{ "ticker": { "uuid": "1d98aba8-00a9-4130-9cad-e25e0aec7b08", "symbol": "DK", "name": "Delek US Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/1d98aba8-00a9-4130-9cad-e25e0aec7b08/", "api_url": "https://sharemaestro.com/factors/api/tickers/1d98aba8-00a9-4130-9cad-e25e0aec7b08/" }, "ticker_metadata": { "id": 1062, "uuid": "1d98aba8-00a9-4130-9cad-e25e0aec7b08", "symbol": "DK", "name": "Delek US Energy Inc", "asset_type": "equity", "market_cap": 2727909000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "Delek US Holdings, Inc. participates in the integrated downstream energy business in the United States. The company is headquartered in Brentwood, Tennessee.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1d98aba8-00a9-4130-9cad-e25e0aec7b08", "symbol": "DK", "name": "Delek US Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/1d98aba8-00a9-4130-9cad-e25e0aec7b08/", "api_url": "https://sharemaestro.com/factors/api/tickers/1d98aba8-00a9-4130-9cad-e25e0aec7b08/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.81, "quality": 0.2, "momentum": 0.95, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 48.28, "market_cap": 2909129601.56, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1427, "shareholder_yield": 0.0212, "roe": -0.979, "piotroski_f_score": 5, "momentum_12_1": 1.4812, "volatility_252d": 0.5751 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:45.086785+00:00", "batch_id": "" }, "size": { "price_close": 48.28, "market_cap": 2909129601.56, "market_cap_usd": 2909129601.56, "enterprise_value": 5494429601.56, "shares_outstanding": 60255377, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 55.412, "ptbv_ratio": null, "ps_ratio": 0.271, "pcf_ratio": 2.7242, "pfcf_ratio": 1.7611, "ev_ebitda": 7.0073, "ev_ebit": 14.2972, "ev_sales": 0.5119, "ev_fcf": 3.3261, "earnings_yield": null, "fcf_yield": 0.3006, "price_to_sales": 0.271, "price_to_book": 55.412, "price_to_cashflow": 2.7242, "ebitda_to_ev": 0.1427, "sales_yield": 1.9536 }, "yield": { "dividend_yield": 0.0212, "buyback_yield": 0, "shareholder_yield": 0.0212, "debt_paydown_yield": null, "total_yield": 0.0212 }, "quality": { "gross_margin": 0.0659, "operating_margin": 0.0358, "net_margin": -0.0048, "ebitda_margin": 0.073, "fcf_margin": 0.1539, "roe": -0.979, "roa": -0.0068, "roic": 0.1093, "roc_greenblatt": null, "asset_turnover": 1.418, "cash_conversion": -32.1381, "accruals_ratio": -0.1479, "sbc_to_revenue": 0.004, "piotroski_f_score": 5, "altman_z_score": 1.5937, "earnings_stability_5y": 1.9174, "revenue_stability_5y": 0.3571, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0935, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 138.4362, "net_debt_to_ebitda": 3.2972, "debt_to_assets": 0.424, "interest_coverage": 1.1868, "current_ratio": 0.7577, "quick_ratio": 0.4912, "net_debt": 2585300000, "local_beta": 0.0018, "volatility_252d": 0.5751, "volatility_60d": 1.1885, "max_drawdown_12m": -0.328, "risk_adjusted_momentum": 2.5756 }, "growth": { "revenue_growth_1y": -0.0556, "revenue_growth_3y_cagr": -0.1849, "revenue_growth_5y_cagr": 0.0799, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.9996, "book_value_growth_1y": -0.0361, "revenue_growth": -0.0556, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0487, "price_return_3m": 0.1479, "price_return_6m": 0.3415, "price_return_9m": 0.5691, "price_return_12m": 1.6019, "price_return_12m_ex1m": 1.4812, "momentum_6m": 0.3415, "momentum_12m": 1.6019, "momentum_12_1": 1.4812, "distance_from_52w_high": 0, "distance_from_52w_low": 1.4363, "relative_strength": 1.502 }, "raw_ttm": { "revenue_ttm": 10734100000, "gross_profit_ttm": 707800000, "ebit_ttm": 384300000, "ebitda_ttm": 784100000, "net_income_ttm": -51400000, "eps_diluted_ttm": -0.853, "operating_cash_flow_ttm": 1067900000, "capital_expenditure_ttm": 584000000, "fcf_ttm": 1651900000, "dividends_paid_ttm": 61700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 323800000, "cash_and_equivalents": 624100000, "total_current_assets": 2647700000, "total_current_liabilities": 3494600000, "net_ppe": null, "total_assets": 7569900000, "total_debt": 3209400000, "total_equity": 52500000, "net_working_capital": -1435200000, "book_value_per_share": 0.8713, "retained_earnings": -528600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -827000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 8, "rank_ev_ebitda": 20, "rank_ev_ebit": 55, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 35, "rank_roe": 95, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 95, "rank_fcf_margin": 58, "rank_piotroski": 59, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6 }, "composites": { "value_composite": 19, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 82, "yield_composite": 23, "svqf_composite": 28, "vc1_composite": 19, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.4025, "os_score": 0.85, "value_percentile": 0.81, "quality_percentile": 0.2, "momentum_percentile": 0.95, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3938, "ticker_id": 1062, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:45.086785+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.28, "market_cap": 2909129601.56, "market_cap_usd": 2909129601.56, "enterprise_value": 5494429601.56, "shares_outstanding": 60255377, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 55.41199241, "ptbv_ratio": null, "ps_ratio": 0.27101756, "pcf_ratio": 2.72415919, "pfcf_ratio": 1.76108094, "ev_ebitda": 7.00730723, "ev_ebit": 14.2972407, "ev_sales": 0.51186682, "ev_fcf": 3.32612725, "earnings_yield": null, "fcf_yield": 0.30064995, "dividend_yield": 0.02120909, "buyback_yield": 0, "shareholder_yield": 0.02120909, "debt_paydown_yield": null, "total_yield": 0.02120909, "gross_margin": 0.06593939, "operating_margin": 0.03580179, "net_margin": -0.00478848, "ebitda_margin": 0.07304758, "fcf_margin": 0.15389273, "roe": -0.97904762, "roa": -0.00679005, "roic": 0.10926719, "roc_greenblatt": null, "asset_turnover": 1.4179976, "cash_conversion": -32.1381323, "accruals_ratio": -0.14786193, "sbc_to_revenue": 0.00397798, "debt_to_equity": 138.43619048, "net_debt_to_ebitda": 3.29715598, "debt_to_assets": 0.42396861, "interest_coverage": 1.18684373, "current_ratio": 0.75765467, "quick_ratio": 0.49124363, "net_debt": 2585300000, "revenue_growth_1y": -0.05560395, "revenue_growth_3y_cagr": -0.18490472, "revenue_growth_5y_cagr": 0.0798824, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.99957627, "book_value_growth_1y": -0.03612156, "piotroski_f_score": 5, "altman_z_score": 1.59367718, "earnings_stability_5y": 1.917368, "revenue_stability_5y": 0.357131, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04865334, "price_return_3m": 0.14787033, "price_return_6m": 0.34146884, "price_return_9m": 0.56906077, "price_return_12m": 1.60192396, "price_return_12m_ex1m": 1.48120503, "distance_from_52w_high": 0, "distance_from_52w_low": 1.43626748, "relative_strength": 1.50196038, "local_beta": 0.0018, "volatility_252d": 0.57509, "volatility_60d": 1.18847, "max_drawdown_12m": -0.32802243, "revenue_ttm": 10734100000, "gross_profit_ttm": 707800000, "ebit_ttm": 384300000, "ebitda_ttm": 784100000, "net_income_ttm": -51400000, "eps_diluted_ttm": -0.8530359, "operating_cash_flow_ttm": 1067900000, "capital_expenditure_ttm": 584000000, "fcf_ttm": 1651900000, "dividends_paid_ttm": 61700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 323800000, "cash_and_equivalents": 624100000, "total_current_assets": 2647700000, "total_current_liabilities": 3494600000, "net_ppe": null, "total_assets": 7569900000, "total_debt": 3209400000, "total_equity": 52500000, "net_working_capital": -1435200000, "book_value_per_share": 0.87129154, "retained_earnings": -528600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -827000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 8, "rank_ev_ebitda": 20, "rank_ev_ebit": 55, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 35, "rank_roe": 95, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 95, "rank_fcf_margin": 58, "rank_piotroski": 59, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 19, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 82, "yield_composite": 23, "svqf_composite": 28, "vc1_composite": 19, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 48.28, "os": 0.85, "value": 0.81, "quality": 0.2, "momentum": 0.95, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0212, "roe": -0.979, "momentum_12_1": 1.4812, "complete_fields": { "id": 3938, "ticker_id": 1062, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:45.086785+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.28, "market_cap": 2909129601.56, "market_cap_usd": 2909129601.56, "enterprise_value": 5494429601.56, "shares_outstanding": 60255377, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 55.41199241, "ptbv_ratio": null, "ps_ratio": 0.27101756, "pcf_ratio": 2.72415919, "pfcf_ratio": 1.76108094, "ev_ebitda": 7.00730723, "ev_ebit": 14.2972407, "ev_sales": 0.51186682, "ev_fcf": 3.32612725, "earnings_yield": null, "fcf_yield": 0.30064995, "dividend_yield": 0.02120909, "buyback_yield": 0, "shareholder_yield": 0.02120909, "debt_paydown_yield": null, "total_yield": 0.02120909, "gross_margin": 0.06593939, "operating_margin": 0.03580179, "net_margin": -0.00478848, "ebitda_margin": 0.07304758, "fcf_margin": 0.15389273, "roe": -0.97904762, "roa": -0.00679005, "roic": 0.10926719, "roc_greenblatt": null, "asset_turnover": 1.4179976, "cash_conversion": -32.1381323, "accruals_ratio": -0.14786193, "sbc_to_revenue": 0.00397798, "debt_to_equity": 138.43619048, "net_debt_to_ebitda": 3.29715598, "debt_to_assets": 0.42396861, "interest_coverage": 1.18684373, "current_ratio": 0.75765467, "quick_ratio": 0.49124363, "net_debt": 2585300000, "revenue_growth_1y": -0.05560395, "revenue_growth_3y_cagr": -0.18490472, "revenue_growth_5y_cagr": 0.0798824, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.99957627, "book_value_growth_1y": -0.03612156, "piotroski_f_score": 5, "altman_z_score": 1.59367718, "earnings_stability_5y": 1.917368, "revenue_stability_5y": 0.357131, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04865334, "price_return_3m": 0.14787033, "price_return_6m": 0.34146884, "price_return_9m": 0.56906077, "price_return_12m": 1.60192396, "price_return_12m_ex1m": 1.48120503, "distance_from_52w_high": 0, "distance_from_52w_low": 1.43626748, "relative_strength": 1.50196038, "local_beta": 0.0018, "volatility_252d": 0.57509, "volatility_60d": 1.18847, "max_drawdown_12m": -0.32802243, "revenue_ttm": 10734100000, "gross_profit_ttm": 707800000, "ebit_ttm": 384300000, "ebitda_ttm": 784100000, "net_income_ttm": -51400000, "eps_diluted_ttm": -0.8530359, "operating_cash_flow_ttm": 1067900000, "capital_expenditure_ttm": 584000000, "fcf_ttm": 1651900000, "dividends_paid_ttm": 61700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 323800000, "cash_and_equivalents": 624100000, "total_current_assets": 2647700000, "total_current_liabilities": 3494600000, "net_ppe": null, "total_assets": 7569900000, "total_debt": 3209400000, "total_equity": 52500000, "net_working_capital": -1435200000, "book_value_per_share": 0.87129154, "retained_earnings": -528600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -827000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 8, "rank_ev_ebitda": 20, "rank_ev_ebit": 55, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 35, "rank_roe": 95, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 95, "rank_fcf_margin": 58, "rank_piotroski": 59, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 19, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 82, "yield_composite": 23, "svqf_composite": 28, "vc1_composite": 19, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 10722900000, "cost_of_revenue": 10154600000, "gross_profit": 568300000, "ebit": 384200000, "ebitda": 782000000, "pretax_income": 38900000, "tax_provision": -6800000, "net_income": -22800000, "net_income_to_common": -22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 625800000, "total_current_assets": 2068000000, "total_assets": 6847700000, "short_term_debt": 36700000, "long_term_debt": 3223600000, "total_debt": 3260300000, "total_liabilities": 6300400000, "total_equity": 286500000, "shares_outstanding": 60703554, "goodwill_and_intangibles": 881000000 }, "cash_flow": { "operating_cash_flow": 551500000, "capital_expenditure": 529500000, "free_cash_flow": 1081000000, "dividends_paid": 62000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250413, "ticker_id": 1062, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "384200000", "ebitda": "782000000", "netIncome": "-22800000", "grossProfit": "568300000", "depreciation": "None", "totalRevenue": "10722900000", "costOfRevenue": "10154600000", "interestIncome": "255800000", "incomeBeforeTax": "38900000", "interestExpense": "345300000", "operatingIncome": "395900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-345300000", "nonInterestIncome": "None", "operatingExpenses": "172400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10154600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397800000", "sellingGeneralAndAdministrative": "198400000", "netIncomeFromContinuingOperations": "45700000" }, "balance": { "goodwill": "475300000", "inventory": "726000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6847700000", "longTermDebt": "3223600000", "shortTermDebt": "36700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "405700000", "reportedCurrency": "USD", "retainedEarnings": "-311100000", "totalLiabilities": "6300400000", "otherCurrentAssets": "60300000", "totalCurrentAssets": "2068000000", "currentLongTermDebt": "9500000", "longTermInvestments": "427700000", "shortTermInvestments": "None", "currentNetReceivables": "655900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4779700000", "currentAccountsPayable": "1633800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3343900000", "shortLongTermDebtTotal": "3352500000", "totalShareholderEquity": "286500000", "capitalLeaseObligations": "73300000", "otherCurrentLiabilities": "787900000", "totalCurrentLiabilities": "2529400000", "otherNonCurrentLiabilities": "218300000", "totalNonCurrentLiabilities": "3770999999", "cashAndShortTermInvestments": "625800000", "commonStockSharesOutstanding": "60703554", "intangibleAssetsExcludingGoodwill": "405700000", "cashAndCashEquivalentsAtCarryingValue": "625800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20400000", "profitLoss": "None", "dividendPayout": "62000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "149400000", "operatingCashflow": "551500000", "capitalExpenditures": "529500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52300000", "cashflowFromInvestment": "-713600000", "stockBasedCompensation": "86700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10722900000, "cost_of_revenue": 10154600000, "gross_profit": 568300000, "research_and_development": null, "selling_general_admin": 198400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384200000, "depreciation_amortisation": 397800000, "ebitda": 782000000, "interest_expense": 345300000, "interest_income": null, "other_non_operating": null, "pretax_income": 38900000, "tax_provision": -6800000, "effective_tax_rate": null, "net_income": -22800000, "net_income_continuing_ops": 45700000, "net_income_to_common": -22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 625800000, "short_term_investments": null, "net_receivables": 655900000, "inventory": 726000000, "other_current_assets": null, "total_current_assets": 2068000000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 405700000, "goodwill_and_intangibles": 881000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4779700000, "total_assets": 6847700000, "short_term_debt": 36700000, "accounts_payable": 1633800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2529400000, "long_term_debt": 3223600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3770999999, "total_liabilities": 6300400000, "total_debt": 3260300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311100000, "total_equity": 286500000, "shares_outstanding": 60703554, "operating_cash_flow": 551500000, "stock_based_compensation": 86700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 529500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -713600000, "dividends_paid": 62000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52300000, "free_cash_flow": 1081000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "384200000", "ebitda": "782000000", "netIncome": "-22800000", "grossProfit": "568300000", "depreciation": "None", "totalRevenue": "10722900000", "costOfRevenue": "10154600000", "interestIncome": "255800000", "incomeBeforeTax": "38900000", "interestExpense": "345300000", "operatingIncome": "395900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-345300000", "nonInterestIncome": "None", "operatingExpenses": "172400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10154600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397800000", "sellingGeneralAndAdministrative": "198400000", "netIncomeFromContinuingOperations": "45700000" }, "balance": { "goodwill": "475300000", "inventory": "726000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6847700000", "longTermDebt": "3223600000", "shortTermDebt": "36700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "405700000", "reportedCurrency": "USD", "retainedEarnings": "-311100000", "totalLiabilities": "6300400000", "otherCurrentAssets": "60300000", "totalCurrentAssets": "2068000000", "currentLongTermDebt": "9500000", "longTermInvestments": "427700000", "shortTermInvestments": "None", "currentNetReceivables": "655900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4779700000", "currentAccountsPayable": "1633800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3343900000", "shortLongTermDebtTotal": "3352500000", "totalShareholderEquity": "286500000", "capitalLeaseObligations": "73300000", "otherCurrentLiabilities": "787900000", "totalCurrentLiabilities": "2529400000", "otherNonCurrentLiabilities": "218300000", "totalNonCurrentLiabilities": "3770999999", "cashAndShortTermInvestments": "625800000", "commonStockSharesOutstanding": "60703554", "intangibleAssetsExcludingGoodwill": "405700000", "cashAndCashEquivalentsAtCarryingValue": "625800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20400000", "profitLoss": "None", "dividendPayout": "62000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "149400000", "operatingCashflow": "551500000", "capitalExpenditures": "529500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52300000", "cashflowFromInvestment": "-713600000", "stockBasedCompensation": "86700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 11852200000, "cost_of_revenue": 11920100000, "gross_profit": -67900000, "ebit": -393000000, "ebitda": -18500000, "pretax_income": -706000000, "tax_provision": -107900000, "net_income": -560400000, "net_income_to_common": -560400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 735600000, "total_current_assets": 2331900000, "total_assets": 6665800000, "short_term_debt": 52700000, "long_term_debt": 2755700000, "total_debt": 2808400000, "total_liabilities": 6090600000, "total_equity": 312800000, "shares_outstanding": 63882000, "goodwill_and_intangibles": 796900000 }, "cash_flow": { "operating_cash_flow": -66800000, "capital_expenditure": 430600000, "free_cash_flow": 363800000, "dividends_paid": 64200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250418, "ticker_id": 1062, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-393000000", "ebitda": "-18500000", "netIncome": "-560400000", "grossProfit": "-67900000", "depreciation": "None", "totalRevenue": "11852200000", "costOfRevenue": "11920100000", "interestIncome": "217200000", "incomeBeforeTax": "-706000000", "interestExpense": "313000000", "operatingIncome": "-491500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-107900000", "reportedCurrency": "USD", "netInterestIncome": "-313000000", "nonInterestIncome": "None", "operatingExpenses": "423600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11920100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374500000", "sellingGeneralAndAdministrative": "252800000", "netIncomeFromContinuingOperations": "-598100000" }, "balance": { "goodwill": "475300000", "inventory": "893200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6665800000", "longTermDebt": "2755700000", "shortTermDebt": "52700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "321600000", "reportedCurrency": "USD", "retainedEarnings": "-205700000", "totalLiabilities": "6090600000", "otherCurrentAssets": "78800000", "totalCurrentAssets": "2331900000", "currentLongTermDebt": "9500000", "longTermInvestments": "392900000", "shortTermInvestments": "None", "currentNetReceivables": "624300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4333900000", "currentAccountsPayable": "1813800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3032200000", "shortLongTermDebtTotal": "2863200000", "totalShareholderEquity": "312800000", "capitalLeaseObligations": "98000000", "otherCurrentLiabilities": "541500000", "totalCurrentLiabilities": "2516000000", "otherNonCurrentLiabilities": "491300000", "totalNonCurrentLiabilities": "3574600000", "cashAndShortTermInvestments": "735600000", "commonStockSharesOutstanding": "63882000", "intangibleAssetsExcludingGoodwill": "321600000", "cashAndCashEquivalentsAtCarryingValue": "735600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-520900000", "profitLoss": "None", "dividendPayout": "64200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "-66800000", "capitalExpenditures": "430600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "221700000", "cashflowFromInvestment": "-241500000", "stockBasedCompensation": "33800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11852200000, "cost_of_revenue": 11920100000, "gross_profit": -67900000, "research_and_development": null, "selling_general_admin": 252800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -393000000, "depreciation_amortisation": 374500000, "ebitda": -18500000, "interest_expense": 313000000, "interest_income": null, "other_non_operating": null, "pretax_income": -706000000, "tax_provision": -107900000, "effective_tax_rate": null, "net_income": -560400000, "net_income_continuing_ops": -598100000, "net_income_to_common": -560400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 735600000, "short_term_investments": null, "net_receivables": 624300000, "inventory": 893200000, "other_current_assets": null, "total_current_assets": 2331900000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 321600000, "goodwill_and_intangibles": 796900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4333900000, "total_assets": 6665800000, "short_term_debt": 52700000, "accounts_payable": 1813800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2516000000, "long_term_debt": 2755700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3574600000, "total_liabilities": 6090600000, "total_debt": 2808400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205700000, "total_equity": 312800000, "shares_outstanding": 63882000, "operating_cash_flow": -66800000, "stock_based_compensation": 33800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 430600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241500000, "dividends_paid": 64200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 221700000, "free_cash_flow": 363800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-393000000", "ebitda": "-18500000", "netIncome": "-560400000", "grossProfit": "-67900000", "depreciation": "None", "totalRevenue": "11852200000", "costOfRevenue": "11920100000", "interestIncome": "217200000", "incomeBeforeTax": "-706000000", "interestExpense": "313000000", "operatingIncome": "-491500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-107900000", "reportedCurrency": "USD", "netInterestIncome": "-313000000", "nonInterestIncome": "None", "operatingExpenses": "423600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11920100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374500000", "sellingGeneralAndAdministrative": "252800000", "netIncomeFromContinuingOperations": "-598100000" }, "balance": { "goodwill": "475300000", "inventory": "893200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6665800000", "longTermDebt": "2755700000", "shortTermDebt": "52700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "321600000", "reportedCurrency": "USD", "retainedEarnings": "-205700000", "totalLiabilities": "6090600000", "otherCurrentAssets": "78800000", "totalCurrentAssets": "2331900000", "currentLongTermDebt": "9500000", "longTermInvestments": "392900000", "shortTermInvestments": "None", "currentNetReceivables": "624300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4333900000", "currentAccountsPayable": "1813800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3032200000", "shortLongTermDebtTotal": "2863200000", "totalShareholderEquity": "312800000", "capitalLeaseObligations": "98000000", "otherCurrentLiabilities": "541500000", "totalCurrentLiabilities": "2516000000", "otherNonCurrentLiabilities": "491300000", "totalNonCurrentLiabilities": "3574600000", "cashAndShortTermInvestments": "735600000", "commonStockSharesOutstanding": "63882000", "intangibleAssetsExcludingGoodwill": "321600000", "cashAndCashEquivalentsAtCarryingValue": "735600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-520900000", "profitLoss": "None", "dividendPayout": "64200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "-66800000", "capitalExpenditures": "430600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "221700000", "cashflowFromInvestment": "-241500000", "stockBasedCompensation": "33800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 16917400000, "cost_of_revenue": 15881400000, "gross_profit": 1036000000, "ebit": 312400000, "ebitda": 664000000, "pretax_income": 51800000, "tax_provision": 5100000, "net_income": 19800000, "net_income_to_common": 19800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 821800000, "total_current_assets": 2666000000, "total_assets": 7171800000, "short_term_debt": 94600000, "long_term_debt": 2555300000, "total_debt": 2649900000, "total_liabilities": 6212100000, "total_equity": 845500000, "shares_outstanding": 65975301, "goodwill_and_intangibles": 975200000 }, "cash_flow": { "operating_cash_flow": 1013600000, "capital_expenditure": 396800000, "free_cash_flow": 1410400000, "dividends_paid": 60300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250423, "ticker_id": 1062, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "312400000", "ebitda": "664000000", "netIncome": "19800000", "grossProfit": "1036000000", "depreciation": "None", "totalRevenue": "16917400000", "costOfRevenue": "15881400000", "interestIncome": "231800000", "incomeBeforeTax": "51800000", "interestExpense": "318200000", "operatingIncome": "279900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5100000", "reportedCurrency": "USD", "netInterestIncome": "-301800000", "nonInterestIncome": "None", "operatingExpenses": "756100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15881400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351600000", "sellingGeneralAndAdministrative": "286400000", "netIncomeFromContinuingOperations": "97100000" }, "balance": { "goodwill": "687500000", "inventory": "941200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7171800000", "longTermDebt": "2555300000", "shortTermDebt": "94600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "287700000", "reportedCurrency": "USD", "retainedEarnings": "430000000", "totalLiabilities": "6212100000", "otherCurrentAssets": "103800000", "totalCurrentAssets": "2666000000", "currentLongTermDebt": "44500000", "longTermInvestments": "360700000", "shortTermInvestments": "None", "currentNetReceivables": "799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4505800000", "currentAccountsPayable": "1814300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2993400000", "shortLongTermDebtTotal": "2735600000", "totalShareholderEquity": "845500000", "capitalLeaseObligations": "165900000", "otherCurrentLiabilities": "597300000", "totalCurrentLiabilities": "2685100000", "otherNonCurrentLiabilities": "442200000", "totalNonCurrentLiabilities": "3527000000", "cashAndShortTermInvestments": "821800000", "commonStockSharesOutstanding": "65975301", "intangibleAssetsExcludingGoodwill": "287700000", "cashAndCashEquivalentsAtCarryingValue": "821800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46700000", "profitLoss": "None", "dividendPayout": "60300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "559400000", "operatingCashflow": "1013600000", "capitalExpenditures": "396800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-624700000", "cashflowFromInvestment": "-408000000", "stockBasedCompensation": "27500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16917400000, "cost_of_revenue": 15881400000, "gross_profit": 1036000000, "research_and_development": null, "selling_general_admin": 286400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 312400000, "depreciation_amortisation": 351600000, "ebitda": 664000000, "interest_expense": 318200000, "interest_income": null, "other_non_operating": null, "pretax_income": 51800000, "tax_provision": 5100000, "effective_tax_rate": null, "net_income": 19800000, "net_income_continuing_ops": 97100000, "net_income_to_common": 19800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 821800000, "short_term_investments": null, "net_receivables": 799200000, "inventory": 941200000, "other_current_assets": null, "total_current_assets": 2666000000, "net_ppe": null, "goodwill": 687500000, "intangible_assets": 287700000, "goodwill_and_intangibles": 975200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4505800000, "total_assets": 7171800000, "short_term_debt": 94600000, "accounts_payable": 1814300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2685100000, "long_term_debt": 2555300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3527000000, "total_liabilities": 6212100000, "total_debt": 2649900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 430000000, "total_equity": 845500000, "shares_outstanding": 65975301, "operating_cash_flow": 1013600000, "stock_based_compensation": 27500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 396800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -408000000, "dividends_paid": 60300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -624700000, "free_cash_flow": 1410400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "312400000", "ebitda": "664000000", "netIncome": "19800000", "grossProfit": "1036000000", "depreciation": "None", "totalRevenue": "16917400000", "costOfRevenue": "15881400000", "interestIncome": "231800000", "incomeBeforeTax": "51800000", "interestExpense": "318200000", "operatingIncome": "279900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5100000", "reportedCurrency": "USD", "netInterestIncome": "-301800000", "nonInterestIncome": "None", "operatingExpenses": "756100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15881400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351600000", "sellingGeneralAndAdministrative": "286400000", "netIncomeFromContinuingOperations": "97100000" }, "balance": { "goodwill": "687500000", "inventory": "941200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7171800000", "longTermDebt": "2555300000", "shortTermDebt": "94600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "287700000", "reportedCurrency": "USD", "retainedEarnings": "430000000", "totalLiabilities": "6212100000", "otherCurrentAssets": "103800000", "totalCurrentAssets": "2666000000", "currentLongTermDebt": "44500000", "longTermInvestments": "360700000", "shortTermInvestments": "None", "currentNetReceivables": "799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4505800000", "currentAccountsPayable": "1814300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2993400000", "shortLongTermDebtTotal": "2735600000", "totalShareholderEquity": "845500000", "capitalLeaseObligations": "165900000", "otherCurrentLiabilities": "597300000", "totalCurrentLiabilities": "2685100000", "otherNonCurrentLiabilities": "442200000", "totalNonCurrentLiabilities": "3527000000", "cashAndShortTermInvestments": "821800000", "commonStockSharesOutstanding": "65975301", "intangibleAssetsExcludingGoodwill": "287700000", "cashAndCashEquivalentsAtCarryingValue": "821800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46700000", "profitLoss": "None", "dividendPayout": "60300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "559400000", "operatingCashflow": "1013600000", "capitalExpenditures": "396800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-624700000", "cashflowFromInvestment": "-408000000", "stockBasedCompensation": "27500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 19801000000, "cost_of_revenue": 19064500000, "gross_profit": 736500000, "ebit": 517600000, "ebitda": 792600000, "pretax_income": 321800000, "tax_provision": 56400000, "net_income": 257100000, "net_income_to_common": 257100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 841300000, "total_current_assets": 3716900000, "total_assets": 8192800000, "short_term_debt": 124100000, "long_term_debt": 2979200000, "total_debt": 3103300000, "total_liabilities": 7123300000, "total_equity": 943600000, "shares_outstanding": 71516361, "goodwill_and_intangibles": 1059900000 }, "cash_flow": { "operating_cash_flow": 425300000, "capital_expenditure": 311400000, "free_cash_flow": 736700000, "dividends_paid": 42800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250428, "ticker_id": 1062, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "517600000", "ebitda": "792600000", "netIncome": "257100000", "grossProfit": "736500000", "depreciation": "None", "totalRevenue": "19801000000", "costOfRevenue": "19064500000", "interestIncome": "137600000", "incomeBeforeTax": "321800000", "interestExpense": "195800000", "operatingIncome": "457500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "56400000", "reportedCurrency": "USD", "netInterestIncome": "-195300000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "60200000", "costofGoodsAndServicesSold": "19064500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "313700000", "netIncomeFromContinuingOperations": "290500000" }, "balance": { "goodwill": "744300000", "inventory": "1518500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8192800000", "longTermDebt": "2979200000", "shortTermDebt": "124100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "315600000", "reportedCurrency": "USD", "retainedEarnings": "507900000", "totalLiabilities": "7123300000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "3716900000", "currentLongTermDebt": "74500000", "longTermInvestments": "359700000", "shortTermInvestments": "None", "currentNetReceivables": "1255300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4475900000", "currentAccountsPayable": "1745600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2776400000", "shortLongTermDebtTotal": "3225700000", "totalShareholderEquity": "943600000", "capitalLeaseObligations": "172000000", "otherCurrentLiabilities": "1051700000", "totalCurrentLiabilities": "3086400000", "otherNonCurrentLiabilities": "515500000", "totalNonCurrentLiabilities": "4036900000", "cashAndShortTermInvestments": "841300000", "commonStockSharesOutstanding": "71516361", "intangibleAssetsExcludingGoodwill": "315600000", "cashAndCashEquivalentsAtCarryingValue": "841300000", "accumulatedDepreciationAmortizationPPE": "-1572600000" }, "cashflow": { "netIncome": "290500000", "profitLoss": "None", "dividendPayout": "42800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "102300000", "operatingCashflow": "425300000", "capitalExpenditures": "311400000", "changeInReceivables": "-428900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "491100000", "cashflowFromInvestment": "-931600000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19801000000, "cost_of_revenue": 19064500000, "gross_profit": 736500000, "research_and_development": null, "selling_general_admin": 313700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 517600000, "depreciation_amortisation": 275000000, "ebitda": 792600000, "interest_expense": 195800000, "interest_income": null, "other_non_operating": null, "pretax_income": 321800000, "tax_provision": 56400000, "effective_tax_rate": null, "net_income": 257100000, "net_income_continuing_ops": 290500000, "net_income_to_common": 257100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 841300000, "short_term_investments": null, "net_receivables": 1255300000, "inventory": 1518500000, "other_current_assets": null, "total_current_assets": 3716900000, "net_ppe": null, "goodwill": 744300000, "intangible_assets": 315600000, "goodwill_and_intangibles": 1059900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4475900000, "total_assets": 8192800000, "short_term_debt": 124100000, "accounts_payable": 1745600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3086400000, "long_term_debt": 2979200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4036900000, "total_liabilities": 7123300000, "total_debt": 3103300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 507900000, "total_equity": 943600000, "shares_outstanding": 71516361, "operating_cash_flow": 425300000, "stock_based_compensation": 29100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -931600000, "dividends_paid": 42800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 491100000, "free_cash_flow": 736700000, "net_change_in_cash": -15200000 }, "raw_data": { "income": { "ebit": "517600000", "ebitda": "792600000", "netIncome": "257100000", "grossProfit": "736500000", "depreciation": "None", "totalRevenue": "19801000000", "costOfRevenue": "19064500000", "interestIncome": "137600000", "incomeBeforeTax": "321800000", "interestExpense": "195800000", "operatingIncome": "457500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "56400000", "reportedCurrency": "USD", "netInterestIncome": "-195300000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "60200000", "costofGoodsAndServicesSold": "19064500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "313700000", "netIncomeFromContinuingOperations": "290500000" }, "balance": { "goodwill": "744300000", "inventory": "1518500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8192800000", "longTermDebt": "2979200000", "shortTermDebt": "124100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "315600000", "reportedCurrency": "USD", "retainedEarnings": "507900000", "totalLiabilities": "7123300000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "3716900000", "currentLongTermDebt": "74500000", "longTermInvestments": "359700000", "shortTermInvestments": "None", "currentNetReceivables": "1255300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4475900000", "currentAccountsPayable": "1745600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2776400000", "shortLongTermDebtTotal": "3225700000", "totalShareholderEquity": "943600000", "capitalLeaseObligations": "172000000", "otherCurrentLiabilities": "1051700000", "totalCurrentLiabilities": "3086400000", "otherNonCurrentLiabilities": "515500000", "totalNonCurrentLiabilities": "4036900000", "cashAndShortTermInvestments": "841300000", "commonStockSharesOutstanding": "71516361", "intangibleAssetsExcludingGoodwill": "315600000", "cashAndCashEquivalentsAtCarryingValue": "841300000", "accumulatedDepreciationAmortizationPPE": "-1572600000" }, "cashflow": { "netIncome": "290500000", "profitLoss": "None", "dividendPayout": "42800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "102300000", "operatingCashflow": "425300000", "capitalExpenditures": "311400000", "changeInReceivables": "-428900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "491100000", "cashflowFromInvestment": "-931600000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 10648200000, "cost_of_revenue": 10422700000, "gross_profit": 225500000, "ebit": -600000, "ebitda": 264000000, "pretax_income": -137300000, "tax_provision": -42000000, "net_income": -128300000, "net_income_to_common": -128300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 856500000, "total_current_assets": 3019800000, "total_assets": 6812600000, "short_term_debt": 146100000, "long_term_debt": 2125800000, "total_debt": 2271900000, "total_liabilities": 5798600000, "total_equity": 894200000, "shares_outstanding": 73984104, "goodwill_and_intangibles": 832400000 }, "cash_flow": { "operating_cash_flow": 371400000, "capital_expenditure": 223200000, "free_cash_flow": 594600000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250433, "ticker_id": 1062, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-600000", "ebitda": "264000000", "netIncome": "-128300000", "grossProfit": "225500000", "depreciation": "None", "totalRevenue": "10648200000", "costOfRevenue": "10422700000", "interestIncome": "118400000", "incomeBeforeTax": "-137300000", "interestExpense": "137200000", "operatingIncome": "-34700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-42000000", "reportedCurrency": "USD", "netInterestIncome": "-136700000", "nonInterestIncome": "None", "operatingExpenses": "260200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34600000", "costofGoodsAndServicesSold": "10422700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264600000", "sellingGeneralAndAdministrative": "200400000", "netIncomeFromContinuingOperations": "-170500000" }, "balance": { "goodwill": "729700000", "inventory": "1260700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6812600000", "longTermDebt": "2125800000", "shortTermDebt": "146100000", "treasuryStock": "-694100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "102700000", "reportedCurrency": "USD", "retainedEarnings": "384700000", "totalLiabilities": "5798600000", "otherCurrentAssets": "122400000", "totalCurrentAssets": "3019800000", "currentLongTermDebt": "92200000", "longTermInvestments": "344100000", "shortTermInvestments": "45000000", "currentNetReceivables": "780200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3792800000", "currentAccountsPayable": "1695300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2515800000", "shortLongTermDebtTotal": "2423900000", "totalShareholderEquity": "894200000", "capitalLeaseObligations": "205900000", "otherCurrentLiabilities": "1115900000", "totalCurrentLiabilities": "3126700000", "otherNonCurrentLiabilities": "331600000", "totalNonCurrentLiabilities": "2671900000", "cashAndShortTermInvestments": "856500000", "commonStockSharesOutstanding": "73984104", "intangibleAssetsExcludingGoodwill": "102700000", "cashAndCashEquivalentsAtCarryingValue": "856500000", "accumulatedDepreciationAmortizationPPE": "-1338100000" }, "cashflow": { "netIncome": "-170500000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-342300000", "operatingCashflow": "371400000", "capitalExpenditures": "223200000", "changeInReceivables": "-253300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124000000", "cashflowFromInvestment": "-178400000", "stockBasedCompensation": "24600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10648200000, "cost_of_revenue": 10422700000, "gross_profit": 225500000, "research_and_development": null, "selling_general_admin": 200400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -600000, "depreciation_amortisation": 264600000, "ebitda": 264000000, "interest_expense": 137200000, "interest_income": null, "other_non_operating": null, "pretax_income": -137300000, "tax_provision": -42000000, "effective_tax_rate": null, "net_income": -128300000, "net_income_continuing_ops": -170500000, "net_income_to_common": -128300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 856500000, "short_term_investments": 45000000, "net_receivables": 780200000, "inventory": 1260700000, "other_current_assets": null, "total_current_assets": 3019800000, "net_ppe": null, "goodwill": 729700000, "intangible_assets": 102700000, "goodwill_and_intangibles": 832400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3792800000, "total_assets": 6812600000, "short_term_debt": 146100000, "accounts_payable": 1695300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3126700000, "long_term_debt": 2125800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2671900000, "total_liabilities": 5798600000, "total_debt": 2271900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 384700000, "total_equity": 894200000, "shares_outstanding": 73984104, "operating_cash_flow": 371400000, "stock_based_compensation": 24600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178400000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124000000, "free_cash_flow": 594600000, "net_change_in_cash": 69000000 }, "raw_data": { "income": { "ebit": "-600000", "ebitda": "264000000", "netIncome": "-128300000", "grossProfit": "225500000", "depreciation": "None", "totalRevenue": "10648200000", "costOfRevenue": "10422700000", "interestIncome": "118400000", "incomeBeforeTax": "-137300000", "interestExpense": "137200000", "operatingIncome": "-34700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-42000000", "reportedCurrency": "USD", "netInterestIncome": "-136700000", "nonInterestIncome": "None", "operatingExpenses": "260200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34600000", "costofGoodsAndServicesSold": "10422700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264600000", "sellingGeneralAndAdministrative": "200400000", "netIncomeFromContinuingOperations": "-170500000" }, "balance": { "goodwill": "729700000", "inventory": "1260700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6812600000", "longTermDebt": "2125800000", "shortTermDebt": "146100000", "treasuryStock": "-694100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "102700000", "reportedCurrency": "USD", "retainedEarnings": "384700000", "totalLiabilities": "5798600000", "otherCurrentAssets": "122400000", "totalCurrentAssets": "3019800000", "currentLongTermDebt": "92200000", "longTermInvestments": "344100000", "shortTermInvestments": "45000000", "currentNetReceivables": "780200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3792800000", "currentAccountsPayable": "1695300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2515800000", "shortLongTermDebtTotal": "2423900000", "totalShareholderEquity": "894200000", "capitalLeaseObligations": "205900000", "otherCurrentLiabilities": "1115900000", "totalCurrentLiabilities": "3126700000", "otherNonCurrentLiabilities": "331600000", "totalNonCurrentLiabilities": "2671900000", "cashAndShortTermInvestments": "856500000", "commonStockSharesOutstanding": "73984104", "intangibleAssetsExcludingGoodwill": "102700000", "cashAndCashEquivalentsAtCarryingValue": "856500000", "accumulatedDepreciationAmortizationPPE": "-1338100000" }, "cashflow": { "netIncome": "-170500000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-342300000", "operatingCashflow": "371400000", "capitalExpenditures": "223200000", "changeInReceivables": "-253300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124000000", "cashflowFromInvestment": "-178400000", "stockBasedCompensation": "24600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 7301800000, "cost_of_revenue": 7588800000, "gross_profit": -287000000, "ebit": -641700000, "ebitda": -374100000, "pretax_income": -767400000, "tax_provision": -193600000, "net_income": -611400000, "net_income_to_common": -611400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 787500000, "total_current_assets": 2299500000, "total_assets": 6134100000, "short_term_debt": 83600000, "long_term_debt": 2315000000, "total_debt": 2398600000, "total_liabilities": 5009000000, "total_equity": 1006700000, "shares_outstanding": 73598389, "goodwill_and_intangibles": 837500000 }, "cash_flow": { "operating_cash_flow": -282900000, "capital_expenditure": 272200000, "free_cash_flow": -10700000, "dividends_paid": 69100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250438, "ticker_id": 1062, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-641700000", "ebitda": "-374100000", "netIncome": "-611400000", "grossProfit": "-287000000", "depreciation": "None", "totalRevenue": "7301800000", "costOfRevenue": "7588800000", "interestIncome": "3300000", "incomeBeforeTax": "-767400000", "interestExpense": "129000000", "operatingIncome": "-732300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-193600000", "reportedCurrency": "USD", "netInterestIncome": "-125700000", "nonInterestIncome": "None", "operatingExpenses": "445300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "93900000", "costofGoodsAndServicesSold": "7588800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267600000", "sellingGeneralAndAdministrative": "234600000", "netIncomeFromContinuingOperations": "-570400000" }, "balance": { "goodwill": "729700000", "inventory": "727700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6134100000", "longTermDebt": "2315000000", "shortTermDebt": "83600000", "treasuryStock": "-694100000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "107800000", "reportedCurrency": "USD", "retainedEarnings": "522000000", "totalLiabilities": "5009000000", "otherCurrentAssets": "114400000", "totalCurrentAssets": "2299500000", "currentLongTermDebt": "33400000", "longTermInvestments": "363600000", "shortTermInvestments": "1100000", "currentNetReceivables": "669900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3834600000", "currentAccountsPayable": "1144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2367200000", "shortLongTermDebtTotal": "2530400000", "totalShareholderEquity": "1006700000", "capitalLeaseObligations": "182000000", "otherCurrentLiabilities": "566100000", "totalCurrentLiabilities": "1903200000", "otherNonCurrentLiabilities": "535300000", "totalNonCurrentLiabilities": "3105800000", "cashAndShortTermInvestments": "787500000", "commonStockSharesOutstanding": "73598389", "intangibleAssetsExcludingGoodwill": "107800000", "cashAndCashEquivalentsAtCarryingValue": "787500000", "accumulatedDepreciationAmortizationPPE": "-1152300000" }, "cashflow": { "netIncome": "-570400000", "profitLoss": "None", "dividendPayout": "69100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "244400000", "operatingCashflow": "-282900000", "capitalExpenditures": "272200000", "changeInReceivables": "259700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "306400000", "cashflowFromInvestment": "-191300000", "stockBasedCompensation": "22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-167800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7301800000, "cost_of_revenue": 7588800000, "gross_profit": -287000000, "research_and_development": null, "selling_general_admin": 234600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -641700000, "depreciation_amortisation": 267600000, "ebitda": -374100000, "interest_expense": 129000000, "interest_income": null, "other_non_operating": null, "pretax_income": -767400000, "tax_provision": -193600000, "effective_tax_rate": null, "net_income": -611400000, "net_income_continuing_ops": -570400000, "net_income_to_common": -611400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 787500000, "short_term_investments": 1100000, "net_receivables": 669900000, "inventory": 727700000, "other_current_assets": null, "total_current_assets": 2299500000, "net_ppe": null, "goodwill": 729700000, "intangible_assets": 107800000, "goodwill_and_intangibles": 837500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3834600000, "total_assets": 6134100000, "short_term_debt": 83600000, "accounts_payable": 1144000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1903200000, "long_term_debt": 2315000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3105800000, "total_liabilities": 5009000000, "total_debt": 2398600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522000000, "total_equity": 1006700000, "shares_outstanding": 73598389, "operating_cash_flow": -282900000, "stock_based_compensation": 22800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191300000, "dividends_paid": 69100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 306400000, "free_cash_flow": -10700000, "net_change_in_cash": -167800000 }, "raw_data": { "income": { "ebit": "-641700000", "ebitda": "-374100000", "netIncome": "-611400000", "grossProfit": "-287000000", "depreciation": "None", "totalRevenue": "7301800000", "costOfRevenue": "7588800000", "interestIncome": "3300000", "incomeBeforeTax": "-767400000", "interestExpense": "129000000", "operatingIncome": "-732300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-193600000", "reportedCurrency": "USD", "netInterestIncome": "-125700000", "nonInterestIncome": "None", "operatingExpenses": "445300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "93900000", "costofGoodsAndServicesSold": "7588800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267600000", "sellingGeneralAndAdministrative": "234600000", "netIncomeFromContinuingOperations": "-570400000" }, "balance": { "goodwill": "729700000", "inventory": "727700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6134100000", "longTermDebt": "2315000000", "shortTermDebt": "83600000", "treasuryStock": "-694100000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "107800000", "reportedCurrency": "USD", "retainedEarnings": "522000000", "totalLiabilities": "5009000000", "otherCurrentAssets": "114400000", "totalCurrentAssets": "2299500000", "currentLongTermDebt": "33400000", "longTermInvestments": "363600000", "shortTermInvestments": "1100000", "currentNetReceivables": "669900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3834600000", "currentAccountsPayable": "1144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2367200000", "shortLongTermDebtTotal": "2530400000", "totalShareholderEquity": "1006700000", "capitalLeaseObligations": "182000000", "otherCurrentLiabilities": "566100000", "totalCurrentLiabilities": "1903200000", "otherNonCurrentLiabilities": "535300000", "totalNonCurrentLiabilities": "3105800000", "cashAndShortTermInvestments": "787500000", "commonStockSharesOutstanding": "73598389", "intangibleAssetsExcludingGoodwill": "107800000", "cashAndCashEquivalentsAtCarryingValue": "787500000", "accumulatedDepreciationAmortizationPPE": "-1152300000" }, "cashflow": { "netIncome": "-570400000", "profitLoss": "None", "dividendPayout": "69100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "244400000", "operatingCashflow": "-282900000", "capitalExpenditures": "272200000", "changeInReceivables": "259700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "306400000", "cashflowFromInvestment": "-191300000", "stockBasedCompensation": "22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-167800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 9298200000, "cost_of_revenue": 8408100000, "gross_profit": 890100000, "ebit": 533800000, "ebitda": 772500000, "pretax_income": 402700000, "tax_provision": 71700000, "net_income": 310600000, "net_income_to_common": 310600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 955300000, "total_current_assets": 2963300000, "total_assets": 7016300000, "short_term_debt": 76900000, "long_term_debt": 2030700000, "total_debt": 2107600000, "total_liabilities": 5181000000, "total_equity": 1666300000, "shares_outstanding": 76574091, "goodwill_and_intangibles": 966000000 }, "cash_flow": { "operating_cash_flow": 575200000, "capital_expenditure": 432900000, "free_cash_flow": 1008100000, "dividends_paid": 86800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250443, "ticker_id": 1062, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "533800000", "ebitda": "772500000", "netIncome": "310600000", "grossProfit": "890100000", "depreciation": "None", "totalRevenue": "9298200000", "costOfRevenue": "8408100000", "interestIncome": "85500000", "incomeBeforeTax": "402700000", "interestExpense": "131100000", "operatingIncome": "492300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71700000", "reportedCurrency": "USD", "netInterestIncome": "-119800000", "nonInterestIncome": "None", "operatingExpenses": "397800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41500000", "costofGoodsAndServicesSold": "8408100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238700000", "sellingGeneralAndAdministrative": "274700000", "netIncomeFromContinuingOperations": "331000000" }, "balance": { "goodwill": "855700000", "inventory": "946700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7016300000", "longTermDebt": "2030700000", "shortTermDebt": "76900000", "treasuryStock": "-692200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "110300000", "reportedCurrency": "USD", "retainedEarnings": "1205600000", "totalLiabilities": "5181000000", "otherCurrentAssets": "200600000", "totalCurrentAssets": "2963300000", "currentLongTermDebt": "36400000", "longTermInvestments": "416200000", "shortTermInvestments": "12100000", "currentNetReceivables": "860700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4053000000", "currentAccountsPayable": "1599700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2611900000", "shortLongTermDebtTotal": "2251900000", "totalShareholderEquity": "1666300000", "capitalLeaseObligations": "184800000", "otherCurrentLiabilities": "559700000", "totalCurrentLiabilities": "2355900000", "otherNonCurrentLiabilities": "169000000", "totalNonCurrentLiabilities": "2825100000", "cashAndShortTermInvestments": "955300000", "commonStockSharesOutstanding": "76574091", "intangibleAssetsExcludingGoodwill": "110300000", "cashAndCashEquivalentsAtCarryingValue": "955300000", "accumulatedDepreciationAmortizationPPE": "-934500000" }, "cashflow": { "netIncome": "331000000", "profitLoss": "None", "dividendPayout": "86800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-417700000", "operatingCashflow": "575200000", "capitalExpenditures": "432900000", "changeInReceivables": "-276700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7900000", "cashflowFromInvestment": "-691300000", "stockBasedCompensation": "25800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9298200000, "cost_of_revenue": 8408100000, "gross_profit": 890100000, "research_and_development": null, "selling_general_admin": 274700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 533800000, "depreciation_amortisation": 238700000, "ebitda": 772500000, "interest_expense": 131100000, "interest_income": null, "other_non_operating": null, "pretax_income": 402700000, "tax_provision": 71700000, "effective_tax_rate": null, "net_income": 310600000, "net_income_continuing_ops": 331000000, "net_income_to_common": 310600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 955300000, "short_term_investments": 12100000, "net_receivables": 860700000, "inventory": 946700000, "other_current_assets": null, "total_current_assets": 2963300000, "net_ppe": null, "goodwill": 855700000, "intangible_assets": 110300000, "goodwill_and_intangibles": 966000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4053000000, "total_assets": 7016300000, "short_term_debt": 76900000, "accounts_payable": 1599700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2355900000, "long_term_debt": 2030700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2825100000, "total_liabilities": 5181000000, "total_debt": 2107600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1205600000, "total_equity": 1666300000, "shares_outstanding": 76574091, "operating_cash_flow": 575200000, "stock_based_compensation": 25800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -691300000, "dividends_paid": 86800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7900000, "free_cash_flow": 1008100000, "net_change_in_cash": -124000000 }, "raw_data": { "income": { "ebit": "533800000", "ebitda": "772500000", "netIncome": "310600000", "grossProfit": "890100000", "depreciation": "None", "totalRevenue": "9298200000", "costOfRevenue": "8408100000", "interestIncome": "85500000", "incomeBeforeTax": "402700000", "interestExpense": "131100000", "operatingIncome": "492300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71700000", "reportedCurrency": "USD", "netInterestIncome": "-119800000", "nonInterestIncome": "None", "operatingExpenses": "397800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41500000", "costofGoodsAndServicesSold": "8408100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238700000", "sellingGeneralAndAdministrative": "274700000", "netIncomeFromContinuingOperations": "331000000" }, "balance": { "goodwill": "855700000", "inventory": "946700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7016300000", "longTermDebt": "2030700000", "shortTermDebt": "76900000", "treasuryStock": "-692200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "110300000", "reportedCurrency": "USD", "retainedEarnings": "1205600000", "totalLiabilities": "5181000000", "otherCurrentAssets": "200600000", "totalCurrentAssets": "2963300000", "currentLongTermDebt": "36400000", "longTermInvestments": "416200000", "shortTermInvestments": "12100000", "currentNetReceivables": "860700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4053000000", "currentAccountsPayable": "1599700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2611900000", "shortLongTermDebtTotal": "2251900000", "totalShareholderEquity": "1666300000", "capitalLeaseObligations": "184800000", "otherCurrentLiabilities": "559700000", "totalCurrentLiabilities": "2355900000", "otherNonCurrentLiabilities": "169000000", "totalNonCurrentLiabilities": "2825100000", "cashAndShortTermInvestments": "955300000", "commonStockSharesOutstanding": "76574091", "intangibleAssetsExcludingGoodwill": "110300000", "cashAndCashEquivalentsAtCarryingValue": "955300000", "accumulatedDepreciationAmortizationPPE": "-934500000" }, "cashflow": { "netIncome": "331000000", "profitLoss": "None", "dividendPayout": "86800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-417700000", "operatingCashflow": "575200000", "capitalExpenditures": "432900000", "changeInReceivables": "-276700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7900000", "cashflowFromInvestment": "-691300000", "stockBasedCompensation": "25800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 10172400000, "cost_of_revenue": 9199600000, "gross_profit": 972800000, "ebit": 610700000, "ebitda": 812000000, "pretax_income": 485500000, "tax_provision": 96400000, "net_income": 345600000, "net_income_to_common": 345600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1079300000, "total_current_assets": 2420300000, "total_assets": 5760600000, "short_term_debt": 32000000, "long_term_debt": 1751300000, "total_debt": 1783300000, "total_liabilities": 3932500000, "total_equity": 1652600000, "shares_outstanding": 86768401, "goodwill_and_intangibles": 962200000 }, "cash_flow": { "operating_cash_flow": 560300000, "capital_expenditure": 323700000, "free_cash_flow": 884000000, "dividends_paid": 80100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250448, "ticker_id": 1062, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "610700000", "ebitda": "812000000", "netIncome": "345600000", "grossProfit": "972800000", "depreciation": "None", "totalRevenue": "10172400000", "costOfRevenue": "9199600000", "interestIncome": "110400000", "incomeBeforeTax": "485500000", "interestExpense": "125900000", "operatingIncome": "611900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "96400000", "reportedCurrency": "USD", "netInterestIncome": "-120100000", "nonInterestIncome": "None", "operatingExpenses": "360900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9199600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201300000", "sellingGeneralAndAdministrative": "247600000", "netIncomeFromContinuingOperations": "383600000" }, "balance": { "goodwill": "857800000", "inventory": "690900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "5760600000", "longTermDebt": "1751300000", "shortTermDebt": "32000000", "treasuryStock": "-514100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "104400000", "reportedCurrency": "USD", "retainedEarnings": "1001800000", "totalLiabilities": "3932500000", "otherCurrentAssets": "148700000", "totalCurrentAssets": "2420300000", "currentLongTermDebt": "32000000", "longTermInvestments": "130300000", "shortTermInvestments": "15600000", "currentNetReceivables": "514400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3340300000", "currentAccountsPayable": "1011200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2194900000", "shortLongTermDebtTotal": "1783300000", "totalShareholderEquity": "1652600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494300000", "totalCurrentLiabilities": "1663500000", "otherNonCurrentLiabilities": "93900000", "totalNonCurrentLiabilities": "2269000000", "cashAndShortTermInvestments": "1079300000", "commonStockSharesOutstanding": "86768401", "intangibleAssetsExcludingGoodwill": "104400000", "cashAndCashEquivalentsAtCarryingValue": "1079300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "383600000", "profitLoss": "None", "dividendPayout": "80100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "138700000", "operatingCashflow": "560300000", "capitalExpenditures": "323700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297600000", "cashflowFromInvestment": "-125300000", "stockBasedCompensation": "21400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10172400000, "cost_of_revenue": 9199600000, "gross_profit": 972800000, "research_and_development": null, "selling_general_admin": 247600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 610700000, "depreciation_amortisation": 201300000, "ebitda": 812000000, "interest_expense": 125900000, "interest_income": null, "other_non_operating": null, "pretax_income": 485500000, "tax_provision": 96400000, "effective_tax_rate": null, "net_income": 345600000, "net_income_continuing_ops": 383600000, "net_income_to_common": 345600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1079300000, "short_term_investments": 15600000, "net_receivables": 514400000, "inventory": 690900000, "other_current_assets": null, "total_current_assets": 2420300000, "net_ppe": null, "goodwill": 857800000, "intangible_assets": 104400000, "goodwill_and_intangibles": 962200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3340300000, "total_assets": 5760600000, "short_term_debt": 32000000, "accounts_payable": 1011200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1663500000, "long_term_debt": 1751300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2269000000, "total_liabilities": 3932500000, "total_debt": 1783300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1001800000, "total_equity": 1652600000, "shares_outstanding": 86768401, "operating_cash_flow": 560300000, "stock_based_compensation": 21400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125300000, "dividends_paid": 80100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -297600000, "free_cash_flow": 884000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "610700000", "ebitda": "812000000", "netIncome": "345600000", "grossProfit": "972800000", "depreciation": "None", "totalRevenue": "10172400000", "costOfRevenue": "9199600000", "interestIncome": "110400000", "incomeBeforeTax": "485500000", "interestExpense": "125900000", "operatingIncome": "611900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "96400000", "reportedCurrency": "USD", "netInterestIncome": "-120100000", "nonInterestIncome": "None", "operatingExpenses": "360900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9199600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201300000", "sellingGeneralAndAdministrative": "247600000", "netIncomeFromContinuingOperations": "383600000" }, "balance": { "goodwill": "857800000", "inventory": "690900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "5760600000", "longTermDebt": "1751300000", "shortTermDebt": "32000000", "treasuryStock": "-514100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "104400000", "reportedCurrency": "USD", "retainedEarnings": "1001800000", "totalLiabilities": "3932500000", "otherCurrentAssets": "148700000", "totalCurrentAssets": "2420300000", "currentLongTermDebt": "32000000", "longTermInvestments": "130300000", "shortTermInvestments": "15600000", "currentNetReceivables": "514400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3340300000", "currentAccountsPayable": "1011200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2194900000", "shortLongTermDebtTotal": "1783300000", "totalShareholderEquity": "1652600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494300000", "totalCurrentLiabilities": "1663500000", "otherNonCurrentLiabilities": "93900000", "totalNonCurrentLiabilities": "2269000000", "cashAndShortTermInvestments": "1079300000", "commonStockSharesOutstanding": "86768401", "intangibleAssetsExcludingGoodwill": "104400000", "cashAndCashEquivalentsAtCarryingValue": "1079300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "383600000", "profitLoss": "None", "dividendPayout": "80100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "138700000", "operatingCashflow": "560300000", "capitalExpenditures": "323700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297600000", "cashflowFromInvestment": "-125300000", "stockBasedCompensation": "21400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 2653100000, "cost_of_revenue": 2723800000, "gross_profit": -70700000, "ebit": -110800000, "ebitda": -7500000, "pretax_income": -248900000, "tax_provision": -58200000, "net_income": -201300000, "net_income_to_common": -201300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624100000, "total_current_assets": 2647700000, "total_assets": 7569900000, "short_term_debt": 35800000, "long_term_debt": 3173600000, "total_debt": 3209400000, "total_liabilities": 7267900000, "total_equity": 52500000, "shares_outstanding": 60255377, "goodwill_and_intangibles": 879500000 }, "cash_flow": { "operating_cash_flow": 466100000, "capital_expenditure": 187700000, "free_cash_flow": 653800000, "dividends_paid": 15600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250411, "ticker_id": 1062, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-110800000", "ebitda": "-7500000", "netIncome": "-201300000", "grossProfit": "-70700000", "depreciation": "None", "totalRevenue": "2653100000", "costOfRevenue": "2723800000", "interestIncome": "None", "incomeBeforeTax": "-248900000", "interestExpense": "62600000", "operatingIncome": "-110800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-58200000", "reportedCurrency": "USD", "netInterestIncome": "-84500000", "nonInterestIncome": "None", "operatingExpenses": "40100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2723800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "-190700000" }, "balance": { "goodwill": "475300000", "inventory": "931000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7569900000", "longTermDebt": "3173600000", "shortTermDebt": "35800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "404200000", "reportedCurrency": "USD", "retainedEarnings": "-528600000", "totalLiabilities": "7267900000", "otherCurrentAssets": "149900000", "totalCurrentAssets": "2647700000", "currentLongTermDebt": "9500000", "longTermInvestments": "424400000", "shortTermInvestments": "None", "currentNetReceivables": "942700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922200000", "currentAccountsPayable": "2309700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3252300000", "totalShareholderEquity": "52500000", "capitalLeaseObligations": "69200000", "otherCurrentLiabilities": "1149100000", "totalCurrentLiabilities": "3494600000", "otherNonCurrentLiabilities": "331300000", "totalNonCurrentLiabilities": "3773299999", "cashAndShortTermInvestments": "624100000", "commonStockSharesOutstanding": "60255377", "intangibleAssetsExcludingGoodwill": "404200000", "cashAndCashEquivalentsAtCarryingValue": "624100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190900000", "profitLoss": "None", "dividendPayout": "15600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-264399999", "operatingCashflow": "466100000", "capitalExpenditures": "187700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272500000", "cashflowFromInvestment": "-195300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2653100000, "cost_of_revenue": 2723800000, "gross_profit": -70700000, "research_and_development": null, "selling_general_admin": 44000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110800000, "depreciation_amortisation": 103300000, "ebitda": -7500000, "interest_expense": 62600000, "interest_income": null, "other_non_operating": null, "pretax_income": -248900000, "tax_provision": -58200000, "effective_tax_rate": null, "net_income": -201300000, "net_income_continuing_ops": -190700000, "net_income_to_common": -201300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 624100000, "short_term_investments": null, "net_receivables": 942700000, "inventory": 931000000, "other_current_assets": null, "total_current_assets": 2647700000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 404200000, "goodwill_and_intangibles": 879500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4922200000, "total_assets": 7569900000, "short_term_debt": 35800000, "accounts_payable": 2309700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3494600000, "long_term_debt": 3173600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3773299999, "total_liabilities": 7267900000, "total_debt": 3209400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528600000, "total_equity": 52500000, "shares_outstanding": 60255377, "operating_cash_flow": 466100000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195300000, "dividends_paid": 15600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272500000, "free_cash_flow": 653800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-110800000", "ebitda": "-7500000", "netIncome": "-201300000", "grossProfit": "-70700000", "depreciation": "None", "totalRevenue": "2653100000", "costOfRevenue": "2723800000", "interestIncome": "None", "incomeBeforeTax": "-248900000", "interestExpense": "62600000", "operatingIncome": "-110800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-58200000", "reportedCurrency": "USD", "netInterestIncome": "-84500000", "nonInterestIncome": "None", "operatingExpenses": "40100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2723800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "-190700000" }, "balance": { "goodwill": "475300000", "inventory": "931000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7569900000", "longTermDebt": "3173600000", "shortTermDebt": "35800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "404200000", "reportedCurrency": "USD", "retainedEarnings": "-528600000", "totalLiabilities": "7267900000", "otherCurrentAssets": "149900000", "totalCurrentAssets": "2647700000", "currentLongTermDebt": "9500000", "longTermInvestments": "424400000", "shortTermInvestments": "None", "currentNetReceivables": "942700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922200000", "currentAccountsPayable": "2309700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3252300000", "totalShareholderEquity": "52500000", "capitalLeaseObligations": "69200000", "otherCurrentLiabilities": "1149100000", "totalCurrentLiabilities": "3494600000", "otherNonCurrentLiabilities": "331300000", "totalNonCurrentLiabilities": "3773299999", "cashAndShortTermInvestments": "624100000", "commonStockSharesOutstanding": "60255377", "intangibleAssetsExcludingGoodwill": "404200000", "cashAndCashEquivalentsAtCarryingValue": "624100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190900000", "profitLoss": "None", "dividendPayout": "15600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-264399999", "operatingCashflow": "466100000", "capitalExpenditures": "187700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272500000", "cashflowFromInvestment": "-195300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 2429400000, "cost_of_revenue": 2190600000, "gross_profit": 238800000, "ebit": 184500000, "ebitda": 285600000, "pretax_income": 102300000, "tax_provision": 4200000, "net_income": 78300000, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 625800000, "total_current_assets": 2068000000, "total_assets": 6847700000, "short_term_debt": 36700000, "long_term_debt": 3223600000, "total_debt": 3260300000, "total_liabilities": 6300400000, "total_equity": 286500000, "shares_outstanding": 61926891, "goodwill_and_intangibles": 881000000 }, "cash_flow": { "operating_cash_flow": 506400000, "capital_expenditure": 120000000, "free_cash_flow": 626400000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250412, "ticker_id": 1062, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184500000", "ebitda": "285600000", "netIncome": "78300000", "grossProfit": "238800000", "depreciation": "None", "totalRevenue": "2429400000", "costOfRevenue": "2190600000", "interestIncome": "59400000", "incomeBeforeTax": "102300000", "interestExpense": "82200000", "operatingIncome": "202400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-82200000", "nonInterestIncome": "None", "operatingExpenses": "36400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2190600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101100000", "sellingGeneralAndAdministrative": "54600000", "netIncomeFromContinuingOperations": "98100000" }, "balance": { "goodwill": "475300000", "inventory": "726000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6847700000", "longTermDebt": "3223600000", "shortTermDebt": "36700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "405700000", "reportedCurrency": "USD", "retainedEarnings": "-311100000", "totalLiabilities": "6300400000", "otherCurrentAssets": "60300000", "totalCurrentAssets": "2068000000", "currentLongTermDebt": "9500000", "longTermInvestments": "427700000", "shortTermInvestments": "None", "currentNetReceivables": "655900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4779700000", "currentAccountsPayable": "1633800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3343900000", "shortLongTermDebtTotal": "3352500000", "totalShareholderEquity": "286500000", "capitalLeaseObligations": "73300000", "otherCurrentLiabilities": "787900000", "totalCurrentLiabilities": "2529400000", "otherNonCurrentLiabilities": "218300000", "totalNonCurrentLiabilities": "3770999999", "cashAndShortTermInvestments": "625800000", "commonStockSharesOutstanding": "61926891", "intangibleAssetsExcludingGoodwill": "405700000", "cashAndCashEquivalentsAtCarryingValue": "625800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79300000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "90700000", "operatingCashflow": "506400000", "capitalExpenditures": "120000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391000000", "cashflowFromInvestment": "-120500000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2429400000, "cost_of_revenue": 2190600000, "gross_profit": 238800000, "research_and_development": null, "selling_general_admin": 54600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184500000, "depreciation_amortisation": 101100000, "ebitda": 285600000, "interest_expense": 82200000, "interest_income": null, "other_non_operating": null, "pretax_income": 102300000, "tax_provision": 4200000, "effective_tax_rate": null, "net_income": 78300000, "net_income_continuing_ops": 98100000, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 625800000, "short_term_investments": null, "net_receivables": 655900000, "inventory": 726000000, "other_current_assets": null, "total_current_assets": 2068000000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 405700000, "goodwill_and_intangibles": 881000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4779700000, "total_assets": 6847700000, "short_term_debt": 36700000, "accounts_payable": 1633800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2529400000, "long_term_debt": 3223600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3770999999, "total_liabilities": 6300400000, "total_debt": 3260300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311100000, "total_equity": 286500000, "shares_outstanding": 61926891, "operating_cash_flow": 506400000, "stock_based_compensation": 21100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120500000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -391000000, "free_cash_flow": 626400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184500000", "ebitda": "285600000", "netIncome": "78300000", "grossProfit": "238800000", "depreciation": "None", "totalRevenue": "2429400000", "costOfRevenue": "2190600000", "interestIncome": "59400000", "incomeBeforeTax": "102300000", "interestExpense": "82200000", "operatingIncome": "202400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-82200000", "nonInterestIncome": "None", "operatingExpenses": "36400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2190600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101100000", "sellingGeneralAndAdministrative": "54600000", "netIncomeFromContinuingOperations": "98100000" }, "balance": { "goodwill": "475300000", "inventory": "726000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6847700000", "longTermDebt": "3223600000", "shortTermDebt": "36700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "405700000", "reportedCurrency": "USD", "retainedEarnings": "-311100000", "totalLiabilities": "6300400000", "otherCurrentAssets": "60300000", "totalCurrentAssets": "2068000000", "currentLongTermDebt": "9500000", "longTermInvestments": "427700000", "shortTermInvestments": "None", "currentNetReceivables": "655900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4779700000", "currentAccountsPayable": "1633800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3343900000", "shortLongTermDebtTotal": "3352500000", "totalShareholderEquity": "286500000", "capitalLeaseObligations": "73300000", "otherCurrentLiabilities": "787900000", "totalCurrentLiabilities": "2529400000", "otherNonCurrentLiabilities": "218300000", "totalNonCurrentLiabilities": "3770999999", "cashAndShortTermInvestments": "625800000", "commonStockSharesOutstanding": "61926891", "intangibleAssetsExcludingGoodwill": "405700000", "cashAndCashEquivalentsAtCarryingValue": "625800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79300000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "90700000", "operatingCashflow": "506400000", "capitalExpenditures": "120000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391000000", "cashflowFromInvestment": "-120500000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 2887000000, "cost_of_revenue": 2393000000, "gross_profit": 494000000, "ebit": 328100000, "ebitda": 429400000, "pretax_income": 235000000, "tax_provision": 39900000, "net_income": 178000000, "net_income_to_common": 178000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630900000, "total_current_assets": 2345800000, "total_assets": 7080900000, "short_term_debt": 438500000, "long_term_debt": 3167800000, "total_debt": 3606300000, "total_liabilities": 6636100000, "total_equity": 180900000, "shares_outstanding": 60944900, "goodwill_and_intangibles": 884600000 }, "cash_flow": { "operating_cash_flow": 44000000, "capital_expenditure": 108000000, "free_cash_flow": 152000000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250414, "ticker_id": 1062, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328100000", "ebitda": "429400000", "netIncome": "178000000", "grossProfit": "494000000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "2393000000", "interestIncome": "61900000", "incomeBeforeTax": "235000000", "interestExpense": "93100000", "operatingIncome": "295700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39900000", "reportedCurrency": "USD", "netInterestIncome": "-93100000", "nonInterestIncome": "None", "operatingExpenses": "198300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101300000", "sellingGeneralAndAdministrative": "50700000", "netIncomeFromContinuingOperations": "195100000" }, "balance": { "goodwill": "475300000", "inventory": "769300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7080900000", "longTermDebt": "3167800000", "shortTermDebt": "438500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "409300000", "reportedCurrency": "USD", "retainedEarnings": "-363100000", "totalLiabilities": "6636100000", "otherCurrentAssets": "278400000", "totalCurrentAssets": "2345800000", "currentLongTermDebt": "9500000", "longTermInvestments": "419600000", "shortTermInvestments": "None", "currentNetReceivables": "667200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4735100000", "currentAccountsPayable": "1755200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3305600000", "shortLongTermDebtTotal": "3656700000", "totalShareholderEquity": "180900000", "capitalLeaseObligations": "77200000", "otherCurrentLiabilities": "521500000", "totalCurrentLiabilities": "2715200000", "otherNonCurrentLiabilities": "427900000", "totalNonCurrentLiabilities": "3920900000", "cashAndShortTermInvestments": "630900000", "commonStockSharesOutstanding": "60944900", "intangibleAssetsExcludingGoodwill": "409300000", "cashAndCashEquivalentsAtCarryingValue": "630900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178000000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "62500000", "operatingCashflow": "44000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74800000", "cashflowFromInvestment": "-103400000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2887000000, "cost_of_revenue": 2393000000, "gross_profit": 494000000, "research_and_development": null, "selling_general_admin": 50700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328100000, "depreciation_amortisation": 101300000, "ebitda": 429400000, "interest_expense": 93100000, "interest_income": null, "other_non_operating": null, "pretax_income": 235000000, "tax_provision": 39900000, "effective_tax_rate": null, "net_income": 178000000, "net_income_continuing_ops": 195100000, "net_income_to_common": 178000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 630900000, "short_term_investments": null, "net_receivables": 667200000, "inventory": 769300000, "other_current_assets": null, "total_current_assets": 2345800000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 409300000, "goodwill_and_intangibles": 884600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4735100000, "total_assets": 7080900000, "short_term_debt": 438500000, "accounts_payable": 1755200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2715200000, "long_term_debt": 3167800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3920900000, "total_liabilities": 6636100000, "total_debt": 3606300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -363100000, "total_equity": 180900000, "shares_outstanding": 60944900, "operating_cash_flow": 44000000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103400000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74800000, "free_cash_flow": 152000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328100000", "ebitda": "429400000", "netIncome": "178000000", "grossProfit": "494000000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "2393000000", "interestIncome": "61900000", "incomeBeforeTax": "235000000", "interestExpense": "93100000", "operatingIncome": "295700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39900000", "reportedCurrency": "USD", "netInterestIncome": "-93100000", "nonInterestIncome": "None", "operatingExpenses": "198300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101300000", "sellingGeneralAndAdministrative": "50700000", "netIncomeFromContinuingOperations": "195100000" }, "balance": { "goodwill": "475300000", "inventory": "769300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7080900000", "longTermDebt": "3167800000", "shortTermDebt": "438500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "409300000", "reportedCurrency": "USD", "retainedEarnings": "-363100000", "totalLiabilities": "6636100000", "otherCurrentAssets": "278400000", "totalCurrentAssets": "2345800000", "currentLongTermDebt": "9500000", "longTermInvestments": "419600000", "shortTermInvestments": "None", "currentNetReceivables": "667200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4735100000", "currentAccountsPayable": "1755200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3305600000", "shortLongTermDebtTotal": "3656700000", "totalShareholderEquity": "180900000", "capitalLeaseObligations": "77200000", "otherCurrentLiabilities": "521500000", "totalCurrentLiabilities": "2715200000", "otherNonCurrentLiabilities": "427900000", "totalNonCurrentLiabilities": "3920900000", "cashAndShortTermInvestments": "630900000", "commonStockSharesOutstanding": "60944900", "intangibleAssetsExcludingGoodwill": "409300000", "cashAndCashEquivalentsAtCarryingValue": "630900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178000000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "62500000", "operatingCashflow": "44000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74800000", "cashflowFromInvestment": "-103400000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 2764600000, "cost_of_revenue": 2718900000, "gross_profit": 45700000, "ebit": -17500000, "ebitda": 76600000, "pretax_income": -103400000, "tax_provision": -14100000, "net_income": -106400000, "net_income_to_common": -106400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 615500000, "total_current_assets": 2321600000, "total_assets": 7068800000, "short_term_debt": 44900000, "long_term_debt": 3091200000, "total_debt": 3136100000, "total_liabilities": 6773900000, "total_equity": 26000000, "shares_outstanding": 60506943, "goodwill_and_intangibles": 891200000 }, "cash_flow": { "operating_cash_flow": 51400000, "capital_expenditure": 168300000, "free_cash_flow": 219700000, "dividends_paid": 15500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250415, "ticker_id": 1062, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17500000", "ebitda": "76600000", "netIncome": "-106400000", "grossProfit": "45700000", "depreciation": "None", "totalRevenue": "2764600000", "costOfRevenue": "2718900000", "interestIncome": "63700000", "incomeBeforeTax": "-103400000", "interestExpense": "85900000", "operatingIncome": "-33500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-14100000", "reportedCurrency": "USD", "netInterestIncome": "-85900000", "nonInterestIncome": "None", "operatingExpenses": "79200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2718900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94100000", "sellingGeneralAndAdministrative": "76600000", "netIncomeFromContinuingOperations": "-89300000" }, "balance": { "goodwill": "475300000", "inventory": "860900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7068800000", "longTermDebt": "3091200000", "shortTermDebt": "44900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "415900000", "reportedCurrency": "USD", "retainedEarnings": "-519800000", "totalLiabilities": "6773900000", "otherCurrentAssets": "95300000", "totalCurrentAssets": "2321600000", "currentLongTermDebt": "9500000", "longTermInvestments": "409300000", "shortTermInvestments": "None", "currentNetReceivables": "749900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4747200000", "currentAccountsPayable": "1904900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3330800000", "shortLongTermDebtTotal": "3187100000", "totalShareholderEquity": "26000000", "capitalLeaseObligations": "86400000", "otherCurrentLiabilities": "855200000", "totalCurrentLiabilities": "2905800000", "otherNonCurrentLiabilities": "482900000", "totalNonCurrentLiabilities": "3868100000", "cashAndShortTermInvestments": "615500000", "commonStockSharesOutstanding": "60506943", "intangibleAssetsExcludingGoodwill": "415900000", "cashAndCashEquivalentsAtCarryingValue": "615500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90100000", "profitLoss": "None", "dividendPayout": "15500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "51400000", "capitalExpenditures": "168300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103300000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2764600000, "cost_of_revenue": 2718900000, "gross_profit": 45700000, "research_and_development": null, "selling_general_admin": 76600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17500000, "depreciation_amortisation": 94100000, "ebitda": 76600000, "interest_expense": 85900000, "interest_income": null, "other_non_operating": null, "pretax_income": -103400000, "tax_provision": -14100000, "effective_tax_rate": null, "net_income": -106400000, "net_income_continuing_ops": -89300000, "net_income_to_common": -106400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 615500000, "short_term_investments": null, "net_receivables": 749900000, "inventory": 860900000, "other_current_assets": null, "total_current_assets": 2321600000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 415900000, "goodwill_and_intangibles": 891200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4747200000, "total_assets": 7068800000, "short_term_debt": 44900000, "accounts_payable": 1904900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2905800000, "long_term_debt": 3091200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3868100000, "total_liabilities": 6773900000, "total_debt": 3136100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -519800000, "total_equity": 26000000, "shares_outstanding": 60506943, "operating_cash_flow": 51400000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163000000, "dividends_paid": 15500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103300000, "free_cash_flow": 219700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17500000", "ebitda": "76600000", "netIncome": "-106400000", "grossProfit": "45700000", "depreciation": "None", "totalRevenue": "2764600000", "costOfRevenue": "2718900000", "interestIncome": "63700000", "incomeBeforeTax": "-103400000", "interestExpense": "85900000", "operatingIncome": "-33500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-14100000", "reportedCurrency": "USD", "netInterestIncome": "-85900000", "nonInterestIncome": "None", "operatingExpenses": "79200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2718900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94100000", "sellingGeneralAndAdministrative": "76600000", "netIncomeFromContinuingOperations": "-89300000" }, "balance": { "goodwill": "475300000", "inventory": "860900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7068800000", "longTermDebt": "3091200000", "shortTermDebt": "44900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "415900000", "reportedCurrency": "USD", "retainedEarnings": "-519800000", "totalLiabilities": "6773900000", "otherCurrentAssets": "95300000", "totalCurrentAssets": "2321600000", "currentLongTermDebt": "9500000", "longTermInvestments": "409300000", "shortTermInvestments": "None", "currentNetReceivables": "749900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4747200000", "currentAccountsPayable": "1904900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3330800000", "shortLongTermDebtTotal": "3187100000", "totalShareholderEquity": "26000000", "capitalLeaseObligations": "86400000", "otherCurrentLiabilities": "855200000", "totalCurrentLiabilities": "2905800000", "otherNonCurrentLiabilities": "482900000", "totalNonCurrentLiabilities": "3868100000", "cashAndShortTermInvestments": "615500000", "commonStockSharesOutstanding": "60506943", "intangibleAssetsExcludingGoodwill": "415900000", "cashAndCashEquivalentsAtCarryingValue": "615500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90100000", "profitLoss": "None", "dividendPayout": "15500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "51400000", "capitalExpenditures": "168300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103300000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 2641900000, "cost_of_revenue": 2711900000, "gross_profit": -70000000, "ebit": -110900000, "ebitda": -9600000, "pretax_income": -195000000, "tax_provision": -36800000, "net_income": -172700000, "net_income_to_common": -172700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 623800000, "total_current_assets": 2214900000, "total_assets": 6882100000, "short_term_debt": 49700000, "long_term_debt": 3025800000, "total_debt": 3075500000, "total_liabilities": 6452700000, "total_equity": 155400000, "shares_outstanding": 62116000, "goodwill_and_intangibles": 877900000 }, "cash_flow": { "operating_cash_flow": -62400000, "capital_expenditure": 140300000, "free_cash_flow": 77900000, "dividends_paid": 15900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250416, "ticker_id": 1062, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-110900000", "ebitda": "-9600000", "netIncome": "-172700000", "grossProfit": "-70000000", "depreciation": "None", "totalRevenue": "2641900000", "costOfRevenue": "2711900000", "interestIncome": "70800000", "incomeBeforeTax": "-195000000", "interestExpense": "84100000", "operatingIncome": "-125800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-36800000", "reportedCurrency": "USD", "netInterestIncome": "-84100000", "nonInterestIncome": "None", "operatingExpenses": "55800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2711900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101300000", "sellingGeneralAndAdministrative": "61500000", "netIncomeFromContinuingOperations": "-158200000" }, "balance": { "goodwill": "475300000", "inventory": "852500000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6882100000", "longTermDebt": "3025800000", "shortTermDebt": "49700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "402600000", "reportedCurrency": "USD", "retainedEarnings": "-395400000", "totalLiabilities": "6452700000", "otherCurrentAssets": "84700000", "totalCurrentAssets": "2214900000", "currentLongTermDebt": "9500000", "longTermInvestments": "396800000", "shortTermInvestments": "None", "currentNetReceivables": "653900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4667200000", "currentAccountsPayable": "1833900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3276400000", "shortLongTermDebtTotal": "3129700000", "totalShareholderEquity": "155400000", "capitalLeaseObligations": "94400000", "otherCurrentLiabilities": "597300000", "totalCurrentLiabilities": "2591900000", "otherNonCurrentLiabilities": "525000000", "totalNonCurrentLiabilities": "3860800000", "cashAndShortTermInvestments": "623800000", "commonStockSharesOutstanding": "62116000", "intangibleAssetsExcludingGoodwill": "402600000", "cashAndCashEquivalentsAtCarryingValue": "623800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158500000", "profitLoss": "None", "dividendPayout": "15900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "12200000", "operatingCashflow": "-62400000", "capitalExpenditures": "140300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265200000", "cashflowFromInvestment": "-314600000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2641900000, "cost_of_revenue": 2711900000, "gross_profit": -70000000, "research_and_development": null, "selling_general_admin": 61500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110900000, "depreciation_amortisation": 101300000, "ebitda": -9600000, "interest_expense": 84100000, "interest_income": null, "other_non_operating": null, "pretax_income": -195000000, "tax_provision": -36800000, "effective_tax_rate": null, "net_income": -172700000, "net_income_continuing_ops": -158200000, "net_income_to_common": -172700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 623800000, "short_term_investments": null, "net_receivables": 653900000, "inventory": 852500000, "other_current_assets": null, "total_current_assets": 2214900000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 402600000, "goodwill_and_intangibles": 877900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4667200000, "total_assets": 6882100000, "short_term_debt": 49700000, "accounts_payable": 1833900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2591900000, "long_term_debt": 3025800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3860800000, "total_liabilities": 6452700000, "total_debt": 3075500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -395400000, "total_equity": 155400000, "shares_outstanding": 62116000, "operating_cash_flow": -62400000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314600000, "dividends_paid": 15900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265200000, "free_cash_flow": 77900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-110900000", "ebitda": "-9600000", "netIncome": "-172700000", "grossProfit": "-70000000", "depreciation": "None", "totalRevenue": "2641900000", "costOfRevenue": "2711900000", "interestIncome": "70800000", "incomeBeforeTax": "-195000000", "interestExpense": "84100000", "operatingIncome": "-125800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-36800000", "reportedCurrency": "USD", "netInterestIncome": "-84100000", "nonInterestIncome": "None", "operatingExpenses": "55800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2711900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101300000", "sellingGeneralAndAdministrative": "61500000", "netIncomeFromContinuingOperations": "-158200000" }, "balance": { "goodwill": "475300000", "inventory": "852500000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6882100000", "longTermDebt": "3025800000", "shortTermDebt": "49700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "402600000", "reportedCurrency": "USD", "retainedEarnings": "-395400000", "totalLiabilities": "6452700000", "otherCurrentAssets": "84700000", "totalCurrentAssets": "2214900000", "currentLongTermDebt": "9500000", "longTermInvestments": "396800000", "shortTermInvestments": "None", "currentNetReceivables": "653900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4667200000", "currentAccountsPayable": "1833900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3276400000", "shortLongTermDebtTotal": "3129700000", "totalShareholderEquity": "155400000", "capitalLeaseObligations": "94400000", "otherCurrentLiabilities": "597300000", "totalCurrentLiabilities": "2591900000", "otherNonCurrentLiabilities": "525000000", "totalNonCurrentLiabilities": "3860800000", "cashAndShortTermInvestments": "623800000", "commonStockSharesOutstanding": "62116000", "intangibleAssetsExcludingGoodwill": "402600000", "cashAndCashEquivalentsAtCarryingValue": "623800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158500000", "profitLoss": "None", "dividendPayout": "15900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "12200000", "operatingCashflow": "-62400000", "capitalExpenditures": "140300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265200000", "cashflowFromInvestment": "-314600000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 2373700000, "cost_of_revenue": 2514500000, "gross_profit": -140800000, "ebit": -383400000, "ebitda": -287100000, "pretax_income": -452300000, "tax_provision": -51200000, "net_income": -413800000, "net_income_to_common": -413800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 735600000, "total_current_assets": 2331900000, "total_assets": 6665800000, "short_term_debt": 52700000, "long_term_debt": 2755700000, "total_debt": 2808400000, "total_liabilities": 6090600000, "total_equity": 312800000, "shares_outstanding": 63235000, "goodwill_and_intangibles": 796900000 }, "cash_flow": { "operating_cash_flow": -163500000, "capital_expenditure": 191800000, "free_cash_flow": 28300000, "dividends_paid": 16100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250417, "ticker_id": 1062, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-383400000", "ebitda": "-287100000", "netIncome": "-413800000", "grossProfit": "-140800000", "depreciation": "None", "totalRevenue": "2373700000", "costOfRevenue": "2514500000", "interestIncome": "54100000", "incomeBeforeTax": "-452300000", "interestExpense": "68900000", "operatingIncome": "-403400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-51200000", "reportedCurrency": "USD", "netInterestIncome": "-68900000", "nonInterestIncome": "None", "operatingExpenses": "262600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2514500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96300000", "sellingGeneralAndAdministrative": "61200000", "netIncomeFromContinuingOperations": "-401100000" }, "balance": { "goodwill": "475300000", "inventory": "893200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6665800000", "longTermDebt": "2755700000", "shortTermDebt": "52700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "321600000", "reportedCurrency": "USD", "retainedEarnings": "-205700000", "totalLiabilities": "6090600000", "otherCurrentAssets": "78800000", "totalCurrentAssets": "2331900000", "currentLongTermDebt": "9500000", "longTermInvestments": "392900000", "shortTermInvestments": "None", "currentNetReceivables": "624300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4333900000", "currentAccountsPayable": "1813800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3032200000", "shortLongTermDebtTotal": "2863200000", "totalShareholderEquity": "312800000", "capitalLeaseObligations": "98000000", "otherCurrentLiabilities": "541500000", "totalCurrentLiabilities": "2516000000", "otherNonCurrentLiabilities": "491300000", "totalNonCurrentLiabilities": "3574600000", "cashAndShortTermInvestments": "735600000", "commonStockSharesOutstanding": "63235000", "intangibleAssetsExcludingGoodwill": "321600000", "cashAndCashEquivalentsAtCarryingValue": "735600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-402100000", "profitLoss": "None", "dividendPayout": "16100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "-163500000", "capitalExpenditures": "191800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77300000", "cashflowFromInvestment": "-215800000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2373700000, "cost_of_revenue": 2514500000, "gross_profit": -140800000, "research_and_development": null, "selling_general_admin": 61200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -383400000, "depreciation_amortisation": 96300000, "ebitda": -287100000, "interest_expense": 68900000, "interest_income": null, "other_non_operating": null, "pretax_income": -452300000, "tax_provision": -51200000, "effective_tax_rate": null, "net_income": -413800000, "net_income_continuing_ops": -401100000, "net_income_to_common": -413800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 735600000, "short_term_investments": null, "net_receivables": 624300000, "inventory": 893200000, "other_current_assets": null, "total_current_assets": 2331900000, "net_ppe": null, "goodwill": 475300000, "intangible_assets": 321600000, "goodwill_and_intangibles": 796900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4333900000, "total_assets": 6665800000, "short_term_debt": 52700000, "accounts_payable": 1813800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2516000000, "long_term_debt": 2755700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3574600000, "total_liabilities": 6090600000, "total_debt": 2808400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205700000, "total_equity": 312800000, "shares_outstanding": 63235000, "operating_cash_flow": -163500000, "stock_based_compensation": 8700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215800000, "dividends_paid": 16100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77300000, "free_cash_flow": 28300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-383400000", "ebitda": "-287100000", "netIncome": "-413800000", "grossProfit": "-140800000", "depreciation": "None", "totalRevenue": "2373700000", "costOfRevenue": "2514500000", "interestIncome": "54100000", "incomeBeforeTax": "-452300000", "interestExpense": "68900000", "operatingIncome": "-403400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-51200000", "reportedCurrency": "USD", "netInterestIncome": "-68900000", "nonInterestIncome": "None", "operatingExpenses": "262600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2514500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96300000", "sellingGeneralAndAdministrative": "61200000", "netIncomeFromContinuingOperations": "-401100000" }, "balance": { "goodwill": "475300000", "inventory": "893200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6665800000", "longTermDebt": "2755700000", "shortTermDebt": "52700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "321600000", "reportedCurrency": "USD", "retainedEarnings": "-205700000", "totalLiabilities": "6090600000", "otherCurrentAssets": "78800000", "totalCurrentAssets": "2331900000", "currentLongTermDebt": "9500000", "longTermInvestments": "392900000", "shortTermInvestments": "None", "currentNetReceivables": "624300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4333900000", "currentAccountsPayable": "1813800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3032200000", "shortLongTermDebtTotal": "2863200000", "totalShareholderEquity": "312800000", "capitalLeaseObligations": "98000000", "otherCurrentLiabilities": "541500000", "totalCurrentLiabilities": "2516000000", "otherNonCurrentLiabilities": "491300000", "totalNonCurrentLiabilities": "3574600000", "cashAndShortTermInvestments": "735600000", "commonStockSharesOutstanding": "63235000", "intangibleAssetsExcludingGoodwill": "321600000", "cashAndCashEquivalentsAtCarryingValue": "735600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-402100000", "profitLoss": "None", "dividendPayout": "16100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "-163500000", "capitalExpenditures": "191800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77300000", "cashflowFromInvestment": "-215800000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 3042400000, "cost_of_revenue": 3068200000, "gross_profit": -25800000, "ebit": -97300000, "ebitda": 800000, "pretax_income": -175100000, "tax_provision": -40300000, "net_income": -76800000, "net_income_to_common": -76800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037600000, "total_current_assets": 2564800000, "total_assets": 7030300000, "short_term_debt": 55100000, "long_term_debt": 2779900000, "total_debt": 2835000000, "total_liabilities": 6084900000, "total_equity": 703100000, "shares_outstanding": 64064000, "goodwill_and_intangibles": 1016100000 }, "cash_flow": { "operating_cash_flow": -21600000, "capital_expenditure": 119300000, "free_cash_flow": 97700000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250419, "ticker_id": 1062, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-97300000", "ebitda": "800000", "netIncome": "-76800000", "grossProfit": "-25800000", "depreciation": "None", "totalRevenue": "3042400000", "costOfRevenue": "3068200000", "interestIncome": "53700000", "incomeBeforeTax": "-175100000", "interestExpense": "78800000", "operatingIncome": "-121900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-40300000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "96100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98100000", "sellingGeneralAndAdministrative": "70400000", "netIncomeFromContinuingOperations": "-134800000" }, "balance": { "goodwill": "687500000", "inventory": "915000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7030300000", "longTermDebt": "2779900000", "shortTermDebt": "55100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "328600000", "reportedCurrency": "USD", "retainedEarnings": "228500000", "totalLiabilities": "6084900000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "2564800000", "currentLongTermDebt": "9500000", "longTermInvestments": "408700000", "shortTermInvestments": "0", "currentNetReceivables": "563900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4465500000", "currentAccountsPayable": "1713600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2927800000", "shortLongTermDebtTotal": "2898700000", "totalShareholderEquity": "703100000", "capitalLeaseObligations": "109300000", "otherCurrentLiabilities": "540100000", "totalCurrentLiabilities": "2467000000", "otherNonCurrentLiabilities": "472300000", "totalNonCurrentLiabilities": "3617900000", "cashAndShortTermInvestments": "1037600000", "commonStockSharesOutstanding": "64064000", "intangibleAssetsExcludingGoodwill": "328600000", "cashAndCashEquivalentsAtCarryingValue": "1037600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67500000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "69100000", "operatingCashflow": "-21600000", "capitalExpenditures": "119300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322900000", "cashflowFromInvestment": "78400000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3042400000, "cost_of_revenue": 3068200000, "gross_profit": -25800000, "research_and_development": null, "selling_general_admin": 70400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -97300000, "depreciation_amortisation": 98100000, "ebitda": 800000, "interest_expense": 78800000, "interest_income": null, "other_non_operating": null, "pretax_income": -175100000, "tax_provision": -40300000, "effective_tax_rate": null, "net_income": -76800000, "net_income_continuing_ops": -134800000, "net_income_to_common": -76800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1037600000, "short_term_investments": 0, "net_receivables": 563900000, "inventory": 915000000, "other_current_assets": null, "total_current_assets": 2564800000, "net_ppe": null, "goodwill": 687500000, "intangible_assets": 328600000, "goodwill_and_intangibles": 1016100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4465500000, "total_assets": 7030300000, "short_term_debt": 55100000, "accounts_payable": 1713600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2467000000, "long_term_debt": 2779900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3617900000, "total_liabilities": 6084900000, "total_debt": 2835000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 228500000, "total_equity": 703100000, "shares_outstanding": 64064000, "operating_cash_flow": -21600000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 78400000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 322900000, "free_cash_flow": 97700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-97300000", "ebitda": "800000", "netIncome": "-76800000", "grossProfit": "-25800000", "depreciation": "None", "totalRevenue": "3042400000", "costOfRevenue": "3068200000", "interestIncome": "53700000", "incomeBeforeTax": "-175100000", "interestExpense": "78800000", "operatingIncome": "-121900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-40300000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "96100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98100000", "sellingGeneralAndAdministrative": "70400000", "netIncomeFromContinuingOperations": "-134800000" }, "balance": { "goodwill": "687500000", "inventory": "915000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7030300000", "longTermDebt": "2779900000", "shortTermDebt": "55100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "328600000", "reportedCurrency": "USD", "retainedEarnings": "228500000", "totalLiabilities": "6084900000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "2564800000", "currentLongTermDebt": "9500000", "longTermInvestments": "408700000", "shortTermInvestments": "0", "currentNetReceivables": "563900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4465500000", "currentAccountsPayable": "1713600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2927800000", "shortLongTermDebtTotal": "2898700000", "totalShareholderEquity": "703100000", "capitalLeaseObligations": "109300000", "otherCurrentLiabilities": "540100000", "totalCurrentLiabilities": "2467000000", "otherNonCurrentLiabilities": "472300000", "totalNonCurrentLiabilities": "3617900000", "cashAndShortTermInvestments": "1037600000", "commonStockSharesOutstanding": "64064000", "intangibleAssetsExcludingGoodwill": "328600000", "cashAndCashEquivalentsAtCarryingValue": "1037600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67500000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "69100000", "operatingCashflow": "-21600000", "capitalExpenditures": "119300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322900000", "cashflowFromInvestment": "78400000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 3308100000, "cost_of_revenue": 3299000000, "gross_profit": 9100000, "ebit": 35000000, "ebitda": 123400000, "pretax_income": -42600000, "tax_provision": -8800000, "net_income": -37200000, "net_income_to_common": -37200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 657900000, "total_current_assets": 2500900000, "total_assets": 6943500000, "short_term_debt": 60500000, "long_term_debt": 2452200000, "total_debt": 2512700000, "total_liabilities": 5960700000, "total_equity": 805800000, "shares_outstanding": 64213899, "goodwill_and_intangibles": 1013700000 }, "cash_flow": { "operating_cash_flow": -47800000, "capital_expenditure": 79900000, "free_cash_flow": 32100000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250420, "ticker_id": 1062, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35000000", "ebitda": "123400000", "netIncome": "-37200000", "grossProfit": "9100000", "depreciation": "None", "totalRevenue": "3308100000", "costOfRevenue": "3299000000", "interestIncome": "None", "incomeBeforeTax": "-42600000", "interestExpense": "77700000", "operatingIncome": "4600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8800000", "reportedCurrency": "USD", "netInterestIncome": "-77700000", "nonInterestIncome": "None", "operatingExpenses": "4500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3299000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88400000", "sellingGeneralAndAdministrative": "60200000", "netIncomeFromContinuingOperations": "-26100000" }, "balance": { "goodwill": "729400000", "inventory": "1010400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6943500000", "longTermDebt": "2452200000", "shortTermDebt": "60500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "284300000", "reportedCurrency": "USD", "retainedEarnings": "328100000", "totalLiabilities": "5960700000", "otherCurrentAssets": "53300000", "totalCurrentAssets": "2500900000", "currentLongTermDebt": "9500000", "longTermInvestments": "386900000", "shortTermInvestments": "None", "currentNetReceivables": "779300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4442600000", "currentAccountsPayable": "1861400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608700000", "totalShareholderEquity": "805800000", "capitalLeaseObligations": "147000000", "otherCurrentLiabilities": "499500000", "totalCurrentLiabilities": "2564800000", "otherNonCurrentLiabilities": "526600000", "totalNonCurrentLiabilities": "3395900000", "cashAndShortTermInvestments": "657900000", "commonStockSharesOutstanding": "64213899", "intangibleAssetsExcludingGoodwill": "284300000", "cashAndCashEquivalentsAtCarryingValue": "657900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44900000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "47800000", "operatingCashflow": "-47800000", "capitalExpenditures": "79900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15400000", "cashflowFromInvestment": "-72100000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4099999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3308100000, "cost_of_revenue": 3299000000, "gross_profit": 9100000, "research_and_development": null, "selling_general_admin": 60200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35000000, "depreciation_amortisation": 88400000, "ebitda": 123400000, "interest_expense": 77700000, "interest_income": null, "other_non_operating": null, "pretax_income": -42600000, "tax_provision": -8800000, "effective_tax_rate": null, "net_income": -37200000, "net_income_continuing_ops": -26100000, "net_income_to_common": -37200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 657900000, "short_term_investments": null, "net_receivables": 779300000, "inventory": 1010400000, "other_current_assets": null, "total_current_assets": 2500900000, "net_ppe": null, "goodwill": 729400000, "intangible_assets": 284300000, "goodwill_and_intangibles": 1013700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4442600000, "total_assets": 6943500000, "short_term_debt": 60500000, "accounts_payable": 1861400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2564800000, "long_term_debt": 2452200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3395900000, "total_liabilities": 5960700000, "total_debt": 2512700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 328100000, "total_equity": 805800000, "shares_outstanding": 64213899, "operating_cash_flow": -47800000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72100000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15400000, "free_cash_flow": 32100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35000000", "ebitda": "123400000", "netIncome": "-37200000", "grossProfit": "9100000", "depreciation": "None", "totalRevenue": "3308100000", "costOfRevenue": "3299000000", "interestIncome": "None", "incomeBeforeTax": "-42600000", "interestExpense": "77700000", "operatingIncome": "4600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8800000", "reportedCurrency": "USD", "netInterestIncome": "-77700000", "nonInterestIncome": "None", "operatingExpenses": "4500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3299000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88400000", "sellingGeneralAndAdministrative": "60200000", "netIncomeFromContinuingOperations": "-26100000" }, "balance": { "goodwill": "729400000", "inventory": "1010400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6943500000", "longTermDebt": "2452200000", "shortTermDebt": "60500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "284300000", "reportedCurrency": "USD", "retainedEarnings": "328100000", "totalLiabilities": "5960700000", "otherCurrentAssets": "53300000", "totalCurrentAssets": "2500900000", "currentLongTermDebt": "9500000", "longTermInvestments": "386900000", "shortTermInvestments": "None", "currentNetReceivables": "779300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4442600000", "currentAccountsPayable": "1861400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608700000", "totalShareholderEquity": "805800000", "capitalLeaseObligations": "147000000", "otherCurrentLiabilities": "499500000", "totalCurrentLiabilities": "2564800000", "otherNonCurrentLiabilities": "526600000", "totalNonCurrentLiabilities": "3395900000", "cashAndShortTermInvestments": "657900000", "commonStockSharesOutstanding": "64213899", "intangibleAssetsExcludingGoodwill": "284300000", "cashAndCashEquivalentsAtCarryingValue": "657900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44900000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "47800000", "operatingCashflow": "-47800000", "capitalExpenditures": "79900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15400000", "cashflowFromInvestment": "-72100000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4099999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 3128000000, "cost_of_revenue": 3038400000, "gross_profit": 89600000, "ebit": 51700000, "ebitda": 143400000, "pretax_income": -36000000, "tax_provision": -7600000, "net_income": -32600000, "net_income_to_common": -32600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 753400000, "total_current_assets": 2708100000, "total_assets": 7180300000, "short_term_debt": 66000000, "long_term_debt": 2482400000, "total_debt": 2548400000, "total_liabilities": 6145200000, "total_equity": 855200000, "shares_outstanding": 64021988, "goodwill_and_intangibles": 1020400000 }, "cash_flow": { "operating_cash_flow": 166700000, "capital_expenditure": 39000000, "free_cash_flow": 205700000, "dividends_paid": 15700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250421, "ticker_id": 1062, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51700000", "ebitda": "143400000", "netIncome": "-32600000", "grossProfit": "89600000", "depreciation": "None", "totalRevenue": "3128000000", "costOfRevenue": "3038400000", "interestIncome": "None", "incomeBeforeTax": "-36000000", "interestExpense": "87700000", "operatingIncome": "29200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-87700000", "nonInterestIncome": "None", "operatingExpenses": "60400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3038400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91700000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "-25200000" }, "balance": { "goodwill": "729400000", "inventory": "1037800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7180300000", "longTermDebt": "2482400000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "291000000", "reportedCurrency": "USD", "retainedEarnings": "381500000", "totalLiabilities": "6145200000", "otherCurrentAssets": "76800000", "totalCurrentAssets": "2708100000", "currentLongTermDebt": "14500000", "longTermInvestments": "370300000", "shortTermInvestments": "None", "currentNetReceivables": "840100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4472200000", "currentAccountsPayable": "1732300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2653100000", "totalShareholderEquity": "855200000", "capitalLeaseObligations": "156200000", "otherCurrentLiabilities": "582800000", "totalCurrentLiabilities": "2606500000", "otherNonCurrentLiabilities": "527900000", "totalNonCurrentLiabilities": "3538700000", "cashAndShortTermInvestments": "753400000", "commonStockSharesOutstanding": "64021988", "intangibleAssetsExcludingGoodwill": "291000000", "cashAndCashEquivalentsAtCarryingValue": "753400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25200000", "profitLoss": "None", "dividendPayout": "15700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-46600000", "operatingCashflow": "166700000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193900000", "cashflowFromInvestment": "-41600000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3128000000, "cost_of_revenue": 3038400000, "gross_profit": 89600000, "research_and_development": null, "selling_general_admin": 61000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51700000, "depreciation_amortisation": 91700000, "ebitda": 143400000, "interest_expense": 87700000, "interest_income": null, "other_non_operating": null, "pretax_income": -36000000, "tax_provision": -7600000, "effective_tax_rate": null, "net_income": -32600000, "net_income_continuing_ops": -25200000, "net_income_to_common": -32600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 753400000, "short_term_investments": null, "net_receivables": 840100000, "inventory": 1037800000, "other_current_assets": null, "total_current_assets": 2708100000, "net_ppe": null, "goodwill": 729400000, "intangible_assets": 291000000, "goodwill_and_intangibles": 1020400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4472200000, "total_assets": 7180300000, "short_term_debt": 66000000, "accounts_payable": 1732300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2606500000, "long_term_debt": 2482400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3538700000, "total_liabilities": 6145200000, "total_debt": 2548400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381500000, "total_equity": 855200000, "shares_outstanding": 64021988, "operating_cash_flow": 166700000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41600000, "dividends_paid": 15700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193900000, "free_cash_flow": 205700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51700000", "ebitda": "143400000", "netIncome": "-32600000", "grossProfit": "89600000", "depreciation": "None", "totalRevenue": "3128000000", "costOfRevenue": "3038400000", "interestIncome": "None", "incomeBeforeTax": "-36000000", "interestExpense": "87700000", "operatingIncome": "29200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-87700000", "nonInterestIncome": "None", "operatingExpenses": "60400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3038400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91700000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "-25200000" }, "balance": { "goodwill": "729400000", "inventory": "1037800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7180300000", "longTermDebt": "2482400000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "291000000", "reportedCurrency": "USD", "retainedEarnings": "381500000", "totalLiabilities": "6145200000", "otherCurrentAssets": "76800000", "totalCurrentAssets": "2708100000", "currentLongTermDebt": "14500000", "longTermInvestments": "370300000", "shortTermInvestments": "None", "currentNetReceivables": "840100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4472200000", "currentAccountsPayable": "1732300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2653100000", "totalShareholderEquity": "855200000", "capitalLeaseObligations": "156200000", "otherCurrentLiabilities": "582800000", "totalCurrentLiabilities": "2606500000", "otherNonCurrentLiabilities": "527900000", "totalNonCurrentLiabilities": "3538700000", "cashAndShortTermInvestments": "753400000", "commonStockSharesOutstanding": "64021988", "intangibleAssetsExcludingGoodwill": "291000000", "cashAndCashEquivalentsAtCarryingValue": "753400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25200000", "profitLoss": "None", "dividendPayout": "15700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-46600000", "operatingCashflow": "166700000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193900000", "cashflowFromInvestment": "-41600000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 4049100000, "cost_of_revenue": 4064600000, "gross_profit": -15500000, "ebit": -119500000, "ebitda": -32000000, "pretax_income": -198500000, "tax_provision": -38400000, "net_income": -164900000, "net_income_to_common": -164900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 821800000, "total_current_assets": 2666000000, "total_assets": 7171800000, "short_term_debt": 94600000, "long_term_debt": 2555300000, "total_debt": 2649900000, "total_liabilities": 6212100000, "total_equity": 845500000, "shares_outstanding": 64046868, "goodwill_and_intangibles": 975200000 }, "cash_flow": { "operating_cash_flow": 95200000, "capital_expenditure": 83000000, "free_cash_flow": 178200000, "dividends_paid": 15400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250422, "ticker_id": 1062, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-119500000", "ebitda": "-32000000", "netIncome": "-164900000", "grossProfit": "-15500000", "depreciation": "None", "totalRevenue": "4049100000", "costOfRevenue": "4064600000", "interestIncome": "None", "incomeBeforeTax": "-198500000", "interestExpense": "79000000", "operatingIncome": "-137700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-38400000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "122200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4064600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87500000", "sellingGeneralAndAdministrative": "67100000", "netIncomeFromContinuingOperations": "-160100000" }, "balance": { "goodwill": "687500000", "inventory": "941200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7171800000", "longTermDebt": "2555300000", "shortTermDebt": "94600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "287700000", "reportedCurrency": "USD", "retainedEarnings": "430000000", "totalLiabilities": "6212100000", "otherCurrentAssets": "103800000", "totalCurrentAssets": "2666000000", "currentLongTermDebt": "44500000", "longTermInvestments": "360700000", "shortTermInvestments": "None", "currentNetReceivables": "799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4505800000", "currentAccountsPayable": "1814300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2735600000", "totalShareholderEquity": "845500000", "capitalLeaseObligations": "165900000", "otherCurrentLiabilities": "597300000", "totalCurrentLiabilities": "2685100000", "otherNonCurrentLiabilities": "442200000", "totalNonCurrentLiabilities": "3527000000", "cashAndShortTermInvestments": "821800000", "commonStockSharesOutstanding": "64046868", "intangibleAssetsExcludingGoodwill": "287700000", "cashAndCashEquivalentsAtCarryingValue": "821800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164900000", "profitLoss": "None", "dividendPayout": "15400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "186400000", "operatingCashflow": "95200000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100900000", "cashflowFromInvestment": "-73800000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4049100000, "cost_of_revenue": 4064600000, "gross_profit": -15500000, "research_and_development": null, "selling_general_admin": 67100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -119500000, "depreciation_amortisation": 87500000, "ebitda": -32000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": -198500000, "tax_provision": -38400000, "effective_tax_rate": null, "net_income": -164900000, "net_income_continuing_ops": -160100000, "net_income_to_common": -164900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 821800000, "short_term_investments": null, "net_receivables": 799200000, "inventory": 941200000, "other_current_assets": null, "total_current_assets": 2666000000, "net_ppe": null, "goodwill": 687500000, "intangible_assets": 287700000, "goodwill_and_intangibles": 975200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4505800000, "total_assets": 7171800000, "short_term_debt": 94600000, "accounts_payable": 1814300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2685100000, "long_term_debt": 2555300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3527000000, "total_liabilities": 6212100000, "total_debt": 2649900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 430000000, "total_equity": 845500000, "shares_outstanding": 64046868, "operating_cash_flow": 95200000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73800000, "dividends_paid": 15400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100900000, "free_cash_flow": 178200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-119500000", "ebitda": "-32000000", "netIncome": "-164900000", "grossProfit": "-15500000", "depreciation": "None", "totalRevenue": "4049100000", "costOfRevenue": "4064600000", "interestIncome": "None", "incomeBeforeTax": "-198500000", "interestExpense": "79000000", "operatingIncome": "-137700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-38400000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "122200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4064600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87500000", "sellingGeneralAndAdministrative": "67100000", "netIncomeFromContinuingOperations": "-160100000" }, "balance": { "goodwill": "687500000", "inventory": "941200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7171800000", "longTermDebt": "2555300000", "shortTermDebt": "94600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "287700000", "reportedCurrency": "USD", "retainedEarnings": "430000000", "totalLiabilities": "6212100000", "otherCurrentAssets": "103800000", "totalCurrentAssets": "2666000000", "currentLongTermDebt": "44500000", "longTermInvestments": "360700000", "shortTermInvestments": "None", "currentNetReceivables": "799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4505800000", "currentAccountsPayable": "1814300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2735600000", "totalShareholderEquity": "845500000", "capitalLeaseObligations": "165900000", "otherCurrentLiabilities": "597300000", "totalCurrentLiabilities": "2685100000", "otherNonCurrentLiabilities": "442200000", "totalNonCurrentLiabilities": "3527000000", "cashAndShortTermInvestments": "821800000", "commonStockSharesOutstanding": "64046868", "intangibleAssetsExcludingGoodwill": "287700000", "cashAndCashEquivalentsAtCarryingValue": "821800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164900000", "profitLoss": "None", "dividendPayout": "15400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "186400000", "operatingCashflow": "95200000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100900000", "cashflowFromInvestment": "-73800000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 4628800000, "cost_of_revenue": 4354800000, "gross_profit": 274000000, "ebit": 237100000, "ebitda": 319500000, "pretax_income": 154700000, "tax_provision": 29100000, "net_income": 128700000, "net_income_to_common": 128700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 901700000, "total_current_assets": 3333400000, "total_assets": 7869000000, "short_term_debt": 79400000, "long_term_debt": 2608500000, "total_debt": 2687900000, "total_liabilities": 6712000000, "total_equity": 1037700000, "shares_outstanding": 65464969, "goodwill_and_intangibles": 1044700000 }, "cash_flow": { "operating_cash_flow": 432600000, "capital_expenditure": 62000000, "free_cash_flow": 494600000, "dividends_paid": 15200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250424, "ticker_id": 1062, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "237100000", "ebitda": "319500000", "netIncome": "128700000", "grossProfit": "274000000", "depreciation": "None", "totalRevenue": "4628800000", "costOfRevenue": "4354800000", "interestIncome": "55300000", "incomeBeforeTax": "154700000", "interestExpense": "82400000", "operatingIncome": "212100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29100000", "reportedCurrency": "USD", "netInterestIncome": "-82300000", "nonInterestIncome": "None", "operatingExpenses": "61900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4354800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82400000", "sellingGeneralAndAdministrative": "67700000", "netIncomeFromContinuingOperations": "136100000" }, "balance": { "goodwill": "744300000", "inventory": "1179200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7869000000", "longTermDebt": "2608500000", "shortTermDebt": "79400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "619900000", "totalLiabilities": "6712000000", "otherCurrentAssets": "75700000", "totalCurrentAssets": "3333400000", "currentLongTermDebt": "29500000", "longTermInvestments": "371200000", "shortTermInvestments": "None", "currentNetReceivables": "1176800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4535600000", "currentAccountsPayable": "2006800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2995100000", "shortLongTermDebtTotal": "2794700000", "totalShareholderEquity": "1037700000", "capitalLeaseObligations": "156700000", "otherCurrentLiabilities": "757500000", "totalCurrentLiabilities": "3002700000", "otherNonCurrentLiabilities": "535300000", "totalNonCurrentLiabilities": "3709300000", "cashAndShortTermInvestments": "901700000", "commonStockSharesOutstanding": "65464969", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "901700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136100000", "profitLoss": "None", "dividendPayout": "15200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "90900000", "operatingCashflow": "432600000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-293800000", "cashflowFromInvestment": "-58700000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4628800000, "cost_of_revenue": 4354800000, "gross_profit": 274000000, "research_and_development": null, "selling_general_admin": 67700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237100000, "depreciation_amortisation": 82400000, "ebitda": 319500000, "interest_expense": 82400000, "interest_income": null, "other_non_operating": null, "pretax_income": 154700000, "tax_provision": 29100000, "effective_tax_rate": null, "net_income": 128700000, "net_income_continuing_ops": 136100000, "net_income_to_common": 128700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 901700000, "short_term_investments": null, "net_receivables": 1176800000, "inventory": 1179200000, "other_current_assets": null, "total_current_assets": 3333400000, "net_ppe": null, "goodwill": 744300000, "intangible_assets": 300400000, "goodwill_and_intangibles": 1044700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4535600000, "total_assets": 7869000000, "short_term_debt": 79400000, "accounts_payable": 2006800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3002700000, "long_term_debt": 2608500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3709300000, "total_liabilities": 6712000000, "total_debt": 2687900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 619900000, "total_equity": 1037700000, "shares_outstanding": 65464969, "operating_cash_flow": 432600000, "stock_based_compensation": 8200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58700000, "dividends_paid": 15200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -293800000, "free_cash_flow": 494600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "237100000", "ebitda": "319500000", "netIncome": "128700000", "grossProfit": "274000000", "depreciation": "None", "totalRevenue": "4628800000", "costOfRevenue": "4354800000", "interestIncome": "55300000", "incomeBeforeTax": "154700000", "interestExpense": "82400000", "operatingIncome": "212100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29100000", "reportedCurrency": "USD", "netInterestIncome": "-82300000", "nonInterestIncome": "None", "operatingExpenses": "61900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4354800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82400000", "sellingGeneralAndAdministrative": "67700000", "netIncomeFromContinuingOperations": "136100000" }, "balance": { "goodwill": "744300000", "inventory": "1179200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7869000000", "longTermDebt": "2608500000", "shortTermDebt": "79400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "619900000", "totalLiabilities": "6712000000", "otherCurrentAssets": "75700000", "totalCurrentAssets": "3333400000", "currentLongTermDebt": "29500000", "longTermInvestments": "371200000", "shortTermInvestments": "None", "currentNetReceivables": "1176800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4535600000", "currentAccountsPayable": "2006800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2995100000", "shortLongTermDebtTotal": "2794700000", "totalShareholderEquity": "1037700000", "capitalLeaseObligations": "156700000", "otherCurrentLiabilities": "757500000", "totalCurrentLiabilities": "3002700000", "otherNonCurrentLiabilities": "535300000", "totalNonCurrentLiabilities": "3709300000", "cashAndShortTermInvestments": "901700000", "commonStockSharesOutstanding": "65464969", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "901700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136100000", "profitLoss": "None", "dividendPayout": "15200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "90900000", "operatingCashflow": "432600000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-293800000", "cashflowFromInvestment": "-58700000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "income_statement": { "revenue": 4195600000, "cost_of_revenue": 4044700000, "gross_profit": 150900000, "ebit": 75100000, "ebitda": 164500000, "pretax_income": -5300000, "tax_provision": -3800000, "net_income": -8300000, "net_income_to_common": -8300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 821600000, "total_current_assets": 3196100000, "total_assets": 7769500000, "short_term_debt": 99700000, "long_term_debt": 2761400000, "total_debt": 2861100000, "total_liabilities": 6706600000, "total_equity": 941300000, "shares_outstanding": 65773608, "goodwill_and_intangibles": 1049400000 }, "cash_flow": { "operating_cash_flow": 95100000, "capital_expenditure": 67000000, "free_cash_flow": 162100000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250425, "ticker_id": 1062, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:14.560658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75100000", "ebitda": "164500000", "netIncome": "-8300000", "grossProfit": "150900000", "depreciation": "None", "totalRevenue": "4195600000", "costOfRevenue": "4044700000", "interestIncome": "54900000", "incomeBeforeTax": "-5300000", "interestExpense": "80400000", "operatingIncome": "50100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-80400000", "nonInterestIncome": "None", "operatingExpenses": "100800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25000000", "costofGoodsAndServicesSold": "4044700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89400000", "sellingGeneralAndAdministrative": "75800000", "netIncomeFromContinuingOperations": "-1500000" }, "balance": { "goodwill": "744300000", "inventory": "1276400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7769500000", "longTermDebt": "2761400000", "shortTermDebt": "99700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "305100000", "reportedCurrency": "USD", "retainedEarnings": "518100000", "totalLiabilities": "6706600000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "3196100000", "currentLongTermDebt": "49500000", "longTermInvestments": "363700000", "shortTermInvestments": "None", "currentNetReceivables": "1013200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4573400000", "currentAccountsPayable": "1990100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2869200000", "shortLongTermDebtTotal": "2974500000", "totalShareholderEquity": "941300000", "capitalLeaseObligations": "163600000", "otherCurrentLiabilities": "672300000", "totalCurrentLiabilities": "2914600000", "otherNonCurrentLiabilities": "482400000", "totalNonCurrentLiabilities": "3792000000", "cashAndShortTermInvestments": "821600000", "commonStockSharesOutstanding": "65773608", "intangibleAssetsExcludingGoodwill": "305100000", "cashAndCashEquivalentsAtCarryingValue": "821600000", "accumulatedDepreciationAmortizationPPE": "-1708000000" }, "cashflow": { "netIncome": "-1500000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "113800000", "operatingCashflow": "95100000", "capitalExpenditures": "67000000", "changeInReceivables": "-155700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80700000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4195600000, "cost_of_revenue": 4044700000, "gross_profit": 150900000, "research_and_development": null, "selling_general_admin": 75800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75100000, "depreciation_amortisation": 89400000, "ebitda": 164500000, "interest_expense": 80400000, "interest_income": null, "other_non_operating": null, "pretax_income": -5300000, "tax_provision": -3800000, "effective_tax_rate": null, "net_income": -8300000, "net_income_continuing_ops": -1500000, "net_income_to_common": -8300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 821600000, "short_term_investments": null, "net_receivables": 1013200000, "inventory": 1276400000, "other_current_assets": null, "total_current_assets": 3196100000, "net_ppe": null, "goodwill": 744300000, "intangible_assets": 305100000, "goodwill_and_intangibles": 1049400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4573400000, "total_assets": 7769500000, "short_term_debt": 99700000, "accounts_payable": 1990100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2914600000, "long_term_debt": 2761400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3792000000, "total_liabilities": 6706600000, "total_debt": 2861100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 518100000, "total_equity": 941300000, "shares_outstanding": 65773608, "operating_cash_flow": 95100000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57800000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80700000, "free_cash_flow": 162100000, "net_change_in_cash": -43400000 }, "raw_data": { "income": { "ebit": "75100000", "ebitda": "164500000", "netIncome": "-8300000", "grossProfit": "150900000", "depreciation": "None", "totalRevenue": "4195600000", "costOfRevenue": "4044700000", "interestIncome": "54900000", "incomeBeforeTax": "-5300000", "interestExpense": "80400000", "operatingIncome": "50100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-80400000", "nonInterestIncome": "None", "operatingExpenses": "100800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25000000", "costofGoodsAndServicesSold": "4044700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89400000", "sellingGeneralAndAdministrative": "75800000", "netIncomeFromContinuingOperations": "-1500000" }, "balance": { "goodwill": "744300000", "inventory": "1276400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "7769500000", "longTermDebt": "2761400000", "shortTermDebt": "99700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "305100000", "reportedCurrency": "USD", "retainedEarnings": "518100000", "totalLiabilities": "6706600000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "3196100000", "currentLongTermDebt": "49500000", "longTermInvestments": "363700000", "shortTermInvestments": "None", "currentNetReceivables": "1013200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4573400000", "currentAccountsPayable": "1990100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2869200000", "shortLongTermDebtTotal": "2974500000", "totalShareholderEquity": "941300000", "capitalLeaseObligations": "163600000", "otherCurrentLiabilities": "672300000", "totalCurrentLiabilities": "2914600000", "otherNonCurrentLiabilities": "482400000", "totalNonCurrentLiabilities": "3792000000", "cashAndShortTermInvestments": "821600000", "commonStockSharesOutstanding": "65773608", "intangibleAssetsExcludingGoodwill": "305100000", "cashAndCashEquivalentsAtCarryingValue": "821600000", "accumulatedDepreciationAmortizationPPE": "-1708000000" }, "cashflow": { "netIncome": "-1500000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "113800000", "operatingCashflow": "95100000", "capitalExpenditures": "67000000", "changeInReceivables": "-155700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80700000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }