{"schemaVersion":1,"title":"Thermo Fisher Scientific Debt & dilution","path":"/stock/tmo/capital","topic":"capital","company":{"symbol":"tmo","name":"Thermo Fisher Scientific","exchange":"NYSE","currency":"USD","aliases":[]},"retrievedAt":"2026-09-28T18:23:16.063Z","periodBasis":"fiscal","options":{"range":"5Y","deductSbc":false,"limit":200,"offset":0,"frequency":"quarterly","wacc":7.7},"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":"2026-03-29","end":"2026-06-27","fiscal":true,"ttm":true,"priceDate":"2026-06-26","values":{"debt":42549,"cash":4064,"net_debt":38485,"debt_equity":0.8075959457920511,"debt_assets":37.59609097495891,"net_debt_ebitda":3.4708694083694085,"debt_fcf":5.814293522820443,"interest_coverage":5.552828902522154,"current_ratio":1.5505342093038688,"diluted_shares":371,"basic_shares":371,"dilution":-1.851851851851849,"buybacks":1000},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},"rows":[{"period":"2026-Q2","start":"2026-03-29","end":"2026-06-27","fiscal":true,"ttm":true,"priceDate":"2026-06-26","values":{"debt":42549,"cash":4064,"net_debt":38485,"debt_equity":0.8075959457920511,"debt_assets":37.59609097495891,"net_debt_ebitda":3.4708694083694085,"debt_fcf":5.814293522820443,"interest_coverage":5.552828902522154,"current_ratio":1.5505342093038688,"diluted_shares":371,"basic_shares":371,"dilution":-1.851851851851849,"buybacks":1000},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2026-Q1","start":"2026-01-01","end":"2026-03-28","fiscal":true,"ttm":true,"priceDate":"2026-03-27","values":{"debt":43161,"cash":3254,"net_debt":39907,"debt_equity":0.8309780515979976,"debt_assets":38.10082891217415,"net_debt_ebitda":3.7278841662774402,"debt_fcf":6.39611736810907,"interest_coverage":5.369387755102041,"current_ratio":1.5262977908487791,"diluted_shares":373,"basic_shares":372,"dilution":-1.5873015873015928,"buybacks":3000},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q4","start":"2025-09-28","end":"2025-12-31","fiscal":true,"ttm":true,"priceDate":"2025-12-31","values":{"debt":39385,"cash":9852,"net_debt":29533,"debt_equity":0.7373396985865394,"debt_assets":35.69324741941038,"net_debt_ebitda":2.8057191715751473,"debt_fcf":6.258541236294295,"interest_coverage":5.45877378435518,"current_ratio":1.8899861742050168,"diluted_shares":378,"basic_shares":374.1578947368421,"dilution":-2.052907136952331,"buybacks":37},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q3","start":"2025-06-29","end":"2025-09-27","fiscal":true,"ttm":true,"priceDate":"2025-09-26","values":{"debt":35680,"cash":1982,"net_debt":33698,"debt_equity":0.6992787707745375,"debt_assets":34.63405164045816,"net_debt_ebitda":3.2710153368278005,"debt_fcf":5.838651611847488,"interest_coverage":5.475565280816922,"current_ratio":1.497514777001612,"diluted_shares":378,"basic_shares":378,"dilution":-1.0471204188481686,"buybacks":963},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q2","start":"2025-03-30","end":"2025-06-28","fiscal":true,"ttm":true,"priceDate":"2025-06-27","values":{"debt":35229,"cash":4576,"net_debt":30653,"debt_equity":0.6979356525873682,"debt_assets":34.80094833547368,"net_debt_ebitda":2.9826797703610004,"debt_fcf":5.709724473257698,"interest_coverage":5.3652173913043475,"current_ratio":1.9330083346438118,"diluted_shares":378,"basic_shares":378,"dilution":-1.0471204188481686,"buybacks":0},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q1","start":"2025-01-01","end":"2025-03-29","fiscal":true,"ttm":true,"priceDate":"2025-03-28","values":{"debt":34189,"cash":4134,"net_debt":30055,"debt_equity":0.6926879672589501,"debt_assets":34.520047253157784,"net_debt_ebitda":2.8991029227356035,"debt_fcf":5.084622248661511,"interest_coverage":5.556390977443609,"current_ratio":1.7745559435251252,"diluted_shares":379,"basic_shares":378,"dilution":-1.0471204188481686,"buybacks":2000},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q4","start":"2024-09-29","end":"2024-12-31","fiscal":true,"ttm":true,"priceDate":"2024-12-31","values":{"debt":31275,"cash":4009,"net_debt":27266,"debt_equity":0.6311678876309257,"debt_assets":32.13592133249762,"net_debt_ebitda":2.610435615126855,"debt_fcf":4.303701665061236,"interest_coverage":5.27841726618705,"current_ratio":1.6604410441044104,"diluted_shares":383,"basic_shares":382,"dilution":-1.0362694300518172,"buybacks":1000},"issues":{},"issueCodes":{"software_capex":"missing_inputs","eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q3","start":"2024-06-30","end":"2024-09-28","fiscal":true,"ttm":true,"priceDate":"2024-09-27","values":{"debt":35313,"cash":4645,"net_debt":30668,"debt_equity":0.7210855182553296,"debt_assets":35.18492686620701,"net_debt_ebitda":2.9545279383429675,"debt_fcf":4.541864951768488,"interest_coverage":4.904306220095694,"current_ratio":1.6288610369152798,"diluted_shares":384,"basic_shares":382,"dilution":-1.0362694300518172,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q2","start":"2024-03-31","end":"2024-06-29","fiscal":true,"ttm":true,"priceDate":"2024-06-28","values":{"debt":35405,"cash":7073,"net_debt":28332,"debt_equity":0.7466416415360931,"debt_assets":35.94562215724497,"net_debt_ebitda":2.693411921285293,"debt_fcf":4.446188622378501,"interest_coverage":4.912005457025921,"current_ratio":1.7246141348497157,"diluted_shares":383,"basic_shares":382,"dilution":-1.0362694300518172,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q1","start":"2024-01-01","end":"2024-03-30","fiscal":true,"ttm":true,"priceDate":"2024-03-28","values":{"debt":35608,"cash":5499,"net_debt":30109,"debt_equity":0.7825246132208158,"debt_assets":36.673361141150416,"net_debt_ebitda":2.9113324308644364,"debt_fcf":4.7100529100529105,"interest_coverage":4.839360222531293,"current_ratio":1.6962043481380498,"diluted_shares":384,"basic_shares":382,"dilution":-1.0362694300518172,"buybacks":3000},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q4","start":"2023-10-01","end":"2023-12-31","fiscal":true,"ttm":true,"priceDate":"2023-12-29","values":{"debt":34917,"cash":8077,"net_debt":26840,"debt_equity":0.747303313072511,"debt_assets":35.367583007515755,"net_debt_ebitda":2.6147101802240624,"debt_fcf":5.040710264183629,"interest_coverage":4.988363636363636,"current_ratio":1.7548529831572937,"diluted_shares":388,"basic_shares":386,"dilution":-1.5306122448979553,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q3","start":"2023-07-02","end":"2023-09-30","fiscal":true,"ttm":true,"priceDate":"2023-09-29","values":{"debt":35284,"cash":6151,"net_debt":29133,"debt_equity":0.7781061174083712,"debt_assets":36.35389513378736,"net_debt_ebitda":2.833673767143274,"debt_fcf":5.390161930950199,"interest_coverage":5.475279106858054,"current_ratio":1.631021330696426,"diluted_shares":388,"basic_shares":386,"dilution":-1.5306122448979553,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q2","start":"2023-04-02","end":"2023-07-01","fiscal":true,"ttm":true,"priceDate":"2023-06-30","values":{"debt":34008,"cash":3133,"net_debt":30875,"debt_equity":0.7764029039769873,"debt_assets":36.13835609159981,"net_debt_ebitda":3.0533030063291138,"debt_fcf":5.809361120601298,"interest_coverage":6.284644194756554,"current_ratio":1.4168792517006803,"diluted_shares":388,"basic_shares":386,"dilution":-1.5306122448979553,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q1","start":"2023-01-01","end":"2023-04-01","fiscal":true,"ttm":true,"priceDate":"2023-03-31","values":{"debt":35257,"cash":3482,"net_debt":31775,"debt_equity":0.8333018199007327,"debt_assets":37.2467197701198,"net_debt_ebitda":3.021586154431343,"debt_fcf":6.273487544483986,"interest_coverage":8.01685393258427,"current_ratio":1.2722865776882397,"diluted_shares":388,"basic_shares":386,"dilution":-1.5306122448979553,"buybacks":3000},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q4","start":"2022-10-02","end":"2022-12-31","fiscal":true,"ttm":true,"priceDate":"2022-12-30","values":{"debt":34488,"cash":8524,"net_debt":25964,"debt_equity":0.7832485465116279,"debt_assets":35.49828107952323,"net_debt_ebitda":2.2051978936640055,"debt_fcf":4.990305310374765,"interest_coverage":11.56060606060606,"current_ratio":1.4831863609641387,"diluted_shares":390.989010989011,"basic_shares":392,"dilution":-0.5076142131979711,"buybacks":1000},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs","eps":"missing_inputs","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q3","start":"2022-07-03","end":"2022-10-01","fiscal":true,"ttm":true,"priceDate":"2022-09-30","values":{"debt":29160,"cash":2919,"net_debt":26241,"debt_equity":0.6686846450192625,"debt_assets":32.20818238048953,"net_debt_ebitda":2.135845678007488,"debt_fcf":5.207142857142857,"interest_coverage":14.676375404530745,"current_ratio":1.7358337830545063,"diluted_shares":395,"basic_shares":392,"dilution":-0.5076142131979711,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q2","start":"2022-04-03","end":"2022-07-02","fiscal":true,"ttm":true,"priceDate":"2022-07-01","values":{"debt":30260,"cash":1888,"net_debt":28372,"debt_equity":0.7144543608632007,"debt_assets":33.407301913247004,"net_debt_ebitda":2.243910155014236,"debt_fcf":4.775883838383838,"interest_coverage":16.820244328097733,"current_ratio":1.645903428207693,"diluted_shares":394,"basic_shares":392,"dilution":-0.2544529262086481,"buybacks":0},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q1","start":"2022-01-01","end":"2022-04-02","fiscal":true,"ttm":true,"priceDate":"2022-04-01","values":{"debt":33255,"cash":2752,"net_debt":30503,"debt_equity":0.8107416256277732,"debt_assets":35.85560718945087,"net_debt_ebitda":2.4151227236737927,"debt_fcf":4.750035709184402,"interest_coverage":17.915904936014627,"current_ratio":1.5555923777961889,"diluted_shares":395,"basic_shares":392,"dilution":-0.5076142131979711,"buybacks":2000},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q4","start":"2021-10-03","end":"2021-12-31","fiscal":true,"ttm":true,"priceDate":"2021-12-31","values":{"debt":34870,"cash":4477,"net_debt":30393,"debt_equity":0.8535063027781178,"debt_assets":36.65780095245103,"net_debt_ebitda":2.4083201267828844,"debt_fcf":5.136249815878627,"interest_coverage":18.708955223880597,"current_ratio":1.496948496576362,"diluted_shares":397,"basic_shares":394,"dilution":-0.5050505050505083,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q3","start":"2021-07-04","end":"2021-10-02","fiscal":true,"ttm":true,"priceDate":"2021-10-01","values":{"debt":21707,"cash":12027,"net_debt":9680,"debt_equity":0.5607594936708861,"debt_assets":29.49320652173913,"net_debt_ebitda":0.7405140758873929,"debt_fcf":2.742167761495705,"interest_coverage":20.27063339731286,"current_ratio":3.1889591126015735,"diluted_shares":397,"basic_shares":394,"dilution":-0.5050505050505083,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q2","start":"2021-04-04","end":"2021-07-03","fiscal":true,"ttm":true,"priceDate":"2021-07-02","values":{"debt":18777,"cash":7023,"net_debt":11754,"debt_equity":0.5094969338470723,"debt_assets":27.736417619427456,"net_debt_ebitda":0.8926862611073137,"debt_fcf":2.309026069847516,"interest_coverage":19.942271880819366,"current_ratio":2.7812274368231047,"diluted_shares":396,"basic_shares":393,"dilution":-0.5063291139240533,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q1","start":"2021-01-01","end":"2021-04-03","fiscal":true,"ttm":true,"priceDate":"2021-04-01","values":{"debt":18645,"cash":5583,"net_debt":13062,"debt_equity":0.5318329625192538,"debt_assets":28.27956499977249,"net_debt_ebitda":1.061174750182793,"debt_fcf":2.312701562887621,"interest_coverage":18.0018115942029,"current_ratio":2.5282344531808434,"diluted_shares":397,"basic_shares":394,"dilution":-0.7556675062972307,"buybacks":2000},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q4","start":"2020-09-27","end":"2020-12-31","fiscal":true,"ttm":true,"priceDate":"2020-12-31","values":{"debt":21735,"cash":10325,"net_debt":11410,"debt_equity":0.6298721998435101,"debt_assets":31.476278746451946,"net_debt_ebitda":1.1275817768554206,"debt_fcf":3.1892883345561263,"interest_coverage":14.094032549728752,"current_ratio":2.1309200310559007,"diluted_shares":399,"basic_shares":396,"dilution":-1.0000000000000009,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","eps":"missing_inputs","gross_margin":"missing_inputs","net_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q3","start":"2020-06-28","end":"2020-09-26","fiscal":true,"ttm":true,"priceDate":"2020-09-25","values":{"debt":21093,"cash":7540,"net_debt":13553,"debt_equity":0.6628016591251885,"debt_assets":32.92642949688578,"net_debt_ebitda":1.6419917615701478,"debt_fcf":3.709637706647907,"interest_coverage":10.846994535519126,"current_ratio":2.9277456647398843,"diluted_shares":399,"basic_shares":396,"dilution":-1.2468827930174564,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs","net_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q2","start":"2020-03-29","end":"2020-06-27","fiscal":true,"ttm":true,"priceDate":"2020-06-26","values":{"debt":21313,"cash":5818,"net_debt":15495,"debt_equity":0.7134058577405857,"debt_assets":34.60295812835874,"net_debt_ebitda":2.287422497785651,"debt_fcf":5.02073027090695,"interest_coverage":7.864674868189807,"current_ratio":2.623482454681523,"diluted_shares":398,"basic_shares":395,"dilution":-1.2499999999999956,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","gross_margin":"missing_inputs","net_margin":"missing_inputs","roiic":"capital_not_increased","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q1","start":"2020-01-01","end":"2020-03-28","fiscal":true,"ttm":true,"priceDate":"2020-03-27","values":{"debt":19969,"cash":2981,"net_debt":16988,"debt_equity":0.6992191603347456,"debt_assets":34.025695201744824,"net_debt_ebitda":2.470622454915649,"debt_fcf":5.3941112911939495,"interest_coverage":7.471451876019576,"current_ratio":2.316,"diluted_shares":400,"basic_shares":397,"dilution":-0.7499999999999951,"buybacks":1500},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","gross_margin":"missing_inputs","net_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q4","start":"2019-09-29","end":"2019-12-31","fiscal":true,"ttm":true,"priceDate":"2019-12-31","values":{"debt":17752,"cash":2399,"net_debt":15353,"debt_equity":0.5982139848357203,"debt_assets":30.407153012110104,"net_debt_ebitda":2.234463687963906,"debt_fcf":4.386459105510254,"interest_coverage":6.795857988165681,"current_ratio":1.9191544295626917,"diluted_shares":403,"basic_shares":400,"dilution":-0.497512437810943,"buybacks":750},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q3","start":"2019-06-30","end":"2019-09-28","fiscal":true,"ttm":true,"priceDate":"2019-09-27","values":{"debt":17053,"cash":1273,"net_debt":15780,"debt_equity":0.5809231817407596,"debt_assets":30.060462902571878,"net_debt_ebitda":2.3312158369035307,"debt_fcf":4.328172588832487,"interest_coverage":6.388101983002833,"current_ratio":1.799110198494182,"diluted_shares":404,"basic_shares":401,"dilution":-0.24875621890547706,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q2","start":"2019-03-31","end":"2019-06-29","fiscal":true,"ttm":true,"priceDate":"2019-06-28","values":{"debt":19040,"cash":2288,"net_debt":16752,"debt_equity":0.6627449615371228,"debt_assets":32.84457478005865,"net_debt_ebitda":2.491744756804998,"debt_fcf":4.659813999021048,"interest_coverage":6.357954545454546,"current_ratio":1.49460647223332,"diluted_shares":403,"basic_shares":400,"dilution":-0.7444168734491274,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q1","start":"2019-01-01","end":"2019-03-30","fiscal":true,"ttm":true,"priceDate":"2019-03-29","values":{"debt":18148,"cash":1106,"net_debt":17042,"debt_equity":0.6553280612429133,"debt_assets":32.642636160874886,"net_debt_ebitda":2.7647631408176507,"debt_fcf":4.247133161713082,"interest_coverage":5.6522366522366525,"current_ratio":1.6851475076297049,"diluted_shares":403,"basic_shares":400,"dilution":-0.497512437810943,"buybacks":750},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roiic":"capital_not_increased","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q4","start":"2018-09-30","end":"2018-12-31","fiscal":true,"ttm":true,"priceDate":"2018-12-31","values":{"debt":18990,"cash":2103,"net_debt":16887,"debt_equity":0.688392662944972,"debt_assets":33.7708066581306,"net_debt_ebitda":2.7912396694214876,"debt_fcf":5.017173051519155,"interest_coverage":5.671664167916042,"current_ratio":1.728485440052058,"diluted_shares":406,"basic_shares":402,"dilution":-0.17759879945370427,"buybacks":250},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roiic":"capital_not_increased","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q3","start":"2018-07-01","end":"2018-09-29","fiscal":true,"ttm":true,"priceDate":"2018-09-28","values":{"debt":18774,"cash":1098,"net_debt":17676,"debt_equity":0.6981777612495351,"debt_assets":34.08620501833763,"net_debt_ebitda":3.0084760186540493,"debt_fcf":4.790141096624397,"interest_coverage":5.433086345077878,"current_ratio":1.8410315627405696,"diluted_shares":406,"basic_shares":402,"dilution":1.463907117617369,"buybacks":250},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roiic":"capital_not_increased","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q2","start":"2018-04-01","end":"2018-06-30","fiscal":true,"ttm":true,"priceDate":"2018-06-29","values":{"debt":19420,"cash":937,"net_debt":18483,"debt_equity":0.7343543202873889,"debt_assets":35.052253488078264,"net_debt_ebitda":3.3282313537652612,"debt_fcf":5.263585851741428,"interest_coverage":5.056554878048781,"current_ratio":1.5842809364548496,"diluted_shares":406,"basic_shares":403,"dilution":3.3333333333333437,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roiic":"tax_rate_undefined","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q1","start":"2018-01-01","end":"2018-03-31","fiscal":true,"ttm":true,"priceDate":"2018-03-29","values":{"debt":20936,"cash":950,"net_debt":19986,"debt_equity":0.801439344638824,"debt_assets":37.00247437256981,"net_debt_ebitda":3.7887433413584573,"debt_fcf":6.565273291730691,"interest_coverage":5.054228534538413,"current_ratio":1.3557692307692308,"diluted_shares":406,"basic_shares":402,"dilution":2.813299232736566,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator","net_margin":"missing_inputs","roiic":"tax_rate_undefined","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q4","start":"2017-10-01","end":"2017-12-31","fiscal":true,"ttm":true,"priceDate":"2017-12-29","values":{"debt":21008,"cash":1335,"net_debt":19673,"debt_equity":0.8266635186715461,"debt_assets":37.07141470645327,"net_debt_ebitda":3.9338132373525294,"debt_fcf":6.007434944237918,"interest_coverage":5.013513513513513,"current_ratio":1.3366912599318956,"diluted_shares":405.12173913043483,"basic_shares":402.71521739130435,"dilution":2.0048676269767807,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roiic":"tax_rate_undefined","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q3","start":"2017-07-02","end":"2017-09-30","fiscal":true,"ttm":true,"priceDate":"2017-09-29","values":{"debt":21992.7,"cash":741.1,"net_debt":21251.600000000002,"debt_equity":0.8903278303605405,"debt_assets":39.28299035639712,"net_debt_ebitda":4.525468483816014,"debt_fcf":7.536650560296082,"interest_coverage":4.959964093357271,"current_ratio":1.2578043889465675,"diluted_shares":399.6,"basic_shares":396.2,"dilution":0.3800354699772024,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q2","start":"2017-04-02","end":"2017-07-01","fiscal":true,"ttm":true,"priceDate":"2017-06-30","values":{"debt":16796.100000000002,"cash":611,"net_debt":16185.100000000002,"debt_equity":0.750107183050787,"debt_assets":36.11000629921938,"net_debt_ebitda":3.5830732106882737,"debt_fcf":6.016441594727229,"interest_coverage":5.193925233644859,"current_ratio":1.4682414594743685,"diluted_shares":393.3,"basic_shares":390,"dilution":-0.9900990099009799,"buybacks":250},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q1","start":"2017-01-01","end":"2017-04-01","fiscal":true,"ttm":true,"priceDate":"2017-03-31","values":{"debt":17070.8,"cash":713.3,"net_debt":16357.5,"debt_equity":0.7832366759653501,"debt_assets":36.938909758166425,"net_debt_ebitda":3.751634136831724,"debt_fcf":6.08367783321454,"interest_coverage":5.119687249398558,"current_ratio":1.3668181561032644,"diluted_shares":394.1,"basic_shares":391,"dilution":-1.2127337038908559,"buybacks":500},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q4","start":"2016-10-02","end":"2016-12-31","fiscal":true,"ttm":true,"priceDate":"2016-12-30","values":{"debt":16627.9,"cash":786.2,"net_debt":15841.7,"debt_equity":0.7719795907945013,"debt_assets":36.22044328268802,"net_debt_ebitda":3.7653783989351592,"debt_fcf":6.1314576496183495,"interest_coverage":5.215502555366268,"current_ratio":1.4429281926918491,"diluted_shares":396.79560439560436,"basic_shares":394.8,"dilution":-1.1865188927909331,"buybacks":250},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q3","start":"2016-07-03","end":"2016-10-01","fiscal":true,"ttm":true,"priceDate":"2016-09-30","values":{"debt":18912.5,"cash":1970,"net_debt":16942.5,"debt_equity":0.8732097180796543,"debt_assets":39.39226047526906,"net_debt_ebitda":4.136857526553534,"debt_fcf":6.906909648674312,"interest_coverage":5.408565601631542,"current_ratio":1.559801517139109,"diluted_shares":397.4,"basic_shares":394.7,"dilution":-1.0776942355889774,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q2","start":"2016-04-03","end":"2016-07-02","fiscal":true,"ttm":true,"priceDate":"2016-07-01","values":{"debt":14147.8,"cash":663.1,"net_debt":13484.699999999999,"debt_equity":0.6653436105324047,"debt_assets":33.48322265190493,"net_debt_ebitda":3.2793531128404667,"debt_fcf":5.258818719101959,"interest_coverage":5.619692020531964,"current_ratio":1.1452190586447668,"diluted_shares":396.7,"basic_shares":393.9,"dilution":-1.1295180722891596,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q1","start":"2016-01-01","end":"2016-04-02","fiscal":true,"ttm":true,"priceDate":"2016-04-01","values":{"debt":15036,"cash":826.8,"net_debt":14209.2,"debt_equity":0.718586912886391,"debt_assets":35.0059484037092,"net_debt_ebitda":3.5042912104172834,"debt_fcf":5.816184434473156,"interest_coverage":5.7349164041676755,"current_ratio":1.0341937116467388,"diluted_shares":398.7,"basic_shares":395.8,"dilution":-0.5027652086475598,"buybacks":1000},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q4","start":"2015-09-27","end":"2015-12-31","fiscal":true,"ttm":true,"priceDate":"2015-12-31","values":{"debt":12526.699999999999,"cash":452.1,"net_debt":12074.599999999999,"debt_equity":0.5867251829022678,"debt_assets":30.635867837315654,"net_debt_ebitda":3.000347877944538,"debt_fcf":5.232539682539682,"interest_coverage":5.630754398650277,"current_ratio":1.3843223301907264,"diluted_shares":402.4604166666667,"basic_shares":399.540625,"dilution":-0.16213537008786805,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q3","start":"2015-06-28","end":"2015-09-26","fiscal":true,"ttm":true,"priceDate":"2015-09-25","values":{"debt":13311.9,"cash":503.4,"net_debt":12808.5,"debt_equity":0.6384543073927348,"debt_assets":32.351976202454125,"net_debt_ebitda":3.2202388434946574,"debt_fcf":6.362328537972565,"interest_coverage":5.337771548703573,"current_ratio":1.0507053059231748,"diluted_shares":402,"basic_shares":399,"dilution":-0.22505626406601476,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q2","start":"2015-03-29","end":"2015-06-27","fiscal":true,"ttm":true,"priceDate":"2015-06-26","values":{"debt":14023.5,"cash":768.4,"net_debt":13255.1,"debt_equity":0.6781255137864003,"debt_assets":33.569602435941626,"net_debt_ebitda":3.246491464400304,"debt_fcf":6.892170835995479,"interest_coverage":5.317353139770426,"current_ratio":1.022326404825913,"diluted_shares":401.5,"basic_shares":398.4,"dilution":-0.25037556334501776,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q1","start":"2015-01-01","end":"2015-03-28","fiscal":true,"ttm":true,"priceDate":"2015-03-27","values":{"debt":14856.800000000001,"cash":864.6,"net_debt":13992.2,"debt_equity":0.7460180368369254,"debt_assets":35.493928179791816,"net_debt_ebitda":3.6340544892605773,"debt_fcf":6.82036450443006,"interest_coverage":4.494792773645059,"current_ratio":0.9008162075499199,"diluted_shares":401.4,"basic_shares":397.8,"dilution":1.1441647597254079,"buybacks":500},"issues":{},"issueCodes":{"software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator","net_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roa":"missing_inputs","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q4","start":"2014-09-28","end":"2014-12-31","fiscal":true,"ttm":true,"priceDate":"2014-12-31","values":{"debt":14564,"cash":1343.5,"net_debt":13220.5,"debt_equity":0.7087759938875128,"debt_assets":33.98666576433827,"net_debt_ebitda":3.1569081618033334,"debt_fcf":6.644160583941606,"interest_coverage":5.2156699312356745,"current_ratio":1.222438221989607,"diluted_shares":404.0052631578947,"basic_shares":400.18947368421055,"dilution":10.628580202494998,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q3","start":"2014-06-29","end":"2014-09-27","fiscal":true,"ttm":true,"priceDate":"2014-09-26","values":{"debt":14477.1,"cash":534.3,"net_debt":13942.800000000001,"debt_equity":0.7058350316421753,"debt_assets":33.91152192041376,"net_debt_ebitda":3.645843683811417,"debt_fcf":7.135091177920158,"interest_coverage":5.359140281950542,"current_ratio":0.9192877002941128,"diluted_shares":403.7,"basic_shares":399.9,"dilution":10.71428571428572,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roiic":"tax_rate_undefined","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q2","start":"2014-03-30","end":"2014-06-28","fiscal":true,"ttm":true,"priceDate":"2014-06-27","values":{"debt":15577.1,"cash":584.9,"net_debt":14992.2,"debt_equity":0.7540249581288181,"debt_assets":35.15212102885357,"net_debt_ebitda":4.447668209327163,"debt_fcf":8.229224998679275,"interest_coverage":5.446344029458179,"current_ratio":0.9533004041311179,"diluted_shares":403.1,"basic_shares":399.4,"dilution":10.944444444444446,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","net_margin":"missing_inputs","roiic":"tax_rate_undefined","roa":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q1","start":"2014-01-01","end":"2014-03-29","fiscal":true,"ttm":true,"priceDate":"2014-03-28","values":{"debt":17362.6,"cash":1497.2,"net_debt":15865.399999999998,"debt_equity":0.8498330934970094,"debt_assets":37.63539451637306,"net_debt_ebitda":4.938645914396886,"debt_fcf":11.633232830820768,"interest_coverage":6.649762282091918,"current_ratio":1.3551145321339146,"diluted_shares":398.4,"basic_shares":393.3,"dilution":9.829656520524988,"buybacks":0},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","sbc_fcf":"nonpositive_denominator","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2013-Q4","start":"2013-09-29","end":"2013-12-31","fiscal":true,"ttm":true,"priceDate":"2013-12-31","values":{"debt":10487.300000000001,"cash":5826,"net_debt":4661.300000000001,"debt_equity":0.6221664560604174,"debt_assets":32.91331119717293,"net_debt_ebitda":1.7862808967235106,"debt_fcf":6.067985882080658,"interest_coverage":6.141167493323159,"current_ratio":3.1608125399872042,"diluted_shares":370.70106382978724,"basic_shares":361.7414893617021,"dilution":0.8996416250923511,"buybacks":0},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2013-Q3","start":"2013-06-30","end":"2013-09-28","fiscal":true,"ttm":true,"priceDate":"2013-09-27","values":{"debt":7111.5,"cash":1845.6,"net_debt":5265.9,"debt_equity":0.4326440473800442,"debt_assets":25.153417631974534,"net_debt_ebitda":2.0568314975392545,"debt_fcf":4.31,"interest_coverage":5.997686077902043,"current_ratio":2.5317570322054626,"diluted_shares":367.3,"basic_shares":361.2,"dilution":-0.38610038610039643,"buybacks":0},"issues":{},"issueCodes":{"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-Q2","start":"2013-03-31","end":"2013-06-29","fiscal":true,"ttm":true,"priceDate":"2013-06-28","values":{"debt":7114.400000000001,"cash":1408.9,"net_debt":5705.5,"debt_equity":0.45019869896474046,"debt_assets":25.74928970846378,"net_debt_ebitda":2.2684982704465027,"debt_fcf":4.433476662304481,"interest_coverage":5.9353701527614575,"current_ratio":2.3875322696686276,"diluted_shares":363.5,"basic_shares":360,"dilution":-1.9073569482288777,"buybacks":0},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2013-Q1","start":"2013-01-01","end":"2013-03-30","fiscal":true,"ttm":true,"priceDate":"2013-03-28","values":{"debt":7118.4,"cash":1004.1,"net_debt":6114.299999999999,"debt_equity":0.45632231802301354,"debt_assets":25.969420700675283,"net_debt_ebitda":2.44709037060754,"debt_fcf":4.356159353772719,"interest_coverage":6.07209021345147,"current_ratio":2.2303717213826646,"diluted_shares":361.7,"basic_shares":358.1,"dilution":-2.5047644976858074,"buybacks":89.8},"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":"2012-Q4","start":"2012-09-30","end":"2012-12-31","fiscal":true,"ttm":true,"priceDate":"2012-12-31","values":{"debt":7124.3,"cash":851,"net_debt":6273.3,"debt_equity":0.46068142285333696,"debt_assets":25.958840719121433,"net_debt_ebitda":2.544123610998459,"debt_fcf":4.1314660171653905,"interest_coverage":6.134519867549669,"current_ratio":2.309654612334591,"diluted_shares":361.90322580645164,"basic_shares":358.5161290322581,"dilution":-3.9532506022306624,"buybacks":350},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2012-Q3","start":"2012-07-01","end":"2012-09-29","fiscal":true,"ttm":true,"priceDate":"2012-09-28","values":{"debt":7472.3,"cash":832.2,"net_debt":6640.1,"debt_equity":0.4886890552957719,"debt_assets":27.09514830662122,"net_debt_ebitda":2.7736424394319132,"debt_fcf":4.332521597959065,"interest_coverage":6.046055437100213,"current_ratio":1.9612685827552032,"diluted_shares":365.4,"basic_shares":362.6,"dilution":-4.45322793148879,"buybacks":400},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2012-Q2","start":"2012-04-01","end":"2012-06-30","fiscal":true,"ttm":true,"priceDate":"2012-06-29","values":{"debt":6532.099999999999,"cash":732.3,"net_debt":5799.799999999999,"debt_equity":0.43274989400042396,"debt_assets":24.779126977804584,"net_debt_ebitda":2.4771708025455936,"debt_fcf":4.034900240904317,"interest_coverage":6.17165847116674,"current_ratio":1.7264723290914472,"diluted_shares":369.2,"basic_shares":367,"dilution":-3.901544907043719,"buybacks":100},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2012-Q1","start":"2012-01-01","end":"2012-03-31","fiscal":true,"ttm":true,"priceDate":"2012-03-30","values":{"debt":6675.2,"cash":788.3,"net_debt":5886.9,"debt_equity":0.4366014781869318,"debt_assets":24.886383548263225,"net_debt_ebitda":2.673918968023256,"debt_fcf":4.5341665534574105,"interest_coverage":6.230994152046783,"current_ratio":1.6762142405285725,"diluted_shares":370.1,"basic_shares":367.3,"dilution":-5.481214616572316,"buybacks":300},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roiic":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q4","start":"2011-10-02","end":"2011-12-31","fiscal":true,"ttm":true,"priceDate":"2011-12-30","values":{"debt":7028,"cash":1016.3,"net_debt":6011.7,"debt_equity":0.4673462737978867,"debt_assets":26.19094645911671,"net_debt_ebitda":2.850903400199175,"debt_fcf":4.933660933660934,"interest_coverage":7.103251568739304,"current_ratio":1.5489062349426617,"diluted_shares":376.0681318681319,"basic_shares":373.27252747252743,"dilution":-5.14575635280382,"buybacks":350},"issues":{},"issueCodes":{"software_capex":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q3","start":"2011-07-03","end":"2011-10-01","fiscal":true,"ttm":true,"priceDate":"2011-09-30","values":{"debt":7133.900000000001,"cash":890.3,"net_debt":6243.6,"debt_equity":0.4694621575556565,"debt_assets":26.430172461700906,"net_debt_ebitda":3.0444704505558806,"debt_fcf":5.872489298649985,"interest_coverage":9.164333087693441,"current_ratio":1.6954700089525516,"diluted_shares":382.7,"basic_shares":379.5,"dilution":-5.290741202894933,"buybacks":225},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roiic":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q2","start":"2011-04-03","end":"2011-07-02","fiscal":true,"ttm":true,"priceDate":"2011-07-01","values":{"debt":4027.3,"cash":1356.1,"net_debt":2671.2000000000003,"debt_equity":0.25707756436035417,"debt_assets":16.728975068331547,"net_debt_ebitda":1.3268428372739915,"debt_fcf":3.1343295198069887,"interest_coverage":11.844254510921177,"current_ratio":2.7546785557023337,"diluted_shares":385.9,"basic_shares":381.9,"dilution":-6.694356217933062,"buybacks":225},"issues":{},"issueCodes":{"software_capex":"missing_inputs","roiic":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2011-Q1","start":"2011-01-01","end":"2011-04-02","fiscal":true,"ttm":true,"priceDate":"2011-04-01","values":{"debt":4300.2,"cash":2788.7,"net_debt":1511.5,"debt_equity":0.28189344923203996,"debt_assets":18.352923100560805,"net_debt_ebitda":0.738037109375,"debt_fcf":3.540133366263274,"interest_coverage":14.339246119733925,"current_ratio":1.492836468885673,"diluted_shares":394.6,"basic_shares":388.6,"dilution":-5.126953125,"buybacks":537.5},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2010-Q4","start":"2010-10-03","end":"2010-12-31","fiscal":true,"ttm":true,"priceDate":"2010-12-31","values":{"debt":2137.1,"cash":917.1,"net_debt":1220,"debt_equity":0.13912505696243735,"debt_assets":10.010117380347925,"net_debt_ebitda":0.5995380608383704,"debt_fcf":1.7342367929887204,"interest_coverage":14.933884297520661,"current_ratio":2.4184115101181427,"diluted_shares":398.7055555555556,"basic_shares":393.5222222222222,"dilution":-3.7931186695053243,"buybacks":350},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","software_capex":"missing_inputs","eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2010-Q3","start":"2010-07-04","end":"2010-10-02","fiscal":true,"ttm":true,"priceDate":"2010-10-01","values":{"debt":2162,"cash":930.2,"net_debt":1231.8,"debt_equity":0.1404206123429848,"debt_assets":10.038538329386636,"net_debt_ebitda":0.605455885967068,"debt_fcf":1.6099486186611065,"interest_coverage":13.24734607218684,"current_ratio":2.355698633231673,"diluted_shares":404.5,"basic_shares":400.7,"dilution":-1.7651385143417464,"buybacks":475},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2010-Q2","start":"2010-04-04","end":"2010-07-03","fiscal":true,"ttm":true,"priceDate":"2010-07-02","values":{"debt":2133.6,"cash":1307.4,"net_debt":826.1999999999998,"debt_equity":0.13904112713504635,"debt_assets":10.025891762096526,"net_debt_ebitda":0.41343074459567647,"debt_fcf":1.6182025028441407,"interest_coverage":11.551294343240652,"current_ratio":2.6905940594059405,"diluted_shares":415.9,"basic_shares":409.3,"dilution":-1.4447387430772896,"buybacks":187.5},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","software_capex":"missing_inputs","roic":"missing_inputs","roiic":"missing_inputs","roic_wacc":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2010-Q1","start":"2010-01-01","end":"2010-04-03","fiscal":true,"ttm":true,"priceDate":"2010-04-01","values":{"debt":2072,"cash":1431.7,"net_debt":640.3,"debt_equity":0.1338501291989664,"debt_assets":9.58168012356298,"net_debt_ebitda":0.32861175263022835,"debt_fcf":1.442193916614464,"interest_coverage":10.461398728428701,"current_ratio":2.550318184377992,"diluted_shares":418.2,"basic_shares":409.6,"dilution":null,"buybacks":0},"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":"2009-Q4","start":"2009-09-27","end":"2009-12-31","fiscal":true,"ttm":true,"priceDate":"2009-12-31","values":{"debt":2181.5,"cash":1564.1,"net_debt":617.4000000000001,"debt_equity":0.14137218179108155,"debt_assets":10.0878612716763,"net_debt_ebitda":0.3362378825835966,"debt_fcf":1.5027209478542398,"interest_coverage":8.88898305084746,"current_ratio":2.7639236259379003,"diluted_shares":422.2395833333333,"basic_shares":409.0375,"dilution":null,"buybacks":0},"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":"2009-Q3","start":"2009-06-28","end":"2009-09-26","fiscal":true,"ttm":false,"priceDate":"2009-09-25","values":{"debt":2022.3,"cash":1745.7,"net_debt":276.5999999999999,"debt_equity":0.13132329831032377,"debt_assets":9.44183766370194,"net_debt_ebitda":null,"debt_fcf":null,"interest_coverage":null,"current_ratio":3.010164386999624,"diluted_shares":420.2,"basic_shares":407.9,"dilution":null,"buybacks":0},"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":"2009-Q2","start":"2009-03-29","end":"2009-06-27","fiscal":true,"ttm":false,"priceDate":"2009-06-26","values":{"debt":2033.3,"cash":1417.4,"net_debt":615.8999999999999,"debt_equity":0.13486641373272135,"debt_assets":9.611166783263062,"net_debt_ebitda":null,"debt_fcf":null,"interest_coverage":null,"current_ratio":2.931871882383828,"diluted_shares":423.7,"basic_shares":415.3,"dilution":null,"buybacks":null},"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.","buybacks":"The reported inputs required for this metric are unavailable in the extracted statements for this period."},"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","buybacks":"missing_inputs"},"growthRates":{},"availableAfter":{}}],"pagination":{"total":69,"limit":200,"offset":0,"order":"newest_first","nextOffset":null},"coverage":{"from":"2009-06-27","through":"2026-06-27","dailyValuation":false},"sources":[{"url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000097745.json","retrievedAt":"2026-09-28T07:37:41.538Z","sha256":"4d98ebd4c91521f5d90f032834b8dec04f78b30758a214be33e6cbba68fa766a","cik":"0000097745","id":"sec-0000097745-4d98ebd4c915"}],"pendingFiling":null,"market":{"currency":"USD","url":"https://query1.finance.yahoo.com/v8/finance/chart/TMO?interval=1d&period1=946684800&period2=1790581061&events=splits","source":"Yahoo Finance","retrievedAt":"2026-09-28T07:37:41.538Z","sha256":"44d9f58f4aac85bfbbad516ef01469c0bc9f5d0a102323f27b6df4791865cabc","latest":{"date":"2026-09-25","close":675}},"rawDataPath":"/api/v2/financials/tmo","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"}