{ "ticker": { "uuid": "1fc95944-5e95-434b-b223-801f98237ef4", "symbol": "KOP", "name": "Koppers Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/1fc95944-5e95-434b-b223-801f98237ef4/", "api_url": "https://sharemaestro.com/factors/api/tickers/1fc95944-5e95-434b-b223-801f98237ef4/" }, "ticker_metadata": { "id": 2410, "uuid": "1fc95944-5e95-434b-b223-801f98237ef4", "symbol": "KOP", "name": "Koppers Holdings Inc", "asset_type": "equity", "market_cap": 821776000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Koppers Holdings Inc. offers treated wood products, wood treatment chemicals, and carbon compounds in the United States, Australasia, Europe, and internationally. The company is headquartered in Pittsburgh, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1fc95944-5e95-434b-b223-801f98237ef4", "symbol": "KOP", "name": "Koppers Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/1fc95944-5e95-434b-b223-801f98237ef4/", "api_url": "https://sharemaestro.com/factors/api/tickers/1fc95944-5e95-434b-b223-801f98237ef4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.9, "quality": 0.76, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 40.81, "market_cap": 821178820, "pe_ratio": 10.6647, "earnings_yield": 0.0938, "ebitda_to_ev": 0.1434, "shareholder_yield": 0.0085, "roe": 0.1401, "piotroski_f_score": 8, "momentum_12_1": 0.3773, "volatility_252d": 0.3405 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:36.287386+00:00", "batch_id": "" }, "size": { "price_close": 40.81, "market_cap": 821178820, "market_cap_usd": 821178820, "enterprise_value": 1726678820, "shares_outstanding": 20122000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.6647, "pb_ratio": 1.4944, "ptbv_ratio": 7.0186, "ps_ratio": 0.4372, "pcf_ratio": 4.2881, "pfcf_ratio": 3.371, "ev_ebitda": 6.9755, "ev_ebit": 9.5081, "ev_sales": 0.9194, "ev_fcf": 7.0882, "earnings_yield": 0.0938, "fcf_yield": 0.1411, "price_to_sales": 0.4372, "price_to_book": 1.4944, "price_to_cashflow": 4.2881, "ebitda_to_ev": 0.1434, "sales_yield": 1.0877 }, "yield": { "dividend_yield": 0.0085, "buyback_yield": 0, "shareholder_yield": 0.0085, "debt_paydown_yield": null, "total_yield": 0.0085 }, "quality": { "gross_margin": 0.214, "operating_margin": 0.0967, "net_margin": 0.041, "ebitda_margin": 0.1318, "fcf_margin": 0.1297, "roe": 0.1401, "roa": 0.041, "roic": 0.0904, "roc_greenblatt": null, "asset_turnover": 0.9988, "cash_conversion": 3.1636, "accruals_ratio": -0.0609, "sbc_to_revenue": 0.0059, "piotroski_f_score": 8, "altman_z_score": 2.3626, "earnings_stability_5y": 1.3159, "revenue_stability_5y": 0.1142, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2137, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4218, "net_debt_to_ebitda": 3.6581, "debt_to_assets": 0.5043, "interest_coverage": 2.8155, "current_ratio": 2.7136, "quick_ratio": 1.1075, "net_debt": 905500000, "local_beta": 0.0011, "volatility_252d": 0.3405, "volatility_60d": 0.7418, "max_drawdown_12m": -0.2361, "risk_adjusted_momentum": 1.1082 }, "growth": { "revenue_growth_1y": -0.0843, "revenue_growth_3y_cagr": -0.0173, "revenue_growth_5y_cagr": 0.024, "eps_growth_1y": 2.0196, "eps_growth_3y_cagr": -0.0405, "eps_growth_5y_cagr": -0.1442, "fcf_growth_1y": 0.3968, "book_value_growth_1y": 0.2255, "revenue_growth": -0.0843, "earnings_growth": 2.0196 }, "momentum": { "price_return_1m": -0.0702, "price_return_3m": 0.0892, "price_return_6m": 0.4637, "price_return_9m": 0.4239, "price_return_12m": 0.2806, "price_return_12m_ex1m": 0.3773, "momentum_6m": 0.4637, "momentum_12m": 0.2806, "momentum_12_1": 0.3773, "distance_from_52w_high": -0.0702, "distance_from_52w_low": 0.5601, "relative_strength": 0.1806 }, "raw_ttm": { "revenue_ttm": 1878100000, "gross_profit_ttm": 401900000, "ebit_ttm": 181600000, "ebitda_ttm": 247533325, "net_income_ttm": 76999999, "eps_diluted_ttm": 3.8267, "operating_cash_flow_ttm": 191500000, "capital_expenditure_ttm": 52100000, "fcf_ttm": 243600000, "dividends_paid_ttm": 7000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64500000, "cash_and_equivalents": 42800000, "total_current_assets": 668900000, "total_current_liabilities": 246500000, "net_ppe": null, "total_assets": 1880300000, "total_debt": 948300000, "total_equity": 549500000, "net_working_capital": 412600000, "book_value_per_share": 27.3084, "retained_earnings": 544300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 117000000, "tangible_book_per_share": 5.8145 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 22, "rank_pb": 38, "rank_ptbv": 75, "rank_ps": 12, "rank_pcf": 14, "rank_ev_ebitda": 20, "rank_ev_ebit": 39, "rank_earnings_yield": 22, "rank_fcf_yield": 27, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 30, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 81, "rank_fcf_margin": 64, "rank_piotroski": 7, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 36 }, "composites": { "value_composite": 10, "quality_composite": 24, "momentum_composite": 23, "growth_composite": 83, "yield_composite": 32, "svqf_composite": 11, "vc1_composite": 6, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 6, "overall_composite": 5, "quality_value_composite": 0.827, "os_score": 0.95, "value_percentile": 0.9, "quality_percentile": 0.76, "momentum_percentile": 0.77, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 6, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4417, "ticker_id": 2410, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:36.287386+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.81, "market_cap": 821178820, "market_cap_usd": 821178820, "enterprise_value": 1726678820, "shares_outstanding": 20122000, "fx_rate_to_usd": null, "pe_ratio": 10.66466014, "pb_ratio": 1.49441096, "ptbv_ratio": 7.01862239, "ps_ratio": 0.43723914, "pcf_ratio": 4.28814005, "pfcf_ratio": 3.37101322, "ev_ebitda": 6.97554085, "ev_ebit": 9.50814328, "ev_sales": 0.91937534, "ev_fcf": 7.0881725, "earnings_yield": 0.09376764, "fcf_yield": 0.14108009, "dividend_yield": 0.00852433, "buyback_yield": 0, "shareholder_yield": 0.00852433, "debt_paydown_yield": null, "total_yield": 0.00852433, "gross_margin": 0.21399287, "operating_margin": 0.09669347, "net_margin": 0.04099888, "ebitda_margin": 0.13179986, "fcf_margin": 0.12970555, "roe": 0.14012739, "roa": 0.04095091, "roic": 0.09040872, "roc_greenblatt": null, "asset_turnover": 0.99882997, "cash_conversion": 3.1636364, "accruals_ratio": -0.06089454, "sbc_to_revenue": 0.00591023, "debt_to_equity": 2.42183803, "net_debt_to_ebitda": 3.65809331, "debt_to_assets": 0.50433441, "interest_coverage": 2.81550388, "current_ratio": 2.71359026, "quick_ratio": 1.10750507, "net_debt": 905500000, "revenue_growth_1y": -0.08430034, "revenue_growth_3y_cagr": -0.01733138, "revenue_growth_5y_cagr": 0.02400659, "eps_growth_1y": 2.0196078, "eps_growth_3y_cagr": -0.04052664, "eps_growth_5y_cagr": -0.14421309, "fcf_growth_1y": 0.39678899, "book_value_growth_1y": 0.2255443, "piotroski_f_score": 8, "altman_z_score": 2.36261811, "earnings_stability_5y": 1.315946, "revenue_stability_5y": 0.114203, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07024323, "price_return_3m": 0.08921356, "price_return_6m": 0.46369456, "price_return_9m": 0.42392089, "price_return_12m": 0.28058692, "price_return_12m_ex1m": 0.3773354, "distance_from_52w_high": -0.07024323, "distance_from_52w_low": 0.56009878, "relative_strength": 0.18062334, "local_beta": 0.0011, "volatility_252d": 0.340506, "volatility_60d": 0.741829, "max_drawdown_12m": -0.2361159, "revenue_ttm": 1878100000, "gross_profit_ttm": 401900000, "ebit_ttm": 181600000, "ebitda_ttm": 247533325, "net_income_ttm": 76999999, "eps_diluted_ttm": 3.82665734, "operating_cash_flow_ttm": 191500000, "capital_expenditure_ttm": 52100000, "fcf_ttm": 243600000, "dividends_paid_ttm": 7000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64500000, "cash_and_equivalents": 42800000, "total_current_assets": 668900000, "total_current_liabilities": 246500000, "net_ppe": null, "total_assets": 1880300000, "total_debt": 948300000, "total_equity": 549500000, "net_working_capital": 412600000, "book_value_per_share": 27.30841865, "retained_earnings": 544300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 117000000, "tangible_book_per_share": 5.81453136, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 22, "rank_pb": 38, "rank_ptbv": 75, "rank_ps": 12, "rank_pcf": 14, "rank_ev_ebitda": 20, "rank_ev_ebit": 39, "rank_earnings_yield": 22, "rank_fcf_yield": 27, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 30, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 81, "rank_fcf_margin": 64, "rank_piotroski": 7, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 36, "value_composite": 10, "quality_composite": 24, "momentum_composite": 23, "growth_composite": 83, "yield_composite": 32, "svqf_composite": 11, "vc1_composite": 6, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 6, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 40.81, "os": 0.95, "value": 0.9, "quality": 0.76, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 10.6647, "earnings_yield": 0.0938, "shareholder_yield": 0.0085, "roe": 0.1401, "momentum_12_1": 0.3773, "complete_fields": { "id": 4417, "ticker_id": 2410, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:36.287386+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.81, "market_cap": 821178820, "market_cap_usd": 821178820, "enterprise_value": 1726678820, "shares_outstanding": 20122000, "fx_rate_to_usd": null, "pe_ratio": 10.66466014, "pb_ratio": 1.49441096, "ptbv_ratio": 7.01862239, "ps_ratio": 0.43723914, "pcf_ratio": 4.28814005, "pfcf_ratio": 3.37101322, "ev_ebitda": 6.97554085, "ev_ebit": 9.50814328, "ev_sales": 0.91937534, "ev_fcf": 7.0881725, "earnings_yield": 0.09376764, "fcf_yield": 0.14108009, "dividend_yield": 0.00852433, "buyback_yield": 0, "shareholder_yield": 0.00852433, "debt_paydown_yield": null, "total_yield": 0.00852433, "gross_margin": 0.21399287, "operating_margin": 0.09669347, "net_margin": 0.04099888, "ebitda_margin": 0.13179986, "fcf_margin": 0.12970555, "roe": 0.14012739, "roa": 0.04095091, "roic": 0.09040872, "roc_greenblatt": null, "asset_turnover": 0.99882997, "cash_conversion": 3.1636364, "accruals_ratio": -0.06089454, "sbc_to_revenue": 0.00591023, "debt_to_equity": 2.42183803, "net_debt_to_ebitda": 3.65809331, "debt_to_assets": 0.50433441, "interest_coverage": 2.81550388, "current_ratio": 2.71359026, "quick_ratio": 1.10750507, "net_debt": 905500000, "revenue_growth_1y": -0.08430034, "revenue_growth_3y_cagr": -0.01733138, "revenue_growth_5y_cagr": 0.02400659, "eps_growth_1y": 2.0196078, "eps_growth_3y_cagr": -0.04052664, "eps_growth_5y_cagr": -0.14421309, "fcf_growth_1y": 0.39678899, "book_value_growth_1y": 0.2255443, "piotroski_f_score": 8, "altman_z_score": 2.36261811, "earnings_stability_5y": 1.315946, "revenue_stability_5y": 0.114203, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07024323, "price_return_3m": 0.08921356, "price_return_6m": 0.46369456, "price_return_9m": 0.42392089, "price_return_12m": 0.28058692, "price_return_12m_ex1m": 0.3773354, "distance_from_52w_high": -0.07024323, "distance_from_52w_low": 0.56009878, "relative_strength": 0.18062334, "local_beta": 0.0011, "volatility_252d": 0.340506, "volatility_60d": 0.741829, "max_drawdown_12m": -0.2361159, "revenue_ttm": 1878100000, "gross_profit_ttm": 401900000, "ebit_ttm": 181600000, "ebitda_ttm": 247533325, "net_income_ttm": 76999999, "eps_diluted_ttm": 3.82665734, "operating_cash_flow_ttm": 191500000, "capital_expenditure_ttm": 52100000, "fcf_ttm": 243600000, "dividends_paid_ttm": 7000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64500000, "cash_and_equivalents": 42800000, "total_current_assets": 668900000, "total_current_liabilities": 246500000, "net_ppe": null, "total_assets": 1880300000, "total_debt": 948300000, "total_equity": 549500000, "net_working_capital": 412600000, "book_value_per_share": 27.30841865, "retained_earnings": 544300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 117000000, "tangible_book_per_share": 5.81453136, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 22, "rank_pb": 38, "rank_ptbv": 75, "rank_ps": 12, "rank_pcf": 14, "rank_ev_ebitda": 20, "rank_ev_ebit": 39, "rank_earnings_yield": 22, "rank_fcf_yield": 27, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 30, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 81, "rank_fcf_margin": 64, "rank_piotroski": 7, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 36, "value_composite": 10, "quality_composite": 24, "momentum_composite": 23, "growth_composite": 83, "yield_composite": 32, "svqf_composite": 11, "vc1_composite": 6, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 6, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 1879300000, "cost_of_revenue": 1431500000, "gross_profit": 447800000, "ebit": 147300000, "ebitda": 220900000, "pretax_income": 81200000, "tax_provision": 25200000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38000000, "total_current_assets": 668700000, "total_assets": 1886800000, "short_term_debt": 32100000, "long_term_debt": 914300000, "total_debt": 946400000, "total_liabilities": 1312500000, "total_equity": 574000000, "shares_outstanding": 20405000, "goodwill_and_intangibles": 436100000 }, "cash_flow": { "operating_cash_flow": 122500000, "capital_expenditure": 55000000, "free_cash_flow": 177500000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286459, "ticker_id": 2410, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147300000", "ebitda": "220900000", "netIncome": "56000000", "grossProfit": "447800000", "depreciation": "None", "totalRevenue": "1879300000", "costOfRevenue": "1431500000", "interestIncome": "66100000", "incomeBeforeTax": "81200000", "interestExpense": "66100000", "operatingIncome": "219300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "228500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1431500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73600000", "sellingGeneralAndAdministrative": "154900000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "329400000", "inventory": "411200000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1886800000", "longTermDebt": "914300000", "shortTermDebt": "32100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106700000", "reportedCurrency": "USD", "retainedEarnings": "539400000", "totalLiabilities": "1312500000", "otherCurrentAssets": "60800000", "totalCurrentAssets": "668700000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1218100000", "currentAccountsPayable": "122400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753800000", "shortLongTermDebtTotal": "1022500000", "totalShareholderEquity": "574000000", "capitalLeaseObligations": "103300000", "otherCurrentLiabilities": "72600000", "totalCurrentLiabilities": "227100000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1085400000", "cashAndShortTermInvestments": "38000000", "commonStockSharesOutstanding": "20405000", "intangibleAssetsExcludingGoodwill": "106700000", "cashAndCashEquivalentsAtCarryingValue": "38000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10400000", "operatingCashflow": "122500000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58500000", "cashflowFromInvestment": "-72700000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1879300000, "cost_of_revenue": 1431500000, "gross_profit": 447800000, "research_and_development": null, "selling_general_admin": 154900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147300000, "depreciation_amortisation": 73600000, "ebitda": 220900000, "interest_expense": 66100000, "interest_income": null, "other_non_operating": null, "pretax_income": 81200000, "tax_provision": 25200000, "effective_tax_rate": null, "net_income": 56000000, "net_income_continuing_ops": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38000000, "short_term_investments": null, "net_receivables": 158700000, "inventory": 411200000, "other_current_assets": null, "total_current_assets": 668700000, "net_ppe": null, "goodwill": 329400000, "intangible_assets": 106700000, "goodwill_and_intangibles": 436100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1218100000, "total_assets": 1886800000, "short_term_debt": 32100000, "accounts_payable": 122400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227100000, "long_term_debt": 914300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085400000, "total_liabilities": 1312500000, "total_debt": 946400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539400000, "total_equity": 574000000, "shares_outstanding": 20405000, "operating_cash_flow": 122500000, "stock_based_compensation": 13800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72700000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58500000, "free_cash_flow": 177500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147300000", "ebitda": "220900000", "netIncome": "56000000", "grossProfit": "447800000", "depreciation": "None", "totalRevenue": "1879300000", "costOfRevenue": "1431500000", "interestIncome": "66100000", "incomeBeforeTax": "81200000", "interestExpense": "66100000", "operatingIncome": "219300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "228500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1431500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73600000", "sellingGeneralAndAdministrative": "154900000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "329400000", "inventory": "411200000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1886800000", "longTermDebt": "914300000", "shortTermDebt": "32100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106700000", "reportedCurrency": "USD", "retainedEarnings": "539400000", "totalLiabilities": "1312500000", "otherCurrentAssets": "60800000", "totalCurrentAssets": "668700000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1218100000", "currentAccountsPayable": "122400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753800000", "shortLongTermDebtTotal": "1022500000", "totalShareholderEquity": "574000000", "capitalLeaseObligations": "103300000", "otherCurrentLiabilities": "72600000", "totalCurrentLiabilities": "227100000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1085400000", "cashAndShortTermInvestments": "38000000", "commonStockSharesOutstanding": "20405000", "intangibleAssetsExcludingGoodwill": "106700000", "cashAndCashEquivalentsAtCarryingValue": "38000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10400000", "operatingCashflow": "122500000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58500000", "cashflowFromInvestment": "-72700000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73600000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 2092100000, "cost_of_revenue": 1669500000, "gross_profit": 422600000, "ebit": 180200000, "ebitda": 243300000, "pretax_income": 69300000, "tax_provision": 20700000, "net_income": 52400000, "net_income_to_common": 52400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43900000, "total_current_assets": 680600000, "total_assets": 1890200000, "short_term_debt": 31600000, "long_term_debt": 925900000, "total_debt": 957500000, "total_liabilities": 1401200000, "total_equity": 488700000, "shares_outstanding": 21291000, "goodwill_and_intangibles": 436100000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 77400000, "free_cash_flow": 196800000, "dividends_paid": 5900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286464, "ticker_id": 2410, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180200000", "ebitda": "243300000", "netIncome": "52400000", "grossProfit": "422600000", "depreciation": "None", "totalRevenue": "2092100000", "costOfRevenue": "1669500000", "interestIncome": "76200000", "incomeBeforeTax": "69300000", "interestExpense": "76200000", "operatingIncome": "148200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20700000", "reportedCurrency": "USD", "netInterestIncome": "-76200000", "nonInterestIncome": "None", "operatingExpenses": "274400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63100000", "sellingGeneralAndAdministrative": "179300000", "netIncomeFromContinuingOperations": "48600000" }, "balance": { "goodwill": "317100000", "inventory": "404600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1890200000", "longTermDebt": "925900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "119000000", "reportedCurrency": "USD", "retainedEarnings": "490300000", "totalLiabilities": "1401200000", "otherCurrentAssets": "40300000", "totalCurrentAssets": "680600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1209600000", "currentAccountsPayable": "179100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "750600000", "shortLongTermDebtTotal": "1021900000", "totalShareholderEquity": "488700000", "capitalLeaseObligations": "91100000", "otherCurrentLiabilities": "115100000", "totalCurrentLiabilities": "325800000", "otherNonCurrentLiabilities": "44300000", "totalNonCurrentLiabilities": "1075400000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "21291000", "intangibleAssetsExcludingGoodwill": "119000000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48600000", "profitLoss": "None", "dividendPayout": "5900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "119400000", "capitalExpenditures": "77400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35700000", "cashflowFromInvestment": "-173300000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2092100000, "cost_of_revenue": 1669500000, "gross_profit": 422600000, "research_and_development": null, "selling_general_admin": 179300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180200000, "depreciation_amortisation": 63100000, "ebitda": 243300000, "interest_expense": 76200000, "interest_income": null, "other_non_operating": null, "pretax_income": 69300000, "tax_provision": 20700000, "effective_tax_rate": null, "net_income": 52400000, "net_income_continuing_ops": 48600000, "net_income_to_common": 52400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43900000, "short_term_investments": null, "net_receivables": 191800000, "inventory": 404600000, "other_current_assets": null, "total_current_assets": 680600000, "net_ppe": null, "goodwill": 317100000, "intangible_assets": 119000000, "goodwill_and_intangibles": 436100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1209600000, "total_assets": 1890200000, "short_term_debt": 31600000, "accounts_payable": 179100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325800000, "long_term_debt": 925900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075400000, "total_liabilities": 1401200000, "total_debt": 957500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 490300000, "total_equity": 488700000, "shares_outstanding": 21291000, "operating_cash_flow": 119400000, "stock_based_compensation": 20800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173300000, "dividends_paid": 5900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35700000, "free_cash_flow": 196800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180200000", "ebitda": "243300000", "netIncome": "52400000", "grossProfit": "422600000", "depreciation": "None", "totalRevenue": "2092100000", "costOfRevenue": "1669500000", "interestIncome": "76200000", "incomeBeforeTax": "69300000", "interestExpense": "76200000", "operatingIncome": "148200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20700000", "reportedCurrency": "USD", "netInterestIncome": "-76200000", "nonInterestIncome": "None", "operatingExpenses": "274400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63100000", "sellingGeneralAndAdministrative": "179300000", "netIncomeFromContinuingOperations": "48600000" }, "balance": { "goodwill": "317100000", "inventory": "404600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1890200000", "longTermDebt": "925900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "119000000", "reportedCurrency": "USD", "retainedEarnings": "490300000", "totalLiabilities": "1401200000", "otherCurrentAssets": "40300000", "totalCurrentAssets": "680600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1209600000", "currentAccountsPayable": "179100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "750600000", "shortLongTermDebtTotal": "1021900000", "totalShareholderEquity": "488700000", "capitalLeaseObligations": "91100000", "otherCurrentLiabilities": "115100000", "totalCurrentLiabilities": "325800000", "otherNonCurrentLiabilities": "44300000", "totalNonCurrentLiabilities": "1075400000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "21291000", "intangibleAssetsExcludingGoodwill": "119000000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48600000", "profitLoss": "None", "dividendPayout": "5900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "119400000", "capitalExpenditures": "77400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35700000", "cashflowFromInvestment": "-173300000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67500000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 2154200000, "cost_of_revenue": 1729700000, "gross_profit": 424500000, "ebit": 193400000, "ebitda": 250400000, "pretax_income": 124600000, "tax_provision": 34800000, "net_income": 89200000, "net_income_to_common": 89200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66500000, "total_current_assets": 699000000, "total_assets": 1835500000, "short_term_debt": 27900000, "long_term_debt": 835400000, "total_debt": 863300000, "total_liabilities": 1332500000, "total_equity": 498900000, "shares_outstanding": 21539000, "goodwill_and_intangibles": 396600000 }, "cash_flow": { "operating_cash_flow": 146100000, "capital_expenditure": 120500000, "free_cash_flow": 266600000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286469, "ticker_id": 2410, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193400000", "ebitda": "250400000", "netIncome": "89200000", "grossProfit": "424500000", "depreciation": "None", "totalRevenue": "2154200000", "costOfRevenue": "1729700000", "interestIncome": "71000000", "incomeBeforeTax": "124600000", "interestExpense": "71000000", "operatingIncome": "195200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34800000", "reportedCurrency": "USD", "netInterestIncome": "-65800000", "nonInterestIncome": "None", "operatingExpenses": "229300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1729700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "90700000" }, "balance": { "goodwill": "294400000", "inventory": "395700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1835500000", "longTermDebt": "835400000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102200000", "reportedCurrency": "USD", "retainedEarnings": "444000000", "totalLiabilities": "1332500000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "699000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "2800000", "currentNetReceivables": "202400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136500000", "currentAccountsPayable": "202900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722200000", "shortLongTermDebtTotal": "930700000", "totalShareholderEquity": "498900000", "capitalLeaseObligations": "90300000", "otherCurrentLiabilities": "95100000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "1006600000", "cashAndShortTermInvestments": "66500000", "commonStockSharesOutstanding": "21539000", "intangibleAssetsExcludingGoodwill": "102200000", "cashAndCashEquivalentsAtCarryingValue": "66500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89200000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37200000", "operatingCashflow": "146100000", "capitalExpenditures": "120500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2600000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2154200000, "cost_of_revenue": 1729700000, "gross_profit": 424500000, "research_and_development": null, "selling_general_admin": 166000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193400000, "depreciation_amortisation": 57000000, "ebitda": 250400000, "interest_expense": 71000000, "interest_income": null, "other_non_operating": null, "pretax_income": 124600000, "tax_provision": 34800000, "effective_tax_rate": null, "net_income": 89200000, "net_income_continuing_ops": 90700000, "net_income_to_common": 89200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66500000, "short_term_investments": 2800000, "net_receivables": 202400000, "inventory": 395700000, "other_current_assets": null, "total_current_assets": 699000000, "net_ppe": null, "goodwill": 294400000, "intangible_assets": 102200000, "goodwill_and_intangibles": 396600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1136500000, "total_assets": 1835500000, "short_term_debt": 27900000, "accounts_payable": 202900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325900000, "long_term_debt": 835400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1006600000, "total_liabilities": 1332500000, "total_debt": 863300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 444000000, "total_equity": 498900000, "shares_outstanding": 21539000, "operating_cash_flow": 146100000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2600000, "free_cash_flow": 266600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193400000", "ebitda": "250400000", "netIncome": "89200000", "grossProfit": "424500000", "depreciation": "None", "totalRevenue": "2154200000", "costOfRevenue": "1729700000", "interestIncome": "71000000", "incomeBeforeTax": "124600000", "interestExpense": "71000000", "operatingIncome": "195200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34800000", "reportedCurrency": "USD", "netInterestIncome": "-65800000", "nonInterestIncome": "None", "operatingExpenses": "229300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1729700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "90700000" }, "balance": { "goodwill": "294400000", "inventory": "395700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1835500000", "longTermDebt": "835400000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102200000", "reportedCurrency": "USD", "retainedEarnings": "444000000", "totalLiabilities": "1332500000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "699000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "2800000", "currentNetReceivables": "202400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136500000", "currentAccountsPayable": "202900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722200000", "shortLongTermDebtTotal": "930700000", "totalShareholderEquity": "498900000", "capitalLeaseObligations": "90300000", "otherCurrentLiabilities": "95100000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "1006600000", "cashAndShortTermInvestments": "66500000", "commonStockSharesOutstanding": "21539000", "intangibleAssetsExcludingGoodwill": "102200000", "cashAndCashEquivalentsAtCarryingValue": "66500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89200000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37200000", "operatingCashflow": "146100000", "capitalExpenditures": "120500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2600000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 1980500000, "cost_of_revenue": 1635900000, "gross_profit": 344600000, "ebit": 135200000, "ebitda": 191300000, "pretax_income": 95400000, "tax_provision": 31600000, "net_income": 63400000, "net_income_to_common": 63400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33300000, "total_current_assets": 636800000, "total_assets": 1711400000, "short_term_debt": 20500000, "long_term_debt": 817700000, "total_debt": 838200000, "total_liabilities": 1308400000, "total_equity": 399400000, "shares_outstanding": 21313000, "goodwill_and_intangibles": 410100000 }, "cash_flow": { "operating_cash_flow": 102300000, "capital_expenditure": 105300000, "free_cash_flow": 207600000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286474, "ticker_id": 2410, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135200000", "ebitda": "191300000", "netIncome": "63400000", "grossProfit": "344600000", "depreciation": "None", "totalRevenue": "1980500000", "costOfRevenue": "1635900000", "interestIncome": "44800000", "incomeBeforeTax": "95400000", "interestExpense": "44800000", "operatingIncome": "137700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "31600000", "reportedCurrency": "USD", "netInterestIncome": "-44800000", "nonInterestIncome": "None", "operatingExpenses": "206900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1635900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56100000", "sellingGeneralAndAdministrative": "153300000", "netIncomeFromContinuingOperations": "63800000" }, "balance": { "goodwill": "294000000", "inventory": "355700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1711400000", "longTermDebt": "817700000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "116100000", "reportedCurrency": "USD", "retainedEarnings": "360200000", "totalLiabilities": "1308400000", "otherCurrentAssets": "32100000", "totalCurrentAssets": "636800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074600000", "currentAccountsPayable": "207400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "643600000", "shortLongTermDebtTotal": "904500000", "totalShareholderEquity": "399400000", "capitalLeaseObligations": "86800000", "otherCurrentLiabilities": "96100000", "totalCurrentLiabilities": "324000000", "otherNonCurrentLiabilities": "44200000", "totalNonCurrentLiabilities": "984400000", "cashAndShortTermInvestments": "33300000", "commonStockSharesOutstanding": "21313000", "intangibleAssetsExcludingGoodwill": "116100000", "cashAndCashEquivalentsAtCarryingValue": "33300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63200000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-41800000", "operatingCashflow": "102300000", "capitalExpenditures": "105300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4800000", "cashflowFromInvestment": "-114800000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1980500000, "cost_of_revenue": 1635900000, "gross_profit": 344600000, "research_and_development": null, "selling_general_admin": 153300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135200000, "depreciation_amortisation": 56100000, "ebitda": 191300000, "interest_expense": 44800000, "interest_income": null, "other_non_operating": null, "pretax_income": 95400000, "tax_provision": 31600000, "effective_tax_rate": null, "net_income": 63400000, "net_income_continuing_ops": 63800000, "net_income_to_common": 63400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33300000, "short_term_investments": null, "net_receivables": 215700000, "inventory": 355700000, "other_current_assets": null, "total_current_assets": 636800000, "net_ppe": null, "goodwill": 294000000, "intangible_assets": 116100000, "goodwill_and_intangibles": 410100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1074600000, "total_assets": 1711400000, "short_term_debt": 20500000, "accounts_payable": 207400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324000000, "long_term_debt": 817700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 984400000, "total_liabilities": 1308400000, "total_debt": 838200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 360200000, "total_equity": 399400000, "shares_outstanding": 21313000, "operating_cash_flow": 102300000, "stock_based_compensation": 13200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114800000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4800000, "free_cash_flow": 207600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135200000", "ebitda": "191300000", "netIncome": "63400000", "grossProfit": "344600000", "depreciation": "None", "totalRevenue": "1980500000", "costOfRevenue": "1635900000", "interestIncome": "44800000", "incomeBeforeTax": "95400000", "interestExpense": "44800000", "operatingIncome": "137700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "31600000", "reportedCurrency": "USD", "netInterestIncome": "-44800000", "nonInterestIncome": "None", "operatingExpenses": "206900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1635900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56100000", "sellingGeneralAndAdministrative": "153300000", "netIncomeFromContinuingOperations": "63800000" }, "balance": { "goodwill": "294000000", "inventory": "355700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1711400000", "longTermDebt": "817700000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "116100000", "reportedCurrency": "USD", "retainedEarnings": "360200000", "totalLiabilities": "1308400000", "otherCurrentAssets": "32100000", "totalCurrentAssets": "636800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074600000", "currentAccountsPayable": "207400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "643600000", "shortLongTermDebtTotal": "904500000", "totalShareholderEquity": "399400000", "capitalLeaseObligations": "86800000", "otherCurrentLiabilities": "96100000", "totalCurrentLiabilities": "324000000", "otherNonCurrentLiabilities": "44200000", "totalNonCurrentLiabilities": "984400000", "cashAndShortTermInvestments": "33300000", "commonStockSharesOutstanding": "21313000", "intangibleAssetsExcludingGoodwill": "116100000", "cashAndCashEquivalentsAtCarryingValue": "33300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63200000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-41800000", "operatingCashflow": "102300000", "capitalExpenditures": "105300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4800000", "cashflowFromInvestment": "-114800000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56100000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 1678600000, "cost_of_revenue": 1344500000, "gross_profit": 334100000, "ebit": 127500000, "ebitda": 185200000, "pretax_income": 119600000, "tax_provision": 34500000, "net_income": 85200000, "net_income_to_common": 85200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45500000, "total_current_assets": 628100000, "total_assets": 1661900000, "short_term_debt": 23300000, "long_term_debt": 781500000, "total_debt": 804800000, "total_liabilities": 1251100000, "total_equity": 406600000, "shares_outstanding": 21925000, "goodwill_and_intangibles": 427500000 }, "cash_flow": { "operating_cash_flow": 103000000, "capital_expenditure": 125000000, "free_cash_flow": 228000000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286479, "ticker_id": 2410, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127500000", "ebitda": "185200000", "netIncome": "85200000", "grossProfit": "334100000", "depreciation": "None", "totalRevenue": "1678600000", "costOfRevenue": "1344500000", "interestIncome": "40500000", "incomeBeforeTax": "119600000", "interestExpense": "40500000", "operatingIncome": "156500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-40500000", "nonInterestIncome": "None", "operatingExpenses": "177600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3600000", "costofGoodsAndServicesSold": "1344500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "148900000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "296000000", "inventory": "313800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1661900000", "longTermDebt": "781500000", "shortTermDebt": "23300000", "treasuryStock": "-104000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "131500000", "reportedCurrency": "USD", "retainedEarnings": "300900000", "totalLiabilities": "1251100000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "628100000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1033800000", "currentAccountsPayable": "171900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489100000", "shortLongTermDebtTotal": "875100000", "totalShareholderEquity": "406600000", "capitalLeaseObligations": "91600000", "otherCurrentLiabilities": "90500000", "totalCurrentLiabilities": "285700000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "965400000", "cashAndShortTermInvestments": "45500000", "commonStockSharesOutstanding": "21925000", "intangibleAssetsExcludingGoodwill": "131500000", "cashAndCashEquivalentsAtCarryingValue": "45500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85400000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24300000", "operatingCashflow": "103000000", "capitalExpenditures": "125000000", "changeInReceivables": "-12700000", "changeInExchangeRate": "-2500000", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-89500000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678600000, "cost_of_revenue": 1344500000, "gross_profit": 334100000, "research_and_development": null, "selling_general_admin": 148900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127500000, "depreciation_amortisation": 57700000, "ebitda": 185200000, "interest_expense": 40500000, "interest_income": null, "other_non_operating": null, "pretax_income": 119600000, "tax_provision": 34500000, "effective_tax_rate": null, "net_income": 85200000, "net_income_continuing_ops": 85100000, "net_income_to_common": 85200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45500000, "short_term_investments": null, "net_receivables": 182800000, "inventory": 313800000, "other_current_assets": null, "total_current_assets": 628100000, "net_ppe": null, "goodwill": 296000000, "intangible_assets": 131500000, "goodwill_and_intangibles": 427500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1033800000, "total_assets": 1661900000, "short_term_debt": 23300000, "accounts_payable": 171900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285700000, "long_term_debt": 781500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 965400000, "total_liabilities": 1251100000, "total_debt": 804800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 300900000, "total_equity": 406600000, "shares_outstanding": 21925000, "operating_cash_flow": 103000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89500000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4000000, "free_cash_flow": 228000000, "net_change_in_cash": 7000000 }, "raw_data": { "income": { "ebit": "127500000", "ebitda": "185200000", "netIncome": "85200000", "grossProfit": "334100000", "depreciation": "None", "totalRevenue": "1678600000", "costOfRevenue": "1344500000", "interestIncome": "40500000", "incomeBeforeTax": "119600000", "interestExpense": "40500000", "operatingIncome": "156500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-40500000", "nonInterestIncome": "None", "operatingExpenses": "177600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3600000", "costofGoodsAndServicesSold": "1344500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "148900000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "296000000", "inventory": "313800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1661900000", "longTermDebt": "781500000", "shortTermDebt": "23300000", "treasuryStock": "-104000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "131500000", "reportedCurrency": "USD", "retainedEarnings": "300900000", "totalLiabilities": "1251100000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "628100000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1033800000", "currentAccountsPayable": "171900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489100000", "shortLongTermDebtTotal": "875100000", "totalShareholderEquity": "406600000", "capitalLeaseObligations": "91600000", "otherCurrentLiabilities": "90500000", "totalCurrentLiabilities": "285700000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "965400000", "cashAndShortTermInvestments": "45500000", "commonStockSharesOutstanding": "21925000", "intangibleAssetsExcludingGoodwill": "131500000", "cashAndCashEquivalentsAtCarryingValue": "45500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85400000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24300000", "operatingCashflow": "103000000", "capitalExpenditures": "125000000", "changeInReceivables": "-12700000", "changeInExchangeRate": "-2500000", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-89500000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57700000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 1669100000, "cost_of_revenue": 1308700000, "gross_profit": 360400000, "ebit": 163200000, "ebitda": 217300000, "pretax_income": 110100000, "tax_provision": 21000000, "net_income": 122000000, "net_income_to_common": 122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38500000, "total_current_assets": 564500000, "total_assets": 1598600000, "short_term_debt": 31300000, "long_term_debt": 765800000, "total_debt": 797100000, "total_liabilities": 1252600000, "total_equity": 341700000, "shares_outstanding": 21374000, "goodwill_and_intangibles": 447600000 }, "cash_flow": { "operating_cash_flow": 127800000, "capital_expenditure": 69800000, "free_cash_flow": 197600000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286484, "ticker_id": 2410, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163200000", "ebitda": "217300000", "netIncome": "122000000", "grossProfit": "360400000", "depreciation": "None", "totalRevenue": "1669100000", "costOfRevenue": "1308700000", "interestIncome": "48900000", "incomeBeforeTax": "110100000", "interestExpense": "48900000", "operatingIncome": "156700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-48900000", "nonInterestIncome": "None", "operatingExpenses": "203700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2300000", "costofGoodsAndServicesSold": "1308700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54100000", "sellingGeneralAndAdministrative": "143100000", "netIncomeFromContinuingOperations": "89100000" }, "balance": { "goodwill": "297800000", "inventory": "295800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1598600000", "longTermDebt": "765800000", "shortTermDebt": "31300000", "treasuryStock": "-92500000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "149800000", "reportedCurrency": "USD", "retainedEarnings": "215800000", "totalLiabilities": "1252600000", "otherCurrentAssets": "55100000", "totalCurrentAssets": "564500000", "currentLongTermDebt": "10100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1034100000", "currentAccountsPayable": "154100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "409100000", "shortLongTermDebtTotal": "878400000", "totalShareholderEquity": "341700000", "capitalLeaseObligations": "102500000", "otherCurrentLiabilities": "106700000", "totalCurrentLiabilities": "292100000", "otherNonCurrentLiabilities": "173400000", "totalNonCurrentLiabilities": "960500000", "cashAndShortTermInvestments": "38500000", "commonStockSharesOutstanding": "21374000", "intangibleAssetsExcludingGoodwill": "149800000", "cashAndCashEquivalentsAtCarryingValue": "38500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8700000", "operatingCashflow": "127800000", "capitalExpenditures": "69800000", "changeInReceivables": "-11500000", "changeInExchangeRate": "1500000", "cashflowFromFinancing": "-128699999", "cashflowFromInvestment": "5600000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1669100000, "cost_of_revenue": 1308700000, "gross_profit": 360400000, "research_and_development": null, "selling_general_admin": 143100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163200000, "depreciation_amortisation": 54100000, "ebitda": 217300000, "interest_expense": 48900000, "interest_income": null, "other_non_operating": null, "pretax_income": 110100000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 122000000, "net_income_continuing_ops": 89100000, "net_income_to_common": 122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38500000, "short_term_investments": null, "net_receivables": 175100000, "inventory": 295800000, "other_current_assets": null, "total_current_assets": 564500000, "net_ppe": null, "goodwill": 297800000, "intangible_assets": 149800000, "goodwill_and_intangibles": 447600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1034100000, "total_assets": 1598600000, "short_term_debt": 31300000, "accounts_payable": 154100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292100000, "long_term_debt": 765800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 960500000, "total_liabilities": 1252600000, "total_debt": 797100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 215800000, "total_equity": 341700000, "shares_outstanding": 21374000, "operating_cash_flow": 127800000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5600000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128699999, "free_cash_flow": 197600000, "net_change_in_cash": 5500000 }, "raw_data": { "income": { "ebit": "163200000", "ebitda": "217300000", "netIncome": "122000000", "grossProfit": "360400000", "depreciation": "None", "totalRevenue": "1669100000", "costOfRevenue": "1308700000", "interestIncome": "48900000", "incomeBeforeTax": "110100000", "interestExpense": "48900000", "operatingIncome": "156700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-48900000", "nonInterestIncome": "None", "operatingExpenses": "203700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2300000", "costofGoodsAndServicesSold": "1308700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54100000", "sellingGeneralAndAdministrative": "143100000", "netIncomeFromContinuingOperations": "89100000" }, "balance": { "goodwill": "297800000", "inventory": "295800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1598600000", "longTermDebt": "765800000", "shortTermDebt": "31300000", "treasuryStock": "-92500000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "149800000", "reportedCurrency": "USD", "retainedEarnings": "215800000", "totalLiabilities": "1252600000", "otherCurrentAssets": "55100000", "totalCurrentAssets": "564500000", "currentLongTermDebt": "10100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1034100000", "currentAccountsPayable": "154100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "409100000", "shortLongTermDebtTotal": "878400000", "totalShareholderEquity": "341700000", "capitalLeaseObligations": "102500000", "otherCurrentLiabilities": "106700000", "totalCurrentLiabilities": "292100000", "otherNonCurrentLiabilities": "173400000", "totalNonCurrentLiabilities": "960500000", "cashAndShortTermInvestments": "38500000", "commonStockSharesOutstanding": "21374000", "intangibleAssetsExcludingGoodwill": "149800000", "cashAndCashEquivalentsAtCarryingValue": "38500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8700000", "operatingCashflow": "127800000", "capitalExpenditures": "69800000", "changeInReceivables": "-11500000", "changeInExchangeRate": "1500000", "cashflowFromFinancing": "-128699999", "cashflowFromInvestment": "5600000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54100000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 1637000000, "cost_of_revenue": 1306300000, "gross_profit": 330700000, "ebit": 131000000, "ebitda": 186100000, "pretax_income": 63700000, "tax_provision": 1400000, "net_income": 66599999, "net_income_to_common": 66599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32300000, "total_current_assets": 519500000, "total_assets": 1564600000, "short_term_debt": 32200000, "long_term_debt": 891000000, "total_debt": 923200000, "total_liabilities": 1405900000, "total_equity": 147300000, "shares_outstanding": 21068000, "goodwill_and_intangibles": 464500000 }, "cash_flow": { "operating_cash_flow": 115300000, "capital_expenditure": 37200000, "free_cash_flow": 152500000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286489, "ticker_id": 2410, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131000000", "ebitda": "186100000", "netIncome": "66599999", "grossProfit": "330700000", "depreciation": "None", "totalRevenue": "1637000000", "costOfRevenue": "1306300000", "interestIncome": "62500000", "incomeBeforeTax": "63700000", "interestExpense": "61700000", "operatingIncome": "125000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-62500000", "nonInterestIncome": "None", "operatingExpenses": "205700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "600000", "costofGoodsAndServicesSold": "1306300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "150900000", "netIncomeFromContinuingOperations": "67500000" }, "balance": { "goodwill": "296100000", "inventory": "288500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1564600000", "longTermDebt": "891000000", "shortTermDebt": "32200000", "treasuryStock": "-90900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "168400000", "reportedCurrency": "USD", "retainedEarnings": "93800000", "totalLiabilities": "1405900000", "otherCurrentAssets": "35900000", "totalCurrentAssets": "519500000", "currentLongTermDebt": "10200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045100000", "currentAccountsPayable": "162800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "415400000", "shortLongTermDebtTotal": "1014700000", "totalShareholderEquity": "147300000", "capitalLeaseObligations": "114700000", "otherCurrentLiabilities": "101200000", "totalCurrentLiabilities": "296200000", "otherNonCurrentLiabilities": "211300000", "totalNonCurrentLiabilities": "1109700000", "cashAndShortTermInvestments": "32300000", "commonStockSharesOutstanding": "21068000", "intangibleAssetsExcludingGoodwill": "168400000", "cashAndCashEquivalentsAtCarryingValue": "32300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67400000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14800000", "operatingCashflow": "115300000", "capitalExpenditures": "37200000", "changeInReceivables": "25400000", "changeInExchangeRate": "-400000", "cashflowFromFinancing": "-88700000", "cashflowFromInvestment": "-33800000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1637000000, "cost_of_revenue": 1306300000, "gross_profit": 330700000, "research_and_development": null, "selling_general_admin": 150900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131000000, "depreciation_amortisation": 55100000, "ebitda": 186100000, "interest_expense": 61700000, "interest_income": null, "other_non_operating": null, "pretax_income": 63700000, "tax_provision": 1400000, "effective_tax_rate": null, "net_income": 66599999, "net_income_continuing_ops": 67500000, "net_income_to_common": 66599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32300000, "short_term_investments": null, "net_receivables": 162800000, "inventory": 288500000, "other_current_assets": null, "total_current_assets": 519500000, "net_ppe": null, "goodwill": 296100000, "intangible_assets": 168400000, "goodwill_and_intangibles": 464500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1045100000, "total_assets": 1564600000, "short_term_debt": 32200000, "accounts_payable": 162800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296200000, "long_term_debt": 891000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1109700000, "total_liabilities": 1405900000, "total_debt": 923200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 93800000, "total_equity": 147300000, "shares_outstanding": 21068000, "operating_cash_flow": 115300000, "stock_based_compensation": 12100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33800000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88700000, "free_cash_flow": 152500000, "net_change_in_cash": -7600000 }, "raw_data": { "income": { "ebit": "131000000", "ebitda": "186100000", "netIncome": "66599999", "grossProfit": "330700000", "depreciation": "None", "totalRevenue": "1637000000", "costOfRevenue": "1306300000", "interestIncome": "62500000", "incomeBeforeTax": "63700000", "interestExpense": "61700000", "operatingIncome": "125000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-62500000", "nonInterestIncome": "None", "operatingExpenses": "205700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "600000", "costofGoodsAndServicesSold": "1306300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "150900000", "netIncomeFromContinuingOperations": "67500000" }, "balance": { "goodwill": "296100000", "inventory": "288500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1564600000", "longTermDebt": "891000000", "shortTermDebt": "32200000", "treasuryStock": "-90900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "168400000", "reportedCurrency": "USD", "retainedEarnings": "93800000", "totalLiabilities": "1405900000", "otherCurrentAssets": "35900000", "totalCurrentAssets": "519500000", "currentLongTermDebt": "10200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045100000", "currentAccountsPayable": "162800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "415400000", "shortLongTermDebtTotal": "1014700000", "totalShareholderEquity": "147300000", "capitalLeaseObligations": "114700000", "otherCurrentLiabilities": "101200000", "totalCurrentLiabilities": "296200000", "otherNonCurrentLiabilities": "211300000", "totalNonCurrentLiabilities": "1109700000", "cashAndShortTermInvestments": "32300000", "commonStockSharesOutstanding": "21068000", "intangibleAssetsExcludingGoodwill": "168400000", "cashAndCashEquivalentsAtCarryingValue": "32300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67400000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14800000", "operatingCashflow": "115300000", "capitalExpenditures": "37200000", "changeInReceivables": "25400000", "changeInExchangeRate": "-400000", "cashflowFromFinancing": "-88700000", "cashflowFromInvestment": "-33800000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55100000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 1710200000, "cost_of_revenue": 1375100000, "gross_profit": 335100000, "ebit": 111100000, "ebitda": 161900000, "pretax_income": 54800000, "tax_provision": 26000000, "net_income": 23400000, "net_income_to_common": 23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40600000, "total_current_assets": 540300000, "total_assets": 1479900000, "short_term_debt": 11600000, "long_term_debt": 978800000, "total_debt": 990400000, "total_liabilities": 1412900000, "total_equity": 56200000, "shares_outstanding": 21326000, "goodwill_and_intangibles": 484500000 }, "cash_flow": { "operating_cash_flow": 78300000, "capital_expenditure": 109700000, "free_cash_flow": 188000000, "dividends_paid": 334900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286494, "ticker_id": 2410, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111100000", "ebitda": "161900000", "netIncome": "23400000", "grossProfit": "335100000", "depreciation": "None", "totalRevenue": "1710200000", "costOfRevenue": "1375100000", "interestIncome": "56300000", "incomeBeforeTax": "54800000", "interestExpense": "56300000", "operatingIncome": "110400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-56300000", "nonInterestIncome": "None", "operatingExpenses": "212400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "1375100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50800000", "sellingGeneralAndAdministrative": "161600000", "netIncomeFromContinuingOperations": "28800000" }, "balance": { "goodwill": "296500000", "inventory": "284700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1479900000", "longTermDebt": "978800000", "shortTermDebt": "11600000", "treasuryStock": "-90000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "188000000", "reportedCurrency": "USD", "retainedEarnings": "27200000", "totalLiabilities": "1412900000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "540300000", "currentLongTermDebt": "11600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "939600000", "currentAccountsPayable": "177200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417900000", "shortLongTermDebtTotal": "990400000", "totalShareholderEquity": "56200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109900000", "totalCurrentLiabilities": "298700000", "otherNonCurrentLiabilities": "128600000", "totalNonCurrentLiabilities": "1114200000", "cashAndShortTermInvestments": "40600000", "commonStockSharesOutstanding": "21326000", "intangibleAssetsExcludingGoodwill": "188000000", "cashAndCashEquivalentsAtCarryingValue": "40600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29200000", "profitLoss": "None", "dividendPayout": "334900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18300000", "operatingCashflow": "78300000", "capitalExpenditures": "109700000", "changeInReceivables": "-7700000", "changeInExchangeRate": "-4400000", "cashflowFromFinancing": "282800000", "cashflowFromInvestment": "-376400000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "334900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1710200000, "cost_of_revenue": 1375100000, "gross_profit": 335100000, "research_and_development": 0, "selling_general_admin": 161600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111100000, "depreciation_amortisation": 50800000, "ebitda": 161900000, "interest_expense": 56300000, "interest_income": null, "other_non_operating": null, "pretax_income": 54800000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 23400000, "net_income_continuing_ops": 28800000, "net_income_to_common": 23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40600000, "short_term_investments": null, "net_receivables": 192500000, "inventory": 284700000, "other_current_assets": null, "total_current_assets": 540300000, "net_ppe": null, "goodwill": 296500000, "intangible_assets": 188000000, "goodwill_and_intangibles": 484500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 939600000, "total_assets": 1479900000, "short_term_debt": 11600000, "accounts_payable": 177200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 298700000, "long_term_debt": 978800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1114200000, "total_liabilities": 1412900000, "total_debt": 990400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27200000, "total_equity": 56200000, "shares_outstanding": 21326000, "operating_cash_flow": 78300000, "stock_based_compensation": 12500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -376400000, "dividends_paid": 334900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 282800000, "free_cash_flow": 188000000, "net_change_in_cash": -19700000 }, "raw_data": { "income": { "ebit": "111100000", "ebitda": "161900000", "netIncome": "23400000", "grossProfit": "335100000", "depreciation": "None", "totalRevenue": "1710200000", "costOfRevenue": "1375100000", "interestIncome": "56300000", "incomeBeforeTax": "54800000", "interestExpense": "56300000", "operatingIncome": "110400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-56300000", "nonInterestIncome": "None", "operatingExpenses": "212400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "1375100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50800000", "sellingGeneralAndAdministrative": "161600000", "netIncomeFromContinuingOperations": "28800000" }, "balance": { "goodwill": "296500000", "inventory": "284700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1479900000", "longTermDebt": "978800000", "shortTermDebt": "11600000", "treasuryStock": "-90000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "188000000", "reportedCurrency": "USD", "retainedEarnings": "27200000", "totalLiabilities": "1412900000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "540300000", "currentLongTermDebt": "11600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "939600000", "currentAccountsPayable": "177200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417900000", "shortLongTermDebtTotal": "990400000", "totalShareholderEquity": "56200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109900000", "totalCurrentLiabilities": "298700000", "otherNonCurrentLiabilities": "128600000", "totalNonCurrentLiabilities": "1114200000", "cashAndShortTermInvestments": "40600000", "commonStockSharesOutstanding": "21326000", "intangibleAssetsExcludingGoodwill": "188000000", "cashAndCashEquivalentsAtCarryingValue": "40600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29200000", "profitLoss": "None", "dividendPayout": "334900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18300000", "operatingCashflow": "78300000", "capitalExpenditures": "109700000", "changeInReceivables": "-7700000", "changeInExchangeRate": "-4400000", "cashflowFromFinancing": "282800000", "cashflowFromInvestment": "-376400000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "334900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50800000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 455300000, "cost_of_revenue": 395400000, "gross_profit": 59900000, "ebit": 18200000, "ebitda": 37600000, "pretax_income": 7900000, "tax_provision": 800000, "net_income": 7100000, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42800000, "total_current_assets": 668900000, "total_assets": 1880300000, "short_term_debt": 33000000, "long_term_debt": 915300000, "total_debt": 948300000, "total_liabilities": 1330800000, "total_equity": 549500000, "shares_outstanding": 20122000, "goodwill_and_intangibles": 432500000 }, "cash_flow": { "operating_cash_flow": 46300000, "capital_expenditure": 11400000, "free_cash_flow": 57700000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286457, "ticker_id": 2410, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18200000", "ebitda": "37600000", "netIncome": "7100000", "grossProfit": "59900000", "depreciation": "None", "totalRevenue": "455300000", "costOfRevenue": "395400000", "interestIncome": "None", "incomeBeforeTax": "7900000", "interestExpense": "15000000", "operatingIncome": "18200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "41700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "41700000", "netIncomeFromContinuingOperations": "7100000" }, "balance": { "goodwill": "329400000", "inventory": "395900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1880300000", "longTermDebt": "915300000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "103100000", "reportedCurrency": "USD", "retainedEarnings": "544300000", "totalLiabilities": "1330800000", "otherCurrentAssets": "49200000", "totalCurrentAssets": "668900000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1211400000", "currentAccountsPayable": "143400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1022900000", "totalShareholderEquity": "549500000", "capitalLeaseObligations": "102700000", "otherCurrentLiabilities": "70100000", "totalCurrentLiabilities": "246500000", "otherNonCurrentLiabilities": "37400000", "totalNonCurrentLiabilities": "1084300000", "cashAndShortTermInvestments": "42800000", "commonStockSharesOutstanding": "20122000", "intangibleAssetsExcludingGoodwill": "103100000", "cashAndCashEquivalentsAtCarryingValue": "42800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7100000", "profitLoss": "None", "dividendPayout": "2200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "17800000", "operatingCashflow": "46300000", "capitalExpenditures": "11400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-10500000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455300000, "cost_of_revenue": 395400000, "gross_profit": 59900000, "research_and_development": null, "selling_general_admin": 41700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18200000, "depreciation_amortisation": 19400000, "ebitda": 37600000, "interest_expense": 15000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7900000, "tax_provision": 800000, "effective_tax_rate": null, "net_income": 7100000, "net_income_continuing_ops": 7100000, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42800000, "short_term_investments": null, "net_receivables": 181000000, "inventory": 395900000, "other_current_assets": null, "total_current_assets": 668900000, "net_ppe": null, "goodwill": 329400000, "intangible_assets": 103100000, "goodwill_and_intangibles": 432500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1211400000, "total_assets": 1880300000, "short_term_debt": 33000000, "accounts_payable": 143400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246500000, "long_term_debt": 915300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1084300000, "total_liabilities": 1330800000, "total_debt": 948300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 544300000, "total_equity": 549500000, "shares_outstanding": 20122000, "operating_cash_flow": 46300000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10500000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31000000, "free_cash_flow": 57700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18200000", "ebitda": "37600000", "netIncome": "7100000", "grossProfit": "59900000", "depreciation": "None", "totalRevenue": "455300000", "costOfRevenue": "395400000", "interestIncome": "None", "incomeBeforeTax": "7900000", "interestExpense": "15000000", "operatingIncome": "18200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "41700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "41700000", "netIncomeFromContinuingOperations": "7100000" }, "balance": { "goodwill": "329400000", "inventory": "395900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1880300000", "longTermDebt": "915300000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "103100000", "reportedCurrency": "USD", "retainedEarnings": "544300000", "totalLiabilities": "1330800000", "otherCurrentAssets": "49200000", "totalCurrentAssets": "668900000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1211400000", "currentAccountsPayable": "143400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1022900000", "totalShareholderEquity": "549500000", "capitalLeaseObligations": "102700000", "otherCurrentLiabilities": "70100000", "totalCurrentLiabilities": "246500000", "otherNonCurrentLiabilities": "37400000", "totalNonCurrentLiabilities": "1084300000", "cashAndShortTermInvestments": "42800000", "commonStockSharesOutstanding": "20122000", "intangibleAssetsExcludingGoodwill": "103100000", "cashAndCashEquivalentsAtCarryingValue": "42800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7100000", "profitLoss": "None", "dividendPayout": "2200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "17800000", "operatingCashflow": "46300000", "capitalExpenditures": "11400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-10500000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 432700000, "cost_of_revenue": 321900000, "gross_profit": 110800000, "ebit": 54200000, "ebitda": 74200000, "pretax_income": 38700000, "tax_provision": 9000000, "net_income": 29700000, "net_income_to_common": 29700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38000000, "total_current_assets": 668700000, "total_assets": 1886800000, "short_term_debt": 32100000, "long_term_debt": 914300000, "total_debt": 946400000, "total_liabilities": 1312500000, "total_equity": 574000000, "shares_outstanding": 20405000, "goodwill_and_intangibles": 436100000 }, "cash_flow": { "operating_cash_flow": 45100000, "capital_expenditure": 16600000, "free_cash_flow": 61700000, "dividends_paid": 1700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286458, "ticker_id": 2410, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54200000", "ebitda": "74200000", "netIncome": "29700000", "grossProfit": "110800000", "depreciation": "None", "totalRevenue": "432700000", "costOfRevenue": "321900000", "interestIncome": "15500000", "incomeBeforeTax": "38700000", "interestExpense": "15500000", "operatingIncome": "54000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-15500000", "nonInterestIncome": "None", "operatingExpenses": "56800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20000000", "sellingGeneralAndAdministrative": "36800000", "netIncomeFromContinuingOperations": "29700000" }, "balance": { "goodwill": "329400000", "inventory": "411200000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1886800000", "longTermDebt": "914300000", "shortTermDebt": "32100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106700000", "reportedCurrency": "USD", "retainedEarnings": "539400000", "totalLiabilities": "1312500000", "otherCurrentAssets": "60800000", "totalCurrentAssets": "668700000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1218100000", "currentAccountsPayable": "122400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753800000", "shortLongTermDebtTotal": "1022500000", "totalShareholderEquity": "574000000", "capitalLeaseObligations": "103300000", "otherCurrentLiabilities": "72600000", "totalCurrentLiabilities": "227100000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1085400000", "cashAndShortTermInvestments": "38000000", "commonStockSharesOutstanding": "20405000", "intangibleAssetsExcludingGoodwill": "106700000", "cashAndCashEquivalentsAtCarryingValue": "38000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "1700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "45100000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11200000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 432700000, "cost_of_revenue": 321900000, "gross_profit": 110800000, "research_and_development": null, "selling_general_admin": 36800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54200000, "depreciation_amortisation": 20000000, "ebitda": 74200000, "interest_expense": 15500000, "interest_income": null, "other_non_operating": null, "pretax_income": 38700000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 29700000, "net_income_continuing_ops": 29700000, "net_income_to_common": 29700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38000000, "short_term_investments": null, "net_receivables": 158700000, "inventory": 411200000, "other_current_assets": null, "total_current_assets": 668700000, "net_ppe": null, "goodwill": 329400000, "intangible_assets": 106700000, "goodwill_and_intangibles": 436100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1218100000, "total_assets": 1886800000, "short_term_debt": 32100000, "accounts_payable": 122400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227100000, "long_term_debt": 914300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085400000, "total_liabilities": 1312500000, "total_debt": 946400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539400000, "total_equity": 574000000, "shares_outstanding": 20405000, "operating_cash_flow": 45100000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34200000, "dividends_paid": 1700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11200000, "free_cash_flow": 61700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54200000", "ebitda": "74200000", "netIncome": "29700000", "grossProfit": "110800000", "depreciation": "None", "totalRevenue": "432700000", "costOfRevenue": "321900000", "interestIncome": "15500000", "incomeBeforeTax": "38700000", "interestExpense": "15500000", "operatingIncome": "54000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-15500000", "nonInterestIncome": "None", "operatingExpenses": "56800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20000000", "sellingGeneralAndAdministrative": "36800000", "netIncomeFromContinuingOperations": "29700000" }, "balance": { "goodwill": "329400000", "inventory": "411200000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1886800000", "longTermDebt": "914300000", "shortTermDebt": "32100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106700000", "reportedCurrency": "USD", "retainedEarnings": "539400000", "totalLiabilities": "1312500000", "otherCurrentAssets": "60800000", "totalCurrentAssets": "668700000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1218100000", "currentAccountsPayable": "122400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753800000", "shortLongTermDebtTotal": "1022500000", "totalShareholderEquity": "574000000", "capitalLeaseObligations": "103300000", "otherCurrentLiabilities": "72600000", "totalCurrentLiabilities": "227100000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1085400000", "cashAndShortTermInvestments": "38000000", "commonStockSharesOutstanding": "20405000", "intangibleAssetsExcludingGoodwill": "106700000", "cashAndCashEquivalentsAtCarryingValue": "38000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "1700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "45100000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11200000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20000000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 485300000, "cost_of_revenue": 368300000, "gross_profit": 117000000, "ebit": 52500000, "ebitda": 61033325, "pretax_income": 35800000, "tax_provision": 12000000, "net_income": 23800000, "net_income_to_common": 23800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37900000, "total_current_assets": 682800000, "total_assets": 1894800000, "short_term_debt": 32200000, "long_term_debt": 918300000, "total_debt": 950500000, "total_liabilities": 1348900000, "total_equity": 545600000, "shares_outstanding": 20212000, "goodwill_and_intangibles": 424900000 }, "cash_flow": { "operating_cash_flow": 49600000, "capital_expenditure": 12000000, "free_cash_flow": 61600000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286460, "ticker_id": 2410, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52500000", "ebitda": "61033325", "netIncome": "23800000", "grossProfit": "117000000", "depreciation": "None", "totalRevenue": "485300000", "costOfRevenue": "368300000", "interestIncome": "16700000", "incomeBeforeTax": "35800000", "interestExpense": "16700000", "operatingIncome": "51800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "65200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8533325", "sellingGeneralAndAdministrative": "37500000", "netIncomeFromContinuingOperations": "23800000" }, "balance": { "goodwill": "317300000", "inventory": "400300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1894800000", "longTermDebt": "918300000", "shortTermDebt": "32200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "107600000", "reportedCurrency": "USD", "retainedEarnings": "511400000", "totalLiabilities": "1348900000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "682800000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212000000", "currentAccountsPayable": "156300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "751400000", "shortLongTermDebtTotal": "1028200000", "totalShareholderEquity": "545600000", "capitalLeaseObligations": "105000000", "otherCurrentLiabilities": "71300000", "totalCurrentLiabilities": "259800000", "otherNonCurrentLiabilities": "43400000", "totalNonCurrentLiabilities": "1089100000", "cashAndShortTermInvestments": "37900000", "commonStockSharesOutstanding": "20212000", "intangibleAssetsExcludingGoodwill": "107600000", "cashAndCashEquivalentsAtCarryingValue": "37900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23800000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4400000", "operatingCashflow": "49600000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50600000", "cashflowFromInvestment": "800000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 485300000, "cost_of_revenue": 368300000, "gross_profit": 117000000, "research_and_development": null, "selling_general_admin": 37500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52500000, "depreciation_amortisation": 8533325, "ebitda": 61033325, "interest_expense": 16700000, "interest_income": null, "other_non_operating": null, "pretax_income": 35800000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 23800000, "net_income_continuing_ops": 23800000, "net_income_to_common": 23800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37900000, "short_term_investments": null, "net_receivables": 192100000, "inventory": 400300000, "other_current_assets": null, "total_current_assets": 682800000, "net_ppe": null, "goodwill": 317300000, "intangible_assets": 107600000, "goodwill_and_intangibles": 424900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1212000000, "total_assets": 1894800000, "short_term_debt": 32200000, "accounts_payable": 156300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259800000, "long_term_debt": 918300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1089100000, "total_liabilities": 1348900000, "total_debt": 950500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 511400000, "total_equity": 545600000, "shares_outstanding": 20212000, "operating_cash_flow": 49600000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 800000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50600000, "free_cash_flow": 61600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52500000", "ebitda": "61033325", "netIncome": "23800000", "grossProfit": "117000000", "depreciation": "None", "totalRevenue": "485300000", "costOfRevenue": "368300000", "interestIncome": "16700000", "incomeBeforeTax": "35800000", "interestExpense": "16700000", "operatingIncome": "51800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "65200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8533325", "sellingGeneralAndAdministrative": "37500000", "netIncomeFromContinuingOperations": "23800000" }, "balance": { "goodwill": "317300000", "inventory": "400300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1894800000", "longTermDebt": "918300000", "shortTermDebt": "32200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "107600000", "reportedCurrency": "USD", "retainedEarnings": "511400000", "totalLiabilities": "1348900000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "682800000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212000000", "currentAccountsPayable": "156300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "751400000", "shortLongTermDebtTotal": "1028200000", "totalShareholderEquity": "545600000", "capitalLeaseObligations": "105000000", "otherCurrentLiabilities": "71300000", "totalCurrentLiabilities": "259800000", "otherNonCurrentLiabilities": "43400000", "totalNonCurrentLiabilities": "1089100000", "cashAndShortTermInvestments": "37900000", "commonStockSharesOutstanding": "20212000", "intangibleAssetsExcludingGoodwill": "107600000", "cashAndCashEquivalentsAtCarryingValue": "37900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23800000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4400000", "operatingCashflow": "49600000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50600000", "cashflowFromInvestment": "800000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 504800000, "cost_of_revenue": 390600000, "gross_profit": 114200000, "ebit": 56700000, "ebitda": 74700000, "pretax_income": 23900000, "tax_provision": 7500000, "net_income": 16399999, "net_income_to_common": 16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38400000, "total_current_assets": 708000000, "total_assets": 1930800000, "short_term_debt": 31600000, "long_term_debt": 962900000, "total_debt": 994500000, "total_liabilities": 1403700000, "total_equity": 526800000, "shares_outstanding": 20235000, "goodwill_and_intangibles": 430500000 }, "cash_flow": { "operating_cash_flow": 50500000, "capital_expenditure": 12100000, "free_cash_flow": 62600000, "dividends_paid": 1600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286461, "ticker_id": 2410, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56700000", "ebitda": "74700000", "netIncome": "16399999", "grossProfit": "114200000", "depreciation": "None", "totalRevenue": "504800000", "costOfRevenue": "390600000", "interestIncome": "17300000", "incomeBeforeTax": "23900000", "interestExpense": "17300000", "operatingIncome": "39100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "75100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "16400000" }, "balance": { "goodwill": "319000000", "inventory": "405400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1930800000", "longTermDebt": "962900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "111500000", "reportedCurrency": "USD", "retainedEarnings": "489300000", "totalLiabilities": "1403700000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "708000000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1222800000", "currentAccountsPayable": "168700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "755800000", "shortLongTermDebtTotal": "1069500000", "totalShareholderEquity": "526800000", "capitalLeaseObligations": "101700000", "otherCurrentLiabilities": "72000000", "totalCurrentLiabilities": "272300000", "otherNonCurrentLiabilities": "44200000", "totalNonCurrentLiabilities": "1131400000", "cashAndShortTermInvestments": "38400000", "commonStockSharesOutstanding": "20235000", "intangibleAssetsExcludingGoodwill": "111500000", "cashAndCashEquivalentsAtCarryingValue": "38400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16400000", "profitLoss": "None", "dividendPayout": "1600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "50500000", "capitalExpenditures": "12100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25400000", "cashflowFromInvestment": "-21700000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504800000, "cost_of_revenue": 390600000, "gross_profit": 114200000, "research_and_development": null, "selling_general_admin": 39500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56700000, "depreciation_amortisation": 18000000, "ebitda": 74700000, "interest_expense": 17300000, "interest_income": null, "other_non_operating": null, "pretax_income": 23900000, "tax_provision": 7500000, "effective_tax_rate": null, "net_income": 16399999, "net_income_continuing_ops": 16400000, "net_income_to_common": 16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38400000, "short_term_investments": null, "net_receivables": 211700000, "inventory": 405400000, "other_current_assets": null, "total_current_assets": 708000000, "net_ppe": null, "goodwill": 319000000, "intangible_assets": 111500000, "goodwill_and_intangibles": 430500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1222800000, "total_assets": 1930800000, "short_term_debt": 31600000, "accounts_payable": 168700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272300000, "long_term_debt": 962900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1131400000, "total_liabilities": 1403700000, "total_debt": 994500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489300000, "total_equity": 526800000, "shares_outstanding": 20235000, "operating_cash_flow": 50500000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21700000, "dividends_paid": 1600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25400000, "free_cash_flow": 62600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56700000", "ebitda": "74700000", "netIncome": "16399999", "grossProfit": "114200000", "depreciation": "None", "totalRevenue": "504800000", "costOfRevenue": "390600000", "interestIncome": "17300000", "incomeBeforeTax": "23900000", "interestExpense": "17300000", "operatingIncome": "39100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "75100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "16400000" }, "balance": { "goodwill": "319000000", "inventory": "405400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1930800000", "longTermDebt": "962900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "111500000", "reportedCurrency": "USD", "retainedEarnings": "489300000", "totalLiabilities": "1403700000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "708000000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1222800000", "currentAccountsPayable": "168700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "755800000", "shortLongTermDebtTotal": "1069500000", "totalShareholderEquity": "526800000", "capitalLeaseObligations": "101700000", "otherCurrentLiabilities": "72000000", "totalCurrentLiabilities": "272300000", "otherNonCurrentLiabilities": "44200000", "totalNonCurrentLiabilities": "1131400000", "cashAndShortTermInvestments": "38400000", "commonStockSharesOutstanding": "20235000", "intangibleAssetsExcludingGoodwill": "111500000", "cashAndCashEquivalentsAtCarryingValue": "38400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16400000", "profitLoss": "None", "dividendPayout": "1600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "50500000", "capitalExpenditures": "12100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25400000", "cashflowFromInvestment": "-21700000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 456500000, "cost_of_revenue": 350700000, "gross_profit": 105800000, "ebit": 46700000, "ebitda": 64700000, "pretax_income": -17200000, "tax_provision": -3300000, "net_income": -13900000, "net_income_to_common": -13900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33300000, "total_current_assets": 691800000, "total_assets": 1890800000, "short_term_debt": 31600000, "long_term_debt": 975900000, "total_debt": 1007500000, "total_liabilities": 1392500000, "total_equity": 498000000, "shares_outstanding": 20369000, "goodwill_and_intangibles": 432900000 }, "cash_flow": { "operating_cash_flow": -22700000, "capital_expenditure": 14300000, "free_cash_flow": -8400000, "dividends_paid": 1600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286462, "ticker_id": 2410, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46700000", "ebitda": "64700000", "netIncome": "-13900000", "grossProfit": "105800000", "depreciation": "None", "totalRevenue": "456500000", "costOfRevenue": "350700000", "interestIncome": "16600000", "incomeBeforeTax": "-17200000", "interestExpense": "16600000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-16600000", "nonInterestIncome": "None", "operatingExpenses": "78800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "-13900000" }, "balance": { "goodwill": "317700000", "inventory": "403400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1890800000", "longTermDebt": "975900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "115200000", "reportedCurrency": "USD", "retainedEarnings": "474500000", "totalLiabilities": "1392500000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "691800000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1199000000", "currentAccountsPayable": "148200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742500000", "shortLongTermDebtTotal": "1069200000", "totalShareholderEquity": "498000000", "capitalLeaseObligations": "88400000", "otherCurrentLiabilities": "82400000", "totalCurrentLiabilities": "262200000", "otherNonCurrentLiabilities": "43700000", "totalNonCurrentLiabilities": "1130300000", "cashAndShortTermInvestments": "33300000", "commonStockSharesOutstanding": "20369000", "intangibleAssetsExcludingGoodwill": "115200000", "cashAndCashEquivalentsAtCarryingValue": "33300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13900000", "profitLoss": "None", "dividendPayout": "1600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "-22700000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28700000", "cashflowFromInvestment": "-17600000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456500000, "cost_of_revenue": 350700000, "gross_profit": 105800000, "research_and_development": null, "selling_general_admin": 41100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46700000, "depreciation_amortisation": 18000000, "ebitda": 64700000, "interest_expense": 16600000, "interest_income": null, "other_non_operating": null, "pretax_income": -17200000, "tax_provision": -3300000, "effective_tax_rate": null, "net_income": -13900000, "net_income_continuing_ops": -13900000, "net_income_to_common": -13900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33300000, "short_term_investments": null, "net_receivables": 204800000, "inventory": 403400000, "other_current_assets": null, "total_current_assets": 691800000, "net_ppe": null, "goodwill": 317700000, "intangible_assets": 115200000, "goodwill_and_intangibles": 432900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1199000000, "total_assets": 1890800000, "short_term_debt": 31600000, "accounts_payable": 148200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262200000, "long_term_debt": 975900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1130300000, "total_liabilities": 1392500000, "total_debt": 1007500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 474500000, "total_equity": 498000000, "shares_outstanding": 20369000, "operating_cash_flow": -22700000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17600000, "dividends_paid": 1600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28700000, "free_cash_flow": -8400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46700000", "ebitda": "64700000", "netIncome": "-13900000", "grossProfit": "105800000", "depreciation": "None", "totalRevenue": "456500000", "costOfRevenue": "350700000", "interestIncome": "16600000", "incomeBeforeTax": "-17200000", "interestExpense": "16600000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-16600000", "nonInterestIncome": "None", "operatingExpenses": "78800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "-13900000" }, "balance": { "goodwill": "317700000", "inventory": "403400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1890800000", "longTermDebt": "975900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "115200000", "reportedCurrency": "USD", "retainedEarnings": "474500000", "totalLiabilities": "1392500000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "691800000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1199000000", "currentAccountsPayable": "148200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742500000", "shortLongTermDebtTotal": "1069200000", "totalShareholderEquity": "498000000", "capitalLeaseObligations": "88400000", "otherCurrentLiabilities": "82400000", "totalCurrentLiabilities": "262200000", "otherNonCurrentLiabilities": "43700000", "totalNonCurrentLiabilities": "1130300000", "cashAndShortTermInvestments": "33300000", "commonStockSharesOutstanding": "20369000", "intangibleAssetsExcludingGoodwill": "115200000", "cashAndCashEquivalentsAtCarryingValue": "33300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13900000", "profitLoss": "None", "dividendPayout": "1600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "-22700000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28700000", "cashflowFromInvestment": "-17600000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 477000000, "cost_of_revenue": 393400000, "gross_profit": 83600000, "ebit": 27200000, "ebitda": 39600000, "pretax_income": -14700000, "tax_provision": -4500000, "net_income": -10200000, "net_income_to_common": -10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43900000, "total_current_assets": 680600000, "total_assets": 1890200000, "short_term_debt": 31600000, "long_term_debt": 925900000, "total_debt": 957500000, "total_liabilities": 1401200000, "total_equity": 488700000, "shares_outstanding": 20269000, "goodwill_and_intangibles": 436100000 }, "cash_flow": { "operating_cash_flow": 74700000, "capital_expenditure": 18600000, "free_cash_flow": 93300000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286463, "ticker_id": 2410, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27200000", "ebitda": "39600000", "netIncome": "-10200000", "grossProfit": "83600000", "depreciation": "None", "totalRevenue": "477000000", "costOfRevenue": "393400000", "interestIncome": "18300000", "incomeBeforeTax": "-14700000", "interestExpense": "18300000", "operatingIncome": "6400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4500000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "77200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12400000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "-10200000" }, "balance": { "goodwill": "317100000", "inventory": "404600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1890200000", "longTermDebt": "925900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "119000000", "reportedCurrency": "USD", "retainedEarnings": "490300000", "totalLiabilities": "1401200000", "otherCurrentAssets": "40300000", "totalCurrentAssets": "680600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1209600000", "currentAccountsPayable": "179100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "750600000", "shortLongTermDebtTotal": "1021900000", "totalShareholderEquity": "488700000", "capitalLeaseObligations": "91100000", "otherCurrentLiabilities": "115100000", "totalCurrentLiabilities": "325800000", "otherNonCurrentLiabilities": "44300000", "totalNonCurrentLiabilities": "1075400000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "20269000", "intangibleAssetsExcludingGoodwill": "119000000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10200000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "74700000", "capitalExpenditures": "18600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52700000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477000000, "cost_of_revenue": 393400000, "gross_profit": 83600000, "research_and_development": null, "selling_general_admin": 44000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27200000, "depreciation_amortisation": 12400000, "ebitda": 39600000, "interest_expense": 18300000, "interest_income": null, "other_non_operating": null, "pretax_income": -14700000, "tax_provision": -4500000, "effective_tax_rate": null, "net_income": -10200000, "net_income_continuing_ops": -10200000, "net_income_to_common": -10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43900000, "short_term_investments": null, "net_receivables": 191800000, "inventory": 404600000, "other_current_assets": null, "total_current_assets": 680600000, "net_ppe": null, "goodwill": 317100000, "intangible_assets": 119000000, "goodwill_and_intangibles": 436100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1209600000, "total_assets": 1890200000, "short_term_debt": 31600000, "accounts_payable": 179100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325800000, "long_term_debt": 925900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075400000, "total_liabilities": 1401200000, "total_debt": 957500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 490300000, "total_equity": 488700000, "shares_outstanding": 20269000, "operating_cash_flow": 74700000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18900000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52700000, "free_cash_flow": 93300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27200000", "ebitda": "39600000", "netIncome": "-10200000", "grossProfit": "83600000", "depreciation": "None", "totalRevenue": "477000000", "costOfRevenue": "393400000", "interestIncome": "18300000", "incomeBeforeTax": "-14700000", "interestExpense": "18300000", "operatingIncome": "6400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4500000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "77200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12400000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "-10200000" }, "balance": { "goodwill": "317100000", "inventory": "404600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1890200000", "longTermDebt": "925900000", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "119000000", "reportedCurrency": "USD", "retainedEarnings": "490300000", "totalLiabilities": "1401200000", "otherCurrentAssets": "40300000", "totalCurrentAssets": "680600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1209600000", "currentAccountsPayable": "179100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "750600000", "shortLongTermDebtTotal": "1021900000", "totalShareholderEquity": "488700000", "capitalLeaseObligations": "91100000", "otherCurrentLiabilities": "115100000", "totalCurrentLiabilities": "325800000", "otherNonCurrentLiabilities": "44300000", "totalNonCurrentLiabilities": "1075400000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "20269000", "intangibleAssetsExcludingGoodwill": "119000000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10200000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "74700000", "capitalExpenditures": "18600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52700000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15300000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 554300000, "cost_of_revenue": 433100000, "gross_profit": 121200000, "ebit": 59400000, "ebitda": 77300000, "pretax_income": 29600000, "tax_provision": 10600000, "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": 44500000, "total_current_assets": 730100000, "total_assets": 1959600000, "short_term_debt": 30700000, "long_term_debt": 975900000, "total_debt": 1006600000, "total_liabilities": 1427000000, "total_equity": 532300000, "shares_outstanding": 21448000, "goodwill_and_intangibles": 443000000 }, "cash_flow": { "operating_cash_flow": 29800000, "capital_expenditure": 15400000, "free_cash_flow": 45200000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286465, "ticker_id": 2410, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59400000", "ebitda": "77300000", "netIncome": "22800000", "grossProfit": "121200000", "depreciation": "None", "totalRevenue": "554300000", "costOfRevenue": "433100000", "interestIncome": "20200000", "incomeBeforeTax": "29600000", "interestExpense": "20200000", "operatingIncome": "49700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10600000", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "71500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17900000", "sellingGeneralAndAdministrative": "43900000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "319800000", "inventory": "405900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1959600000", "longTermDebt": "975900000", "shortTermDebt": "30700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123200000", "reportedCurrency": "USD", "retainedEarnings": "502000000", "totalLiabilities": "1427000000", "otherCurrentAssets": "41700000", "totalCurrentAssets": "730100000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1229500000", "currentAccountsPayable": "169500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765000000", "shortLongTermDebtTotal": "1072600000", "totalShareholderEquity": "532300000", "capitalLeaseObligations": "91700000", "otherCurrentLiabilities": "86800000", "totalCurrentLiabilities": "287000000", "otherNonCurrentLiabilities": "45500000", "totalNonCurrentLiabilities": "1140000000", "cashAndShortTermInvestments": "44500000", "commonStockSharesOutstanding": "21448000", "intangibleAssetsExcludingGoodwill": "123200000", "cashAndCashEquivalentsAtCarryingValue": "44500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "29800000", "capitalExpenditures": "15400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-12800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 554300000, "cost_of_revenue": 433100000, "gross_profit": 121200000, "research_and_development": null, "selling_general_admin": 43900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59400000, "depreciation_amortisation": 17900000, "ebitda": 77300000, "interest_expense": 20200000, "interest_income": null, "other_non_operating": null, "pretax_income": 29600000, "tax_provision": 10600000, "effective_tax_rate": null, "net_income": 22800000, "net_income_continuing_ops": 19000000, "net_income_to_common": 22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44500000, "short_term_investments": null, "net_receivables": 238000000, "inventory": 405900000, "other_current_assets": null, "total_current_assets": 730100000, "net_ppe": null, "goodwill": 319800000, "intangible_assets": 123200000, "goodwill_and_intangibles": 443000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1229500000, "total_assets": 1959600000, "short_term_debt": 30700000, "accounts_payable": 169500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287000000, "long_term_debt": 975900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1140000000, "total_liabilities": 1427000000, "total_debt": 1006600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 502000000, "total_equity": 532300000, "shares_outstanding": 21448000, "operating_cash_flow": 29800000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12800000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23200000, "free_cash_flow": 45200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59400000", "ebitda": "77300000", "netIncome": "22800000", "grossProfit": "121200000", "depreciation": "None", "totalRevenue": "554300000", "costOfRevenue": "433100000", "interestIncome": "20200000", "incomeBeforeTax": "29600000", "interestExpense": "20200000", "operatingIncome": "49700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10600000", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "71500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17900000", "sellingGeneralAndAdministrative": "43900000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "319800000", "inventory": "405900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1959600000", "longTermDebt": "975900000", "shortTermDebt": "30700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123200000", "reportedCurrency": "USD", "retainedEarnings": "502000000", "totalLiabilities": "1427000000", "otherCurrentAssets": "41700000", "totalCurrentAssets": "730100000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1229500000", "currentAccountsPayable": "169500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765000000", "shortLongTermDebtTotal": "1072600000", "totalShareholderEquity": "532300000", "capitalLeaseObligations": "91700000", "otherCurrentLiabilities": "86800000", "totalCurrentLiabilities": "287000000", "otherNonCurrentLiabilities": "45500000", "totalNonCurrentLiabilities": "1140000000", "cashAndShortTermInvestments": "44500000", "commonStockSharesOutstanding": "21448000", "intangibleAssetsExcludingGoodwill": "123200000", "cashAndCashEquivalentsAtCarryingValue": "44500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "29800000", "capitalExpenditures": "15400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-12800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17900000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 563200000, "cost_of_revenue": 441600000, "gross_profit": 121600000, "ebit": 57600000, "ebitda": 75800000, "pretax_income": 37000000, "tax_provision": 10200000, "net_income": 26800000, "net_income_to_common": 26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48900000, "total_current_assets": 721400000, "total_assets": 1948000000, "short_term_debt": 28800000, "long_term_debt": 986700000, "total_debt": 1015500000, "total_liabilities": 1434700000, "total_equity": 509200000, "shares_outstanding": 21559000, "goodwill_and_intangibles": 446200000 }, "cash_flow": { "operating_cash_flow": 27200000, "capital_expenditure": 17100000, "free_cash_flow": 44300000, "dividends_paid": 1600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286466, "ticker_id": 2410, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57600000", "ebitda": "75800000", "netIncome": "26800000", "grossProfit": "121600000", "depreciation": "None", "totalRevenue": "563200000", "costOfRevenue": "441600000", "interestIncome": "None", "incomeBeforeTax": "37000000", "interestExpense": "20600000", "operatingIncome": "57500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-20600000", "nonInterestIncome": "None", "operatingExpenses": "64100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "45900000", "netIncomeFromContinuingOperations": "26800000" }, "balance": { "goodwill": "319000000", "inventory": "402300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1948000000", "longTermDebt": "986700000", "shortTermDebt": "28800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "127200000", "reportedCurrency": "USD", "retainedEarnings": "480700000", "totalLiabilities": "1434700000", "otherCurrentAssets": "46100000", "totalCurrentAssets": "721400000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226600000", "currentAccountsPayable": "184000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1080700000", "totalShareholderEquity": "509200000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "72100000", "totalCurrentLiabilities": "284900000", "otherNonCurrentLiabilities": "41400000", "totalNonCurrentLiabilities": "1149800000", "cashAndShortTermInvestments": "48900000", "commonStockSharesOutstanding": "21559000", "intangibleAssetsExcludingGoodwill": "127200000", "cashAndCashEquivalentsAtCarryingValue": "48900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26800000", "profitLoss": "None", "dividendPayout": "1600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11300000", "operatingCashflow": "27200000", "capitalExpenditures": "17100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88600000", "cashflowFromInvestment": "-115800000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563200000, "cost_of_revenue": 441600000, "gross_profit": 121600000, "research_and_development": null, "selling_general_admin": 45900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57600000, "depreciation_amortisation": 18200000, "ebitda": 75800000, "interest_expense": 20600000, "interest_income": null, "other_non_operating": null, "pretax_income": 37000000, "tax_provision": 10200000, "effective_tax_rate": null, "net_income": 26800000, "net_income_continuing_ops": 26800000, "net_income_to_common": 26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48900000, "short_term_investments": null, "net_receivables": 224100000, "inventory": 402300000, "other_current_assets": null, "total_current_assets": 721400000, "net_ppe": null, "goodwill": 319000000, "intangible_assets": 127200000, "goodwill_and_intangibles": 446200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1226600000, "total_assets": 1948000000, "short_term_debt": 28800000, "accounts_payable": 184000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284900000, "long_term_debt": 986700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1149800000, "total_liabilities": 1434700000, "total_debt": 1015500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 480700000, "total_equity": 509200000, "shares_outstanding": 21559000, "operating_cash_flow": 27200000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115800000, "dividends_paid": 1600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88600000, "free_cash_flow": 44300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57600000", "ebitda": "75800000", "netIncome": "26800000", "grossProfit": "121600000", "depreciation": "None", "totalRevenue": "563200000", "costOfRevenue": "441600000", "interestIncome": "None", "incomeBeforeTax": "37000000", "interestExpense": "20600000", "operatingIncome": "57500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-20600000", "nonInterestIncome": "None", "operatingExpenses": "64100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "45900000", "netIncomeFromContinuingOperations": "26800000" }, "balance": { "goodwill": "319000000", "inventory": "402300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1948000000", "longTermDebt": "986700000", "shortTermDebt": "28800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "127200000", "reportedCurrency": "USD", "retainedEarnings": "480700000", "totalLiabilities": "1434700000", "otherCurrentAssets": "46100000", "totalCurrentAssets": "721400000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226600000", "currentAccountsPayable": "184000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1080700000", "totalShareholderEquity": "509200000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "72100000", "totalCurrentLiabilities": "284900000", "otherNonCurrentLiabilities": "41400000", "totalNonCurrentLiabilities": "1149800000", "cashAndShortTermInvestments": "48900000", "commonStockSharesOutstanding": "21559000", "intangibleAssetsExcludingGoodwill": "127200000", "cashAndCashEquivalentsAtCarryingValue": "48900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26800000", "profitLoss": "None", "dividendPayout": "1600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11300000", "operatingCashflow": "27200000", "capitalExpenditures": "17100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88600000", "cashflowFromInvestment": "-115800000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 497600000, "cost_of_revenue": 401400000, "gross_profit": 96200000, "ebit": 34500000, "ebitda": 50600000, "pretax_income": 17400000, "tax_provision": 4400000, "net_income": 13000000, "net_income_to_common": 13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49000000, "total_current_assets": 707700000, "total_assets": 1845300000, "short_term_debt": 26200000, "long_term_debt": 865100000, "total_debt": 891300000, "total_liabilities": 1335400000, "total_equity": 505800000, "shares_outstanding": 21909000, "goodwill_and_intangibles": 391600000 }, "cash_flow": { "operating_cash_flow": -12300000, "capital_expenditure": 26300000, "free_cash_flow": 14000000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286467, "ticker_id": 2410, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34500000", "ebitda": "50600000", "netIncome": "13000000", "grossProfit": "96200000", "depreciation": "None", "totalRevenue": "497600000", "costOfRevenue": "401400000", "interestIncome": "None", "incomeBeforeTax": "17400000", "interestExpense": "17100000", "operatingIncome": "34600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-17100000", "nonInterestIncome": "None", "operatingExpenses": "61600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "45500000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "293100000", "inventory": "399000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1845300000", "longTermDebt": "865100000", "shortTermDebt": "26200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "98500000", "reportedCurrency": "USD", "retainedEarnings": "455400000", "totalLiabilities": "1335400000", "otherCurrentAssets": "41400000", "totalCurrentAssets": "707700000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137600000", "currentAccountsPayable": "195200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954700000", "totalShareholderEquity": "505800000", "capitalLeaseObligations": "85600000", "otherCurrentLiabilities": "87500000", "totalCurrentLiabilities": "308900000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "1026500000", "cashAndShortTermInvestments": "49000000", "commonStockSharesOutstanding": "21909000", "intangibleAssetsExcludingGoodwill": "98500000", "cashAndCashEquivalentsAtCarryingValue": "49000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8200000", "operatingCashflow": "-12300000", "capitalExpenditures": "26300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497600000, "cost_of_revenue": 401400000, "gross_profit": 96200000, "research_and_development": null, "selling_general_admin": 45500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34500000, "depreciation_amortisation": 16100000, "ebitda": 50600000, "interest_expense": 17100000, "interest_income": null, "other_non_operating": null, "pretax_income": 17400000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": 13000000, "net_income_continuing_ops": 13000000, "net_income_to_common": 13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49000000, "short_term_investments": null, "net_receivables": 218300000, "inventory": 399000000, "other_current_assets": null, "total_current_assets": 707700000, "net_ppe": null, "goodwill": 293100000, "intangible_assets": 98500000, "goodwill_and_intangibles": 391600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1137600000, "total_assets": 1845300000, "short_term_debt": 26200000, "accounts_payable": 195200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308900000, "long_term_debt": 865100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1026500000, "total_liabilities": 1335400000, "total_debt": 891300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 455400000, "total_equity": 505800000, "shares_outstanding": 21909000, "operating_cash_flow": -12300000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25800000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23000000, "free_cash_flow": 14000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34500000", "ebitda": "50600000", "netIncome": "13000000", "grossProfit": "96200000", "depreciation": "None", "totalRevenue": "497600000", "costOfRevenue": "401400000", "interestIncome": "None", "incomeBeforeTax": "17400000", "interestExpense": "17100000", "operatingIncome": "34600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-17100000", "nonInterestIncome": "None", "operatingExpenses": "61600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "45500000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "293100000", "inventory": "399000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1845300000", "longTermDebt": "865100000", "shortTermDebt": "26200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "98500000", "reportedCurrency": "USD", "retainedEarnings": "455400000", "totalLiabilities": "1335400000", "otherCurrentAssets": "41400000", "totalCurrentAssets": "707700000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137600000", "currentAccountsPayable": "195200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954700000", "totalShareholderEquity": "505800000", "capitalLeaseObligations": "85600000", "otherCurrentLiabilities": "87500000", "totalCurrentLiabilities": "308900000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "1026500000", "cashAndShortTermInvestments": "49000000", "commonStockSharesOutstanding": "21909000", "intangibleAssetsExcludingGoodwill": "98500000", "cashAndCashEquivalentsAtCarryingValue": "49000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8200000", "operatingCashflow": "-12300000", "capitalExpenditures": "26300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16100000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 513200000, "cost_of_revenue": 416700000, "gross_profit": 96500000, "ebit": 37400000, "ebitda": 51700000, "pretax_income": 19700000, "tax_provision": 6700000, "net_income": 12900000, "net_income_to_common": 12900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66500000, "total_current_assets": 699000000, "total_assets": 1835500000, "short_term_debt": 27900000, "long_term_debt": 835400000, "total_debt": 863300000, "total_liabilities": 1332500000, "total_equity": 498900000, "shares_outstanding": 21687000, "goodwill_and_intangibles": 396600000 }, "cash_flow": { "operating_cash_flow": 66600000, "capital_expenditure": 29200000, "free_cash_flow": 95800000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286468, "ticker_id": 2410, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37400000", "ebitda": "51700000", "netIncome": "12900000", "grossProfit": "96500000", "depreciation": "None", "totalRevenue": "513200000", "costOfRevenue": "416700000", "interestIncome": "None", "incomeBeforeTax": "19700000", "interestExpense": "17700000", "operatingIncome": "37200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-17700000", "nonInterestIncome": "None", "operatingExpenses": "59300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14300000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "294400000", "inventory": "395700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1835500000", "longTermDebt": "835400000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102200000", "reportedCurrency": "USD", "retainedEarnings": "444000000", "totalLiabilities": "1332500000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "699000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "2800000", "currentNetReceivables": "202400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136500000", "currentAccountsPayable": "202900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930700000", "totalShareholderEquity": "498900000", "capitalLeaseObligations": "90300000", "otherCurrentLiabilities": "95100000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "1006600000", "cashAndShortTermInvestments": "66500000", "commonStockSharesOutstanding": "21687000", "intangibleAssetsExcludingGoodwill": "102200000", "cashAndCashEquivalentsAtCarryingValue": "66500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20400000", "operatingCashflow": "66600000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-27700000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513200000, "cost_of_revenue": 416700000, "gross_profit": 96500000, "research_and_development": null, "selling_general_admin": 45000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37400000, "depreciation_amortisation": 14300000, "ebitda": 51700000, "interest_expense": 17700000, "interest_income": null, "other_non_operating": null, "pretax_income": 19700000, "tax_provision": 6700000, "effective_tax_rate": null, "net_income": 12900000, "net_income_continuing_ops": 13000000, "net_income_to_common": 12900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66500000, "short_term_investments": 2800000, "net_receivables": 202400000, "inventory": 395700000, "other_current_assets": null, "total_current_assets": 699000000, "net_ppe": null, "goodwill": 294400000, "intangible_assets": 102200000, "goodwill_and_intangibles": 396600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1136500000, "total_assets": 1835500000, "short_term_debt": 27900000, "accounts_payable": 202900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325900000, "long_term_debt": 835400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1006600000, "total_liabilities": 1332500000, "total_debt": 863300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 444000000, "total_equity": 498900000, "shares_outstanding": 21687000, "operating_cash_flow": 66600000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27700000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29000000, "free_cash_flow": 95800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37400000", "ebitda": "51700000", "netIncome": "12900000", "grossProfit": "96500000", "depreciation": "None", "totalRevenue": "513200000", "costOfRevenue": "416700000", "interestIncome": "None", "incomeBeforeTax": "19700000", "interestExpense": "17700000", "operatingIncome": "37200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-17700000", "nonInterestIncome": "None", "operatingExpenses": "59300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14300000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "294400000", "inventory": "395700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1835500000", "longTermDebt": "835400000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102200000", "reportedCurrency": "USD", "retainedEarnings": "444000000", "totalLiabilities": "1332500000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "699000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "2800000", "currentNetReceivables": "202400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136500000", "currentAccountsPayable": "202900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930700000", "totalShareholderEquity": "498900000", "capitalLeaseObligations": "90300000", "otherCurrentLiabilities": "95100000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "1006600000", "cashAndShortTermInvestments": "66500000", "commonStockSharesOutstanding": "21687000", "intangibleAssetsExcludingGoodwill": "102200000", "cashAndCashEquivalentsAtCarryingValue": "66500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20400000", "operatingCashflow": "66600000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-27700000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14300000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 550400000, "cost_of_revenue": 439000000, "gross_profit": 111400000, "ebit": 53500000, "ebitda": 67800000, "pretax_income": 34500000, "tax_provision": 8300000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53500000, "total_current_assets": 699500000, "total_assets": 1810200000, "short_term_debt": 26400000, "long_term_debt": 859800000, "total_debt": 886200000, "total_liabilities": 1334200000, "total_equity": 472000000, "shares_outstanding": 21659000, "goodwill_and_intangibles": 398100000 }, "cash_flow": { "operating_cash_flow": 81600000, "capital_expenditure": 28700000, "free_cash_flow": 110300000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286470, "ticker_id": 2410, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53500000", "ebitda": "67800000", "netIncome": "26300000", "grossProfit": "111400000", "depreciation": "None", "totalRevenue": "550400000", "costOfRevenue": "439000000", "interestIncome": "None", "incomeBeforeTax": "34500000", "interestExpense": "19000000", "operatingIncome": "53300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "58100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14300000", "sellingGeneralAndAdministrative": "43800000", "netIncomeFromContinuingOperations": "26200000" }, "balance": { "goodwill": "292900000", "inventory": "369600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1810200000", "longTermDebt": "859800000", "shortTermDebt": "26400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "105200000", "reportedCurrency": "USD", "retainedEarnings": "432400000", "totalLiabilities": "1334200000", "otherCurrentAssets": "34700000", "totalCurrentAssets": "699500000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "4200000", "currentNetReceivables": "241700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110700000", "currentAccountsPayable": "205600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692100000", "shortLongTermDebtTotal": "948000000", "totalShareholderEquity": "472000000", "capitalLeaseObligations": "84200000", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "312900000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "1021300000", "cashAndShortTermInvestments": "53500000", "commonStockSharesOutstanding": "21659000", "intangibleAssetsExcludingGoodwill": "105200000", "cashAndCashEquivalentsAtCarryingValue": "53500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26200000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "81600000", "capitalExpenditures": "28700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000000", "cashflowFromInvestment": "-27700000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550400000, "cost_of_revenue": 439000000, "gross_profit": 111400000, "research_and_development": null, "selling_general_admin": 43800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53500000, "depreciation_amortisation": 14300000, "ebitda": 67800000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 34500000, "tax_provision": 8300000, "effective_tax_rate": null, "net_income": 26300000, "net_income_continuing_ops": 26200000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53500000, "short_term_investments": 4200000, "net_receivables": 241700000, "inventory": 369600000, "other_current_assets": null, "total_current_assets": 699500000, "net_ppe": null, "goodwill": 292900000, "intangible_assets": 105200000, "goodwill_and_intangibles": 398100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1110700000, "total_assets": 1810200000, "short_term_debt": 26400000, "accounts_payable": 205600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312900000, "long_term_debt": 859800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021300000, "total_liabilities": 1334200000, "total_debt": 886200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 432400000, "total_equity": 472000000, "shares_outstanding": 21659000, "operating_cash_flow": 81600000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27700000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47000000, "free_cash_flow": 110300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53500000", "ebitda": "67800000", "netIncome": "26300000", "grossProfit": "111400000", "depreciation": "None", "totalRevenue": "550400000", "costOfRevenue": "439000000", "interestIncome": "None", "incomeBeforeTax": "34500000", "interestExpense": "19000000", "operatingIncome": "53300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "58100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14300000", "sellingGeneralAndAdministrative": "43800000", "netIncomeFromContinuingOperations": "26200000" }, "balance": { "goodwill": "292900000", "inventory": "369600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1810200000", "longTermDebt": "859800000", "shortTermDebt": "26400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "105200000", "reportedCurrency": "USD", "retainedEarnings": "432400000", "totalLiabilities": "1334200000", "otherCurrentAssets": "34700000", "totalCurrentAssets": "699500000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "4200000", "currentNetReceivables": "241700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110700000", "currentAccountsPayable": "205600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692100000", "shortLongTermDebtTotal": "948000000", "totalShareholderEquity": "472000000", "capitalLeaseObligations": "84200000", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "312900000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "1021300000", "cashAndShortTermInvestments": "53500000", "commonStockSharesOutstanding": "21659000", "intangibleAssetsExcludingGoodwill": "105200000", "cashAndCashEquivalentsAtCarryingValue": "53500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26200000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "81600000", "capitalExpenditures": "28700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000000", "cashflowFromInvestment": "-27700000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14300000", "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": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "income_statement": { "revenue": 577200000, "cost_of_revenue": 464700000, "gross_profit": 112500000, "ebit": 54600000, "ebitda": 69000000, "pretax_income": 34300000, "tax_provision": 9900000, "net_income": 24500000, "net_income_to_common": 24500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48200000, "total_current_assets": 713500000, "total_assets": 1815700000, "short_term_debt": 25700000, "long_term_debt": 902200000, "total_debt": 927900000, "total_liabilities": 1359100000, "total_equity": 452600000, "shares_outstanding": 21351000, "goodwill_and_intangibles": 402700000 }, "cash_flow": { "operating_cash_flow": 13200000, "capital_expenditure": 32200000, "free_cash_flow": 45400000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286471, "ticker_id": 2410, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:23.675864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54600000", "ebitda": "69000000", "netIncome": "24500000", "grossProfit": "112500000", "depreciation": "None", "totalRevenue": "577200000", "costOfRevenue": "464700000", "interestIncome": "None", "incomeBeforeTax": "34300000", "interestExpense": "20300000", "operatingIncome": "54400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "58100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "43700000", "netIncomeFromContinuingOperations": "24400000" }, "balance": { "goodwill": "293800000", "inventory": "373100000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1815700000", "longTermDebt": "902200000", "shortTermDebt": "25700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "108900000", "reportedCurrency": "USD", "retainedEarnings": "407300000", "totalLiabilities": "1359100000", "otherCurrentAssets": "33900000", "totalCurrentAssets": "713500000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "258300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1102200000", "currentAccountsPayable": "195000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679000000", "shortLongTermDebtTotal": "990400000", "totalShareholderEquity": "452600000", "capitalLeaseObligations": "84200000", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "294100000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "1065000000", "cashAndShortTermInvestments": "48200000", "commonStockSharesOutstanding": "21351000", "intangibleAssetsExcludingGoodwill": "108900000", "cashAndCashEquivalentsAtCarryingValue": "48200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24400000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "13200000", "capitalExpenditures": "32200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "-32100000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 577200000, "cost_of_revenue": 464700000, "gross_profit": 112500000, "research_and_development": null, "selling_general_admin": 43700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54600000, "depreciation_amortisation": 14400000, "ebitda": 69000000, "interest_expense": 20300000, "interest_income": null, "other_non_operating": null, "pretax_income": 34300000, "tax_provision": 9900000, "effective_tax_rate": null, "net_income": 24500000, "net_income_continuing_ops": 24400000, "net_income_to_common": 24500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48200000, "short_term_investments": null, "net_receivables": 258300000, "inventory": 373100000, "other_current_assets": null, "total_current_assets": 713500000, "net_ppe": null, "goodwill": 293800000, "intangible_assets": 108900000, "goodwill_and_intangibles": 402700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1102200000, "total_assets": 1815700000, "short_term_debt": 25700000, "accounts_payable": 195000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294100000, "long_term_debt": 902200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1065000000, "total_liabilities": 1359100000, "total_debt": 927900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 407300000, "total_equity": 452600000, "shares_outstanding": 21351000, "operating_cash_flow": 13200000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32100000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21800000, "free_cash_flow": 45400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54600000", "ebitda": "69000000", "netIncome": "24500000", "grossProfit": "112500000", "depreciation": "None", "totalRevenue": "577200000", "costOfRevenue": "464700000", "interestIncome": "None", "incomeBeforeTax": "34300000", "interestExpense": "20300000", "operatingIncome": "54400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "58100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "43700000", "netIncomeFromContinuingOperations": "24400000" }, "balance": { "goodwill": "293800000", "inventory": "373100000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1815700000", "longTermDebt": "902200000", "shortTermDebt": "25700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "108900000", "reportedCurrency": "USD", "retainedEarnings": "407300000", "totalLiabilities": "1359100000", "otherCurrentAssets": "33900000", "totalCurrentAssets": "713500000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "258300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1102200000", "currentAccountsPayable": "195000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679000000", "shortLongTermDebtTotal": "990400000", "totalShareholderEquity": "452600000", "capitalLeaseObligations": "84200000", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "294100000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "1065000000", "cashAndShortTermInvestments": "48200000", "commonStockSharesOutstanding": "21351000", "intangibleAssetsExcludingGoodwill": "108900000", "cashAndCashEquivalentsAtCarryingValue": "48200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24400000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "13200000", "capitalExpenditures": "32200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "-32100000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }