225634,"debt_assets":0.006790454130482349,"net_debt_ebitda":-2.0842264150943395,"debt_fcf":0.0006471095772217429,"interest_coverage":10.33693972179289,"current_ratio":4.94915121645936,"diluted_shares":421.3,"basic_shares":421.3,"dilution":-1.5884139219808469,"buybacks":300.1},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"capital_not_increased","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q4","start":"2024-09-28","end":"2024-12-31","fiscal":true,"ttm":true,"priceDate":"2024-12-31","values":{"debt":3345.9,"cash":2691.3,"net_debt":654.5999999999999,"debt_equity":0.37959044755800103,"debt_assets":23.74696589021846,"net_debt_ebitda":0.2715506512901352,"debt_fcf":2.759732761464863,"interest_coverage":28.37399678972713,"current_ratio":5.058435720707222,"diluted_shares":429.5621052631579,"basic_shares":425.4031578947368,"dilution":-0.6224678432201647,"buybacks":204.1},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","eps":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q3","start":"2024-06-29","end":"2024-09-27","fiscal":true,"ttm":true,"priceDate":"2024-09-27","values":{"debt":3343.6,"cash":2470.2,"net_debt":873.4000000000001,"debt_equity":0.38860994886099487,"debt_assets":24.013904449998563,"net_debt_ebitda":0.33491832195720533,"debt_fcf":3.3492937994590797,"interest_coverage":31.38853503184714,"current_ratio":3.0746500046979235,"diluted_shares":431.7,"basic_shares":427,"dilution":-0.9740259740259716,"buybacks":200},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q2","start":"2024-03-30","end":"2024-06-28","fiscal":true,"ttm":true,"priceDate":"2024-06-28","values":{"debt":3341.2999999999997,"cash":2231,"net_debt":1110.2999999999997,"debt_equity":0.3997535413476263,"debt_assets":24.462617506662372,"net_debt_ebitda":0.39053816391136115,"debt_fcf":3.98580460455684,"interest_coverage":34.95734597156399,"current_ratio":3.014775977121068,"diluted_shares":433.2,"basic_shares":429.1,"dilution":-0.6022700949733562,"buybacks":150},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q1","start":"2024-01-01","end":"2024-03-29","fiscal":true,"ttm":true,"priceDate":"2024-03-28","values":{"debt":3338.8999999999996,"cash":2614.4,"net_debt":724.4999999999995,"debt_equity":0.4100532999287696,"debt_assets":24.76396027560836,"net_debt_ebitda":0.23233068240123125,"debt_fcf":5.651489505754906,"interest_coverage":39.04687500000001,"current_ratio":2.8746610565684896,"diluted_shares":436.5,"basic_shares":428.1,"dilution":-0.8798332947441478,"buybacks":100},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q4","start":"2023-09-30","end":"2023-12-31","fiscal":true,"ttm":true,"priceDate":"2023-12-29","values":{"debt":3336.6,"cash":2483,"net_debt":853.5999999999999,"debt_equity":0.4277363279747711,"debt_assets":25.248199043525638,"net_debt_ebitda":0.27113906359189377,"debt_fcf":8.302065190345855,"interest_coverage":33.93983957219251,"current_ratio":2.707592965744642,"diluted_shares":439.48817204301076,"basic_shares":428.06774193548387,"dilution":-0.9812502154390113,"buybacks":300.2},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","eps":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q3","start":"2023-07-01","end":"2023-09-29","fiscal":true,"ttm":true,"priceDate":"2023-09-29","values":{"debt":3454,"cash":2679.2,"net_debt":774.8000000000002,"debt_equity":0.4602878464818763,"debt_assets":26.006490328507,"net_debt_ebitda":0.2411228332244111,"debt_fcf":6.054338299737073,"interest_coverage":30.4150289017341,"current_ratio":2.4392336059002724,"diluted_shares":450.7,"basic_shares":431.2,"dilution":-0.3927003927003847,"buybacks":99.9},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q2","start":"2023-04-01","end":"2023-06-30","fiscal":true,"ttm":true,"priceDate":"2023-06-30","values":{"debt":3451.7,"cash":2622.2,"net_debt":829.5,"debt_equity":0.4928465360671654,"debt_assets":27.04521770471765,"net_debt_ebitda":0.28262350936967634,"debt_fcf":2.9547166581064883,"interest_coverage":25.19574468085106,"current_ratio":2.3905349296569516,"diluted_shares":448.7,"basic_shares":431.7,"dilution":-0.5757715338553626,"buybacks":60.1},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q1","start":"2023-01-01","end":"2023-03-31","fiscal":true,"ttm":true,"priceDate":"2023-03-31","values":{"debt":3464.2,"cash":2702.4,"net_debt":761.7999999999997,"debt_equity":0.5356734188959331,"debt_assets":28.223198064248063,"net_debt_ebitda":0.26881682487032,"debt_fcf":2.4556603104841566,"interest_coverage":22.84553660982949,"current_ratio":2.21562015503876,"diluted_shares":448.5,"basic_shares":431.9,"dilution":-0.3231017770597866,"buybacks":104},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q4","start":"2022-10-01","end":"2022-12-31","fiscal":true,"ttm":true,"priceDate":"2022-12-30","values":{"debt":3193.5,"cash":2919,"net_debt":274.5,"debt_equity":0.5144997583373611,"debt_assets":26.66026631047293,"net_debt_ebitda":0.09427158458685349,"debt_fcf":1.9614888520361158,"interest_coverage":24.868282402528976,"current_ratio":2.7793732414863683,"diluted_shares":447.9032608695652,"basic_shares":432.3097826086956,"dilution":0.2060409059542634,"buybacks":92.9},"issues":{},"issueCodes":{"software_capex":"missing_inputs","eps":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q3","start":"2022-07-02","end":"2022-09-30","fiscal":true,"ttm":true,"priceDate":"2022-09-30","values":{"debt":3211.8,"cash":2450.2,"net_debt":761.6000000000004,"debt_equity":0.56579642743896,"debt_assets":28.933310511949696,"net_debt_ebitda":0.2826078889754723,"debt_fcf":1.8939733459134331,"interest_coverage":21.488933601609656,"current_ratio":3.014991482112436,"diluted_shares":448.7,"basic_shares":432.9,"dilution":0.5341384115187919,"buybacks":77.2},"issues":{},"issueCodes":{"software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q2","start":"2022-04-02","end":"2022-07-01","fiscal":true,"ttm":true,"priceDate":"2022-07-01","values":{"debt":3212.6,"cash":1791.6,"net_debt":1421,"debt_equity":0.5938152714367572,"debt_assets":29.7774523343869,"net_debt_ebitda":0.5302436658084257,"debt_fcf":2.433419178912286,"interest_coverage":19.616171003717472,"current_ratio":2.793030992820872,"diluted_shares":447,"basic_shares":434.2,"dilution":1.5197568389057725,"buybacks":89.7},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q1","start":"2022-01-01","end":"2022-04-01","fiscal":true,"ttm":true,"priceDate":"2022-04-01","values":{"debt":3205.8,"cash":1645.1,"net_debt":1560.7000000000003,"debt_equity":0.638860103626943,"debt_assets":31.39124985311974,"net_debt_ebitda":0.6522484119023738,"debt_fcf":2.1362031052175654,"interest_coverage":15.252107925801013,"current_ratio":2.7887108102930847,"diluted_shares":448.9,"basic_shares":433.3,"dilution":4.813739719400112,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q4","start":"2021-10-02","end":"2021-12-31","fiscal":true,"ttm":true,"priceDate":"2021-12-31","values":{"debt":3074.6,"cash":1352.6,"net_debt":1722,"debt_equity":0.6677525844844062,"debt_assets":31.940577602327032,"net_debt_ebitda":0.913867218595765,"debt_fcf":2.2989382383729624,"interest_coverage":9.874233128834355,"current_ratio":2.4501749384475833,"diluted_shares":445.9076923076923,"basic_shares":431.42087912087914,"dilution":4.8886199784947015,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","eps":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q3","start":"2021-07-03","end":"2021-10-01","fiscal":true,"ttm":true,"priceDate":"2021-10-01","values":{"debt":3113.5,"cash":1389.2,"net_debt":1724.3,"debt_equity":0.7512547051442912,"debt_assets":34.823895220732155,"net_debt_ebitda":1.0875433617155472,"debt_fcf":2.67390930951563,"interest_coverage":6.956490727532097,"current_ratio":2.521847517484939,"diluted_shares":440.7,"basic_shares":430.6,"dilution":4.819863680623171,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q2","start":"2021-04-03","end":"2021-07-02","fiscal":true,"ttm":true,"priceDate":"2021-07-02","values":{"debt":3108.4,"cash":1091.1,"net_debt":2017.3000000000002,"debt_equity":0.8170539375459994,"debt_assets":36.16773713115518,"net_debt_ebitda":1.5380451357121077,"debt_fcf":3.413948380010983,"interest_coverage":4.61860465116279,"current_ratio":2.2197099855680023,"diluted_shares":443.6,"basic_shares":427.7,"dilution":4.291636186296022,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q1","start":"2021-01-01","end":"2021-04-02","fiscal":true,"ttm":true,"priceDate":"2021-04-01","values":{"debt":3343.6000000000004,"cash":1042.5,"net_debt":2301.1000000000004,"debt_equity":0.916155195089873,"debt_assets":38.74212087504635,"net_debt_ebitda":2.143948569831361,"debt_fcf":5.49482333607231,"interest_coverage":2.8625235404896423,"current_ratio":1.842543352601156,"diluted_shares":445.4,"basic_shares":413.4,"dilution":0.6819288845591798,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q4","start":"2020-10-03","end":"2020-12-31","fiscal":true,"ttm":true,"priceDate":"2020-12-31","values":{"debt":3491.2999999999997,"cash":1080.7,"net_debt":2410.5999999999995,"debt_equity":0.9812259351901295,"debt_assets":40.278034148592525,"net_debt_ebitda":2.475456972684329,"debt_fcf":6.972838026762533,"interest_coverage":2.070665083135392,"current_ratio":1.9015228426395938,"diluted_shares":432.2933333333333,"basic_shares":411.31333333333333,"dilution":0.16987750533004053,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q3","start":"2020-07-04","end":"2020-10-02","fiscal":true,"ttm":true,"priceDate":"2020-10-02","values":{"debt":4239.2,"cash":1654,"net_debt":2585.2,"debt_equity":1.2297516825249477,"debt_assets":45.809379727685325,"net_debt_ebitda":2.7129814251233078,"debt_fcf":21.628571428571426,"interest_coverage":1.8933649289099526,"current_ratio":2.1144695247074483,"diluted_shares":418.3,"basic_shares":410.8,"dilution":0.09746588693957392,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q2","start":"2020-04-04","end":"2020-07-03","fiscal":true,"ttm":true,"priceDate":"2020-07-02","values":{"debt":4740.400000000001,"cash":2060.4,"net_debt":2680.0000000000005,"debt_equity":1.454422728806799,"debt_assets":49.75335334494847,"net_debt_ebitda":3.4135778881671133,"debt_fcf":21.09657320872275,"interest_coverage":0.9366407650926478,"current_ratio":2.3486342513884164,"diluted_shares":410.1,"basic_shares":410.1,"dilution":-0.43699927166787056,"buybacks":0},"issues":{},"issueCodes":{"pe":"nonpositive_denominator","peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q1","start":"2020-01-01","end":"2020-04-03","fiscal":true,"ttm":true,"priceDate":"2020-04-03","values":{"debt":4732.6,"cash":1982,"net_debt":2750.6000000000004,"debt_equity":1.4617617988633558,"debt_assets":50.23564877717392,"net_debt_ebitda":3.0891734052111413,"debt_fcf":22.260583254938858,"interest_coverage":1.7089880578252672,"current_ratio":2.322619664765855,"diluted_shares":410.6,"basic_shares":410.6,"dilution":0,"buybacks":65.4},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q4","start":"2019-09-28","end":"2019-12-31","fiscal":true,"ttm":true,"priceDate":"2019-12-31","values":{"debt":3612.5,"cash":894.2,"net_debt":2718.3,"debt_equity":1.086760326103306,"debt_assets":42.875793721440864,"net_debt_ebitda":2.6499317605771107,"debt_fcf":22.564022485946282,"interest_coverage":2.917734322319622,"current_ratio":1.6608007039155301,"diluted_shares":417.98947368421057,"basic_shares":410.6157894736842,"dilution":-1.570911818191234,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q3","start":"2019-06-29","end":"2019-09-27","fiscal":true,"ttm":true,"priceDate":"2019-09-27","values":{"debt":3539.2000000000003,"cash":928.7,"net_debt":2610.5,"debt_equity":1.0924805531547106,"debt_assets":41.528695305257976,"net_debt_ebitda":2.408654733345635,"debt_fcf":7.5334184759472125,"interest_coverage":3.7158273381294973,"current_ratio":1.5352717825739408,"diluted_shares":410.4,"basic_shares":410.4,"dilution":-3.5487661574618135,"buybacks":13.2},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q2","start":"2019-03-30","end":"2019-06-28","fiscal":true,"ttm":true,"priceDate":"2019-06-28","values":{"debt":3656.5,"cash":885.2,"net_debt":2771.3,"debt_equity":1.1087358622153491,"debt_assets":42.8940113789665,"net_debt_ebitda":2.0602929150249056,"debt_fcf":6.447716452124846,"interest_coverage":6.193050193050193,"current_ratio":2.418850647300284,"diluted_shares":417.7,"basic_shares":411.9,"dilution":-3.536299765807971,"buybacks":50.8},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q1","start":"2019-01-01","end":"2019-03-29","fiscal":true,"ttm":true,"priceDate":"2019-03-29","values":{"debt":2769.8,"cash":939.6,"net_debt":1830.2000000000003,"debt_equity":0.859999379016984,"debt_assets":36.616739156299985,"net_debt_ebitda":1.3403149029659467,"debt_fcf":4.514015645371577,"interest_coverage":6.549065420560749,"current_ratio":2.312485768500949,"diluted_shares":417.7,"basic_shares":410.6,"dilution":-3.5923925804179246,"buybacks":75},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q4","start":"2018-09-29","end":"2018-12-31","fiscal":true,"ttm":true,"priceDate":"2018-12-31","values":{"debt":2766.1,"cash":1069.6,"net_debt":1696.5,"debt_equity":0.8660029429260199,"debt_assets":36.45553271126575,"net_debt_ebitda":1.2511984659635667,"debt_fcf":3.6424809059784033,"interest_coverage":6.60842433697348,"current_ratio":2.1559926495610156,"diluted_shares":420.6202127659575,"basic_shares":417.16914893617025,"dilution":-1.7344050984287929,"buybacks":200.3},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q3","start":"2018-06-30","end":"2018-09-28","fiscal":true,"ttm":true,"priceDate":"2018-09-28","values":{"debt":2714.8999999999996,"cash":951,"net_debt":1763.8999999999996,"debt_equity":0.8475057751139413,"debt_assets":36.63931550109314,"net_debt_ebitda":1.3711909203980095,"debt_fcf":5.231021194605009,"interest_coverage":6.151750972762646,"current_ratio":2.3556704951700005,"diluted_shares":435.3,"basic_shares":425.5,"dilution":0.7816200852676536,"buybacks":75},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q2","start":"2018-03-31","end":"2018-06-29","fiscal":true,"ttm":true,"priceDate":"2018-06-29","values":{"debt":2766.8,"cash":850.2,"net_debt":1916.6000000000001,"debt_equity":0.8934383880134332,"debt_assets":37.91539336466913,"net_debt_ebitda":1.567514517052425,"debt_fcf":5.227281314944266,"interest_coverage":5.493192133131619,"current_ratio":1.5445910290237468,"diluted_shares":444.3,"basic_shares":427,"dilution":1.4733840304182566,"buybacks":40},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q1","start":"2018-01-01","end":"2018-03-30","fiscal":true,"ttm":true,"priceDate":"2018-03-29","values":{"debt":2831.6000000000004,"cash":924.9,"net_debt":1906.7000000000003,"debt_equity":0.9593765881755041,"debt_assets":38.98610786028005,"net_debt_ebitda":1.6286836935166995,"debt_fcf":4.177017259182771,"interest_coverage":5.087118391660462,"current_ratio":1.5254498714652955,"diluted_shares":444.2,"basic_shares":425.9,"dilution":1.4530728918532576,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q4","start":"2017-09-30","end":"2017-12-31","fiscal":true,"ttm":true,"priceDate":"2017-12-29","values":{"debt":2951.7999999999997,"cash":949.2,"net_debt":2002.5999999999997,"debt_equity":1.0538379150303463,"debt_assets":41.02514211060304,"net_debt_ebitda":1.722222222222222,"debt_fcf":4.176878449129758,"interest_coverage":4.822237960339944,"current_ratio":2.0819078713890264,"diluted_shares":433.56451612903226,"basic_shares":424.5322580645161,"dilution":1.6642573766593394,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q3","start":"2017-07-01","end":"2017-09-29","fiscal":true,"ttm":true,"priceDate":"2017-09-29","values":{"debt":2942.9,"cash":901.2,"net_debt":2041.7,"debt_equity":1.3164981658763533,"debt_assets":42.891288822817835,"net_debt_ebitda":1.9461443141740542,"debt_fcf":3.513490926456543,"interest_coverage":3.8321020819341842,"current_ratio":1.9697754145385855,"diluted_shares":427.5,"basic_shares":422.2,"dilution":1.539201539201529,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q2","start":"2017-04-01","end":"2017-06-30","fiscal":true,"ttm":true,"priceDate":"2017-06-30","values":{"debt":3140.5,"cash":871.6,"net_debt":2268.9,"debt_equity":1.481857217005615,"debt_assets":45.95203605343634,"net_debt_ebitda":2.5942144980562545,"debt_fcf":4.510268562401264,"interest_coverage":2.7380211574362168,"current_ratio":2.0278022300469485,"diluted_shares":425.9,"basic_shares":420.8,"dilution":1.4220294046758397,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q1","start":"2017-01-01","end":"2017-03-31","fiscal":true,"ttm":true,"priceDate":"2017-03-31","values":{"debt":3259.6000000000004,"cash":728.9,"net_debt":2530.7000000000003,"debt_equity":1.6311865085322526,"debt_assets":49.10959110495074,"net_debt_ebitda":3.3351344227728,"debt_fcf":6.73053892215569,"interest_coverage":2.1481261154074955,"current_ratio":2.1527227722772277,"diluted_shares":425.8,"basic_shares":419.8,"dilution":1.7450315075133283,"buybacks":25},"issues":{},"issueCodes":{"software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q4","start":"2016-10-01","end":"2016-12-31","fiscal":true,"ttm":true,"priceDate":"2016-12-30","values":{"debt":3622.3,"cash":1028.1,"net_debt":2594.2000000000003,"debt_equity":1.9633062330623308,"debt_assets":52.31211368494022,"net_debt_ebitda":4.32222592469177,"debt_fcf":9.776788124156544,"interest_coverage":1.6249139710942875,"current_ratio":1.9094236656462134,"diluted_shares":427.1478260869565,"basic_shares":417.5826086956522,"dilution":1.1967116770119413,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q3","start":"2016-07-02","end":"2016-09-30","fiscal":true,"ttm":true,"priceDate":"2016-09-30","values":{"debt":3636.2999999999997,"cash":880.5,"net_debt":2755.7999999999997,"debt_equity":2.073147092360319,"debt_assets":53.54665802765466,"net_debt_ebitda":4.836433836433836,"debt_fcf":12.885542168674698,"interest_coverage":1.9773679798826487,"current_ratio":1.8708859069363775,"diluted_shares":419.8,"basic_shares":415.8,"dilution":0.5076142131979822,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q2","start":"2016-04-02","end":"2016-07-01","fiscal":true,"ttm":true,"priceDate":"2016-07-01","values":{"debt":3471.8,"cash":588.1,"net_debt":2883.7000000000003,"debt_equity":2.0118212899113406,"debt_assets":56.93528813670504,"net_debt_ebitda":4.823047332329821,"debt_fcf":13.931781701444626,"interest_coverage":2.9554285714285715,"current_ratio":1.5246330821102736,"diluted_shares":417.6,"basic_shares":414.9,"dilution":-2.8109627547434957,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q1","start":"2016-01-01","end":"2016-04-01","fiscal":true,"ttm":true,"priceDate":"2016-04-01","values":{"debt":1360.5,"cash":619.5,"net_debt":741,"debt_equity":0.8107383350217509,"debt_assets":35.290913335581436,"net_debt_ebitda":1.236648865153538,"debt_fcf":6.098162259076647,"interest_coverage":4.475935828877005,"current_ratio":1.5988733815369094,"diluted_shares":415.5,"basic_shares":412.6,"dilution":-4.357904496986542,"buybacks":0},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q4","start":"2015-10-03","end":"2015-12-31","fiscal":true,"ttm":true,"priceDate":"2015-12-31","values":{"debt":1393.9,"cash":617.6,"net_debt":776.3000000000001,"debt_equity":0.8541577302530793,"debt_assets":36.02181103990077,"net_debt_ebitda":1.2547276547599806,"debt_fcf":6.976476476476477,"interest_coverage":5.253521126760564,"current_ratio":1.5262648269184218,"diluted_shares":417.10555555555555,"basic_shares":412.64444444444445,"dilution":-5.386616733382377,"buybacks":20},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q3","start":"2015-07-04","end":"2015-10-02","fiscal":true,"ttm":true,"priceDate":"2015-10-02","values":{"debt":1407.6999999999998,"cash":556.8,"net_debt":850.8999999999999,"debt_equity":0.8903295174245778,"debt_assets":35.63707247917774,"net_debt_ebitda":1.4831793620359068,"debt_fcf":6.125761531766752,"interest_coverage":5.009029345372461,"current_ratio":1.4594170403587445,"diluted_shares":417.5,"basic_shares":413.7,"dilution":-6.126616746085778,"buybacks":103.1},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q2","start":"2015-04-04","end":"2015-07-03","fiscal":true,"ttm":true,"priceDate":"2015-07-02","values":{"debt":1378.1999999999998,"cash":576.6,"net_debt":801.5999999999998,"debt_equity":0.8508983145026855,"debt_assets":35.199468764366344,"net_debt_ebitda":1.4649122807017538,"debt_fcf":7.185610010427529,"interest_coverage":5.528947368421053,"current_ratio":1.4633795349541772,"diluted_shares":436.3,"basic_shares":426.9,"dilution":-3.219224665608711,"buybacks":130.1},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q1","start":"2015-01-01","end":"2015-04-03","fiscal":true,"ttm":true,"priceDate":"2015-04-02","values":{"debt":1162.8,"cash":428.1,"net_debt":734.6999999999999,"debt_equity":0.7146017699115044,"debt_assets":31.03862477644609,"net_debt_ebitda":1.3846588767433092,"debt_fcf":4.33072625698324,"interest_coverage":6.363636363636364,"current_ratio":1.7351287363125185,"diluted_shares":439.9,"basic_shares":431.4,"dilution":-2.043596730245234,"buybacks":95},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q4","start":"2014-09-27","end":"2014-12-31","fiscal":true,"ttm":true,"priceDate":"2014-12-31","values":{"debt":1192.6,"cash":511.7,"net_debt":680.8999999999999,"debt_equity":0.7239286147869369,"debt_assets":31.19539628563955,"net_debt_ebitda":1.368093228852722,"debt_fcf":4.3054151624548735,"interest_coverage":6.712609970674487,"current_ratio":1.7350115295926212,"diluted_shares":440.41770833333334,"basic_shares":436.1375,"dilution":-1.4378531073446332,"buybacks":68.1},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q3","start":"2014-06-28","end":"2014-09-26","fiscal":true,"ttm":true,"priceDate":"2014-09-26","values":{"debt":1183.6,"cash":492.1,"net_debt":691.4999999999999,"debt_equity":0.7069222958848473,"debt_assets":30.48786770387924,"net_debt_ebitda":1.3427184466019415,"debt_fcf":4.505519604111154,"interest_coverage":7.945086705202312,"current_ratio":1.7899308983218165,"diluted_shares":444.9,"basic_shares":440.7,"dilution":-1.9140885822390485,"buybacks":22.9},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q2","start":"2014-03-29","end":"2014-06-27","fiscal":true,"ttm":true,"priceDate":"2014-06-27","values":{"debt":904.9,"cash":598.9,"net_debt":306,"debt_equity":0.5519365660262275,"debt_assets":26.47144863093845,"net_debt_ebitda":0.6082289803220036,"debt_fcf":3.6724837662337664,"interest_coverage":8.085227272727273,"current_ratio":2.026458069711262,"diluted_shares":444.5,"basic_shares":441.1,"dilution":-2.1300199689372024,"buybacks":11.4},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q1","start":"2014-01-01","end":"2014-03-28","fiscal":true,"ttm":true,"priceDate":"2014-03-28","values":{"debt":920.2,"cash":562,"net_debt":358.20000000000005,"debt_equity":0.5975712708617442,"debt_assets":27.99768765022667,"net_debt_ebitda":0.7675166059567174,"debt_fcf":6.01437908496732,"interest_coverage":6.934426229508197,"current_ratio":2.107862169376365,"diluted_shares":444.5,"basic_shares":440.4,"dilution":-2.0244716351501713,"buybacks":19.4},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2013-Q4","start":"2013-09-28","end":"2013-12-31","fiscal":true,"ttm":true,"priceDate":"2013-12-31","values":{"debt":942.2,"cash":509.5,"net_debt":432.70000000000005,"debt_equity":0.6337099811676083,"debt_assets":28.928461774639242,"net_debt_ebitda":1.006279069767442,"debt_fcf":5.47472399767577,"interest_coverage":5.652849740932642,"current_ratio":2.087646484375,"diluted_shares":445.3,"basic_shares":442.5,"dilution":-1.4121562046702119,"buybacks":65.2},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2013-Q3","start":"2013-06-29","end":"2013-09-27","fiscal":true,"ttm":true,"priceDate":"2013-09-27","values":{"debt":908.4,"cash":369.5,"net_debt":538.9,"debt_equity":0.6049144303123127,"debt_assets":27.96195401237418,"net_debt_ebitda":2.2277800744109135,"debt_fcf":6.295218295218296,"interest_coverage":0.5932203389830507,"current_ratio":1.8741601184375356,"diluted_shares":452.1,"basic_shares":449.3,"dilution":-1.1658600967883848,"buybacks":26.4},"issues":{},"issueCodes":{"pe":"nonpositive_denominator","peg":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2013-Q2","start":"2013-03-30","end":"2013-06-28","fiscal":true,"ttm":true,"priceDate":"2013-06-28","values":{"debt":917.5999999999999,"cash":396.1,"net_debt":521.4999999999999,"debt_equity":0.6262198867126185,"debt_assets":28.308755476028875,"net_debt_ebitda":2.291300527240773,"debt_fcf":14.658146964856236,"interest_coverage":0.03938730853391663,"current_ratio":1.8501026694045173,"diluted_shares":453.3,"basic_shares":450.7,"dilution":-0.8360836083608381,"buybacks":9.4},"issues":{},"issueCodes":{"pe":"nonpositive_denominator","peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2013-Q1","start":"2013-01-01","end":"2013-03-29","fiscal":true,"ttm":true,"priceDate":"2013-03-28","values":{"debt":949.5999999999999,"cash":537,"net_debt":412.5999999999999,"debt_equity":0.6716175118466652,"debt_assets":29.374825996844738,"net_debt_ebitda":1.9499054820415873,"debt_fcf":19.78333333333332,"interest_coverage":-0.43960396039603966,"current_ratio":1.8506864988558351,"diluted_shares":452.5,"basic_shares":449.5,"dilution":-0.6629834254143652,"buybacks":0},"issues":{},"issueCodes":{"pe":"nonpositive_denominator","peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2012-Q4","start":"2012-09-29","end":"2012-12-31","fiscal":true,"ttm":true,"priceDate":"2012-12-31","values":{"debt":1011.9,"cash":486.9,"net_debt":525,"debt_equity":0.7276191845833033,"debt_assets":30.401994952529744,"net_debt_ebitda":2.309722833260009,"debt_fcf":51.36548223350257,"interest_coverage":-0.29055258467023176,"current_ratio":1.6532265937713562,"diluted_shares":436.39574468085107,"basic_shares":448.83829787234043,"dilution":-0.3159438869850262,"buybacks":33},"issues":{},"issueCodes":{"pe":"nonpositive_denominator","peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2012-Q3","start":"2012-06-30","end":"2012-09-28","fiscal":true,"ttm":true,"priceDate":"2012-09-28","values":{"debt":1063.4,"cash":421.4,"net_debt":642.0000000000001,"debt_equity":0.6906988828267083,"debt_assets":28.9762663832802,"net_debt_ebitda":1.6423637759017655,"debt_fcf":22.062240663900436,"interest_coverage":2.4347826086956523,"current_ratio":1.7416476841306,"diluted_shares":456.2,"basic_shares":454.6,"dilution":1.292335115864529,"buybacks":14.2},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator"},"growthRates":{},"availableAfter":{}},{"period":"2012-Q2","start":"2012-03-31","end":"2012-06-29","fiscal":true,"ttm":true,"priceDate":"2012-06-29","values":{"debt":1070.3,"cash":517.8,"net_debt":552.5,"debt_equity":0.6929302084682119,"debt_assets":28.384650064974675,"net_debt_ebitda":1.6482696897374702,"debt_fcf":6.959037711313396,"interest_coverage":1.4944532488114106,"current_ratio":1.6928206460552524,"diluted_shares":457.5,"basic_shares":454.5,"dilution":1.8601523980277923,"buybacks":3},"issues":{},"issueCodes":{"pe":"nonpositive_denominator","peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2012-Q1","start":"2012-01-01","end":"2012-03-30","fiscal":true,"ttm":true,"priceDate":"2012-03-30","values":{"debt":1189,"cash":580.1,"net_debt":608.9,"debt_equity":0.7748452264581297,"debt_assets":31.050872244855327,"net_debt_ebitda":1.6820441988950277,"debt_fcf":5.6565176022835395,"interest_coverage":1.8607784431137724,"current_ratio":1.6786626039693653,"diluted_shares":460.6,"basic_shares":452.5,"dilution":2.5147258722247434,"buybacks":5.3},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q4","start":"2011-10-01","end":"2011-12-31","fiscal":true,"ttm":true,"priceDate":"2011-12-30","values":{"debt":1207,"cash":652.9,"net_debt":554.1,"debt_equity":0.8081687311683964,"debt_assets":31.080211149736066,"net_debt_ebitda":1.616394399066511,"debt_fcf":5.268441728502837,"interest_coverage":1.6458635703918723,"current_ratio":1.66813014504116,"diluted_shares":465.8054347826087,"basic_shares":450.2608695652174,"dilution":3.7441173070889455,"buybacks":3.9},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q3","start":"2011-07-02","end":"2011-09-30","fiscal":true,"ttm":true,"priceDate":"2011-09-30","values":{"debt":1237,"cash":659.3,"net_debt":577.7,"debt_equity":0.8107753817919643,"debt_assets":30.83327101871931,"net_debt_ebitda":1.5405333333333335,"debt_fcf":5.190935795216114,"interest_coverage":2.3759071117561685,"current_ratio":1.74316896359436,"diluted_shares":448.8,"basic_shares":448.8,"dilution":3.985171455050973,"buybacks":3.3},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","software_capex":"missing_inputs","roiic":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q2","start":"2011-04-02","end":"2011-07-01","fiscal":true,"ttm":true,"priceDate":"2011-07-01","values":{"debt":404.1,"cash":756.6,"net_debt":-352.5,"debt_equity":0.2545351473922903,"debt_assets":9.737818690057352,"net_debt_ebitda":-0.7422615287428933,"debt_fcf":1.4636001448750455,"interest_coverage":4.207261724659607,"current_ratio":1.7747643331787977,"diluted_shares":461.5,"basic_shares":446.2,"dilution":3.6950964443411616,"buybacks":4.5},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","software_capex":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q1","start":"2011-01-01","end":"2011-04-01","fiscal":true,"ttm":true,"priceDate":"2011-04-01","values":{"debt":1272,"cash":766,"net_debt":506,"debt_equity":0.8425515002980725,"debt_assets":31.666998605855408,"net_debt_ebitda":1.0065645514223196,"debt_fcf":3.8394204648354973,"interest_coverage":5.138535031847134,"current_ratio":1.9613471773841726,"diluted_shares":456,"basic_shares":441.4,"dilution":null,"buybacks":7.6},"issues":{"dilution":"The matching period one year earlier is unavailable."},"issueCodes":{"peg":"missing_comparison","pfcf_growth":"missing_comparison","software_capex":"missing_inputs","roic":"missing_comparison","roce":"missing_comparison","roiic":"missing_comparison","roe":"missing_comparison","roa":"missing_comparison","roic_wacc":"missing_comparison","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}},{"period":"2010-Q4","start":"2010-10-02","end":"2010-12-31","fiscal":true,"ttm":true,"priceDate":"2010-12-31","values":{"debt":888.8,"cash":623.3,"net_debt":265.5,"debt_equity":0.6403458213256484,"debt_assets":30.44669772540422,"net_debt_ebitda":0.4906671594899279,"debt_fcf":2.449159548084872,"interest_coverage":6.094462540716612,"current_ratio":1.9102546068364046,"diluted_shares":458.25054945054944,"basic_shares":434.010989010989,"dilution":null,"buybacks":4.8},"issues":{"dilution":"The matching period one year earlier is unavailable."},"issueCodes":{"peg":"missing_comparison","pfcf_growth":"missing_comparison","software_capex":"missing_inputs","roic":"missing_comparison","roce":"missing_comparison","roiic":"missing_comparison","roe":"missing_comparison","roa":"missing_comparison","roic_wacc":"missing_comparison","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}},{"period":"2010-Q3","start":"2010-07-03","end":"2010-10-01","fiscal":true,"ttm":false,"priceDate":"2010-10-01","values":{"debt":786,"cash":562.9,"net_debt":223.10000000000002,"debt_equity":0.6034085674804238,"debt_assets":29.170532566338835,"net_debt_ebitda":null,"debt_fcf":null,"interest_coverage":null,"current_ratio":1.9133195510927348,"diluted_shares":439.8,"basic_shares":431.6,"dilution":null,"buybacks":3.2},"issues":{"net_debt_ebitda":"A complete trailing 12-month reporting basis is unavailable.","debt_fcf":"A complete trailing 12-month reporting basis is unavailable.","interest_coverage":"A complete trailing 12-month reporting basis is unavailable.","dilution":"The matching period one year earlier is unavailable."},"issueCodes":{"pe":"incomplete_ttm","peg":"incomplete_ttm","ps":"incomplete_ttm","pfcf":"incomplete_ttm","pfcf_growth":"incomplete_ttm","pocf":"incomplete_ttm","fcf_yield":"incomplete_ttm","earnings_yield":"incomplete_ttm","ev_sales":"incomplete_ttm","ev_ebitda":"incomplete_ttm","software_capex":"missing_inputs","roic":"incomplete_ttm","roce":"incomplete_ttm","roiic":"incomplete_ttm","roe":"incomplete_ttm","roa":"incomplete_ttm","roic_wacc":"incomplete_ttm","net_debt_ebitda":"incomplete_ttm","debt_fcf":"incomplete_ttm","interest_coverage":"incomplete_ttm","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}},{"period":"2010-Q2","start":"2010-04-03","end":"2010-07-02","fiscal":true,"ttm":false,"priceDate":"2010-07-02","values":{"debt":753.4,"cash":467.1,"net_debt":286.29999999999995,"debt_equity":0.6281997832068706,"debt_assets":29.64974419519874,"net_debt_ebitda":null,"debt_fcf":null,"interest_coverage":null,"current_ratio":1.8078407161599013,"diluted_shares":439.6,"basic_shares":430.3,"dilution":null,"buybacks":3.2},"issues":{"net_debt_ebitda":"A complete trailing 12-month reporting basis is unavailable.","debt_fcf":"A complete trailing 12-month reporting basis is unavailable.","interest_coverage":"A complete trailing 12-month reporting basis is unavailable.","dilution":"The matching period one year earlier is unavailable."},"issueCodes":{"pe":"incomplete_ttm","peg":"incomplete_ttm","ps":"incomplete_ttm","pfcf":"incomplete_ttm","pfcf_growth":"incomplete_ttm","pocf":"incomplete_ttm","fcf_yield":"incomplete_ttm","earnings_yield":"incomplete_ttm","ev_sales":"incomplete_ttm","ev_ebitda":"incomplete_ttm","software_capex":"missing_inputs","roic":"incomplete_ttm","roce":"incomplete_ttm","roiic":"incomplete_ttm","roe":"incomplete_ttm","roa":"incomplete_ttm","roic_wacc":"incomplete_ttm","net_debt_ebitda":"incomplete_ttm","debt_fcf":"incomplete_ttm","interest_coverage":"incomplete_ttm","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}}],"pagination":{"total":65,"limit":200,"offset":0,"order":"newest_first","nextOffset":null},"coverage":{"from":"2010-07-02","through":"2026-07-03","dailyValuation":false},"sources":[{"url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001097864.json","retrievedAt":"2026-09-28T07:37:41.538Z","sha256":"d9996c2b958223c9b3342fe2733bfefa877d8afc22beb803742ae1ba050fd3dd","cik":"0001097864","id":"sec-0001097864-d9996c2b9582"}],"pendingFiling":null,"market":{"currency":"USD","url":"https://query1.finance.yahoo.com/v8/finance/chart/ON?interval=1d&period1=946684800&period2=1790581061&events=splits","source":"Yahoo Finance","retrievedAt":"2026-09-28T07:37:41.538Z","sha256":"2645248bb770af48c9ba07e38b79f6e37b0f6b34c5d65680b21170659156e990","latest":{"date":"2026-09-25","close":77.19999694824219}},"rawDataPath":"/api/v2/financials/on","notes":["Null means an unavailable input or undefined calculation, never zero. Values are unrounded; money and shares are in millions unless a column states otherwise.","Fiscal periods use actual reporting start/end dates. Annual reported values are not constructed by adding quarterly EPS or weighted share counts. Partial years are labelled.","FCF uses operating cash flow minus reported cash capital investment, preferring PPE purchases. The productive-assets fallback can also include software and intangibles. Acquisitions and noncash leases are excluded. Deduct SBC is an optional economic-cost scenario; missing SBC remains unavailable.","SBC / FCF and SBC / OCF compare amounts from the same fiscal period. SBC / FCF always uses FCF before SBC deduction; nonpositive denominators are undefined and values above 100% remain valid.","Capital allocation percentages describe available tracked cash uses, not all company spending or a fraction of OCF. Missing categories remain null, negative payments are excluded and SBC is noncash. Annual shares use reported annual amounts.","Valuation uses completed, split-adjusted closes without dividend adjustment and a complete trailing year. Financial bases become eligible after publication; selected facts can contain later restatements. This is not a vintage-filings backtest.","Mean and median use all valid observations in the selected date range before pagination. Historical pricing labels compare the latest positive value with its own median and do not estimate intrinsic fair value.","Reporting currencies are retained without conversion. USD market capitalization, where available, is a separate dated Nasdaq snapshot.","WACC is an editable US industry scenario across history, not a historical company cost of capital. Industry exclusions, missing inputs and pending filings remain explicit."],"source":"database","lastValidatedAt":"2026-10-18T16:48:35.628Z","lastCheckedAt":"2026-10-18T16:48:35.628Z"}