{ "ticker": { "uuid": "2f54388f-2c76-4c9c-b9b1-28f94180cabc", "symbol": "MBC", "name": "MasterBrand Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/2f54388f-2c76-4c9c-b9b1-28f94180cabc/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f54388f-2c76-4c9c-b9b1-28f94180cabc/" }, "ticker_metadata": { "id": 2577, "uuid": "2f54388f-2c76-4c9c-b9b1-28f94180cabc", "symbol": "MBC", "name": "MasterBrand Inc.", "asset_type": "equity", "market_cap": 1110906000, "stock_exchange_id": 3, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "MasterBrand, Inc. manufactures and sells residential cabinets for the kitchen, bathroom, and other parts of the home in North America. The company is headquartered in Jasper, Indiana.", "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": "2f54388f-2c76-4c9c-b9b1-28f94180cabc", "symbol": "MBC", "name": "MasterBrand Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/2f54388f-2c76-4c9c-b9b1-28f94180cabc/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f54388f-2c76-4c9c-b9b1-28f94180cabc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.72, "quality": 0.12, "momentum": 0.13, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 8.46, "market_cap": 1078650000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0805, "shareholder_yield": 0, "roe": -0.0015, "piotroski_f_score": 6, "momentum_12_1": -0.2683, "volatility_252d": 0.4964 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.090385+00:00", "batch_id": "" }, "size": { "price_close": 8.46, "market_cap": 1078650000, "market_cap_usd": 1078650000, "enterprise_value": 2049450000, "shares_outstanding": 127500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8168, "ptbv_ratio": null, "ps_ratio": 0.4006, "pcf_ratio": 11.4628, "pfcf_ratio": 6.1392, "ev_ebitda": 12.4209, "ev_ebit": 28.6236, "ev_sales": 0.7612, "ev_fcf": 11.6645, "earnings_yield": null, "fcf_yield": 0.0857, "price_to_sales": 0.4006, "price_to_book": 0.8168, "price_to_cashflow": 11.4628, "ebitda_to_ev": 0.0805, "sales_yield": 1.3137 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2777, "operating_margin": 0.0266, "net_margin": -0.0007, "ebitda_margin": 0.0613, "fcf_margin": 0.0653, "roe": -0.0015, "roa": -0.0006, "roic": 0.0234, "roc_greenblatt": null, "asset_turnover": 0.8639, "cash_conversion": -87.85, "accruals_ratio": -0.0308, "sbc_to_revenue": 0.0057, "piotroski_f_score": 6, "altman_z_score": 2.0494, "earnings_stability_5y": 2.2996, "revenue_stability_5y": 0.1054, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2399, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3602, "net_debt_to_ebitda": 5.8836, "debt_to_assets": 0.3559, "interest_coverage": 0.9795, "current_ratio": 2.0766, "quick_ratio": 1.3088, "net_debt": 970800000, "local_beta": 0.0018, "volatility_252d": 0.4964, "volatility_60d": 1.1598, "max_drawdown_12m": -0.4879, "risk_adjusted_momentum": -0.5404 }, "growth": { "revenue_growth_1y": -0.0111, "revenue_growth_3y_cagr": -0.0584, "revenue_growth_5y_cagr": 0.0206, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4441, "eps_growth_5y_cagr": -0.2878, "fcf_growth_1y": -0.4604, "book_value_growth_1y": 0.0522, "revenue_growth": -0.0111, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1117, "price_return_3m": -0.0547, "price_return_6m": -0.2406, "price_return_9m": -0.3738, "price_return_12m": -0.1865, "price_return_12m_ex1m": -0.2683, "momentum_6m": -0.2406, "momentum_12m": -0.1865, "momentum_12_1": -0.2683, "distance_from_52w_high": -0.3811, "distance_from_52w_low": 0.2086, "relative_strength": -0.2865 }, "raw_ttm": { "revenue_ttm": 2692400000, "gross_profit_ttm": 747600000, "ebit_ttm": 71600000, "ebitda_ttm": 165000000, "net_income_ttm": -2000000, "eps_diluted_ttm": -0.0157, "operating_cash_flow_ttm": 94100000, "capital_expenditure_ttm": 81600000, "fcf_ttm": 175700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73100000, "cash_and_equivalents": 138400000, "total_current_assets": 734900000, "total_current_liabilities": 353900000, "net_ppe": null, "total_assets": 3116700000, "total_debt": 1109200000, "total_equity": 1320500000, "net_working_capital": 266900000, "book_value_per_share": 10.3569, "retained_earnings": 1341700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -347400000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 51, "rank_ev_ebitda": 53, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 47, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 72, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 74, "rank_fcf_margin": 77, "rank_piotroski": 44, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 77 }, "composites": { "value_composite": 28, "quality_composite": 88, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 96, "svqf_composite": 30, "vc1_composite": 18, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.2939, "os_score": 0.36, "value_percentile": 0.72, "quality_percentile": 0.12, "momentum_percentile": 0.13, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4523, "ticker_id": 2577, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.090385+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.46, "market_cap": 1078650000, "market_cap_usd": 1078650000, "enterprise_value": 2049450000, "shares_outstanding": 127500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.81684968, "ptbv_ratio": null, "ps_ratio": 0.40062769, "pcf_ratio": 11.46280553, "pfcf_ratio": 6.13915766, "ev_ebitda": 12.42090909, "ev_ebit": 28.62360335, "ev_sales": 0.76119819, "ev_fcf": 11.66448492, "earnings_yield": null, "fcf_yield": 0.08573032, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27767048, "operating_margin": 0.02659337, "net_margin": -0.00074283, "ebitda_margin": 0.06128361, "fcf_margin": 0.06525776, "roe": -0.00151458, "roa": -0.0006417, "roic": 0.02343648, "roc_greenblatt": null, "asset_turnover": 0.86386242, "cash_conversion": -87.85, "accruals_ratio": -0.03083389, "sbc_to_revenue": 0.00568266, "debt_to_equity": 1.36024233, "net_debt_to_ebitda": 5.88363636, "debt_to_assets": 0.35588924, "interest_coverage": 0.97948016, "current_ratio": 2.0765753, "quick_ratio": 1.30884431, "net_debt": 970800000, "revenue_growth_1y": -0.01109234, "revenue_growth_3y_cagr": -0.05837634, "revenue_growth_5y_cagr": 0.02062727, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.44407004, "eps_growth_5y_cagr": -0.28778627, "fcf_growth_1y": -0.46038084, "book_value_growth_1y": 0.05220678, "piotroski_f_score": 6, "altman_z_score": 2.04935997, "earnings_stability_5y": 2.299613, "revenue_stability_5y": 0.105352, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11169514, "price_return_3m": -0.0547486, "price_return_6m": -0.24057451, "price_return_9m": -0.37379719, "price_return_12m": -0.18653846, "price_return_12m_ex1m": -0.26826923, "distance_from_52w_high": -0.38112655, "distance_from_52w_low": 0.20857143, "relative_strength": -0.28650204, "local_beta": 0.0018, "volatility_252d": 0.49641, "volatility_60d": 1.159805, "max_drawdown_12m": -0.48792977, "revenue_ttm": 2692400000, "gross_profit_ttm": 747600000, "ebit_ttm": 71600000, "ebitda_ttm": 165000000, "net_income_ttm": -2000000, "eps_diluted_ttm": -0.01568627, "operating_cash_flow_ttm": 94100000, "capital_expenditure_ttm": 81600000, "fcf_ttm": 175700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73100000, "cash_and_equivalents": 138400000, "total_current_assets": 734900000, "total_current_liabilities": 353900000, "net_ppe": null, "total_assets": 3116700000, "total_debt": 1109200000, "total_equity": 1320500000, "net_working_capital": 266900000, "book_value_per_share": 10.35686275, "retained_earnings": 1341700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -347400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 51, "rank_ev_ebitda": 53, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 47, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 72, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 74, "rank_fcf_margin": 77, "rank_piotroski": 44, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 77, "value_composite": 28, "quality_composite": 88, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 96, "svqf_composite": 30, "vc1_composite": 18, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.46, "os": 0.36, "value": 0.72, "quality": 0.12, "momentum": 0.13, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0015, "momentum_12_1": -0.2683, "complete_fields": { "id": 4523, "ticker_id": 2577, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.090385+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.46, "market_cap": 1078650000, "market_cap_usd": 1078650000, "enterprise_value": 2049450000, "shares_outstanding": 127500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.81684968, "ptbv_ratio": null, "ps_ratio": 0.40062769, "pcf_ratio": 11.46280553, "pfcf_ratio": 6.13915766, "ev_ebitda": 12.42090909, "ev_ebit": 28.62360335, "ev_sales": 0.76119819, "ev_fcf": 11.66448492, "earnings_yield": null, "fcf_yield": 0.08573032, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27767048, "operating_margin": 0.02659337, "net_margin": -0.00074283, "ebitda_margin": 0.06128361, "fcf_margin": 0.06525776, "roe": -0.00151458, "roa": -0.0006417, "roic": 0.02343648, "roc_greenblatt": null, "asset_turnover": 0.86386242, "cash_conversion": -87.85, "accruals_ratio": -0.03083389, "sbc_to_revenue": 0.00568266, "debt_to_equity": 1.36024233, "net_debt_to_ebitda": 5.88363636, "debt_to_assets": 0.35588924, "interest_coverage": 0.97948016, "current_ratio": 2.0765753, "quick_ratio": 1.30884431, "net_debt": 970800000, "revenue_growth_1y": -0.01109234, "revenue_growth_3y_cagr": -0.05837634, "revenue_growth_5y_cagr": 0.02062727, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.44407004, "eps_growth_5y_cagr": -0.28778627, "fcf_growth_1y": -0.46038084, "book_value_growth_1y": 0.05220678, "piotroski_f_score": 6, "altman_z_score": 2.04935997, "earnings_stability_5y": 2.299613, "revenue_stability_5y": 0.105352, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11169514, "price_return_3m": -0.0547486, "price_return_6m": -0.24057451, "price_return_9m": -0.37379719, "price_return_12m": -0.18653846, "price_return_12m_ex1m": -0.26826923, "distance_from_52w_high": -0.38112655, "distance_from_52w_low": 0.20857143, "relative_strength": -0.28650204, "local_beta": 0.0018, "volatility_252d": 0.49641, "volatility_60d": 1.159805, "max_drawdown_12m": -0.48792977, "revenue_ttm": 2692400000, "gross_profit_ttm": 747600000, "ebit_ttm": 71600000, "ebitda_ttm": 165000000, "net_income_ttm": -2000000, "eps_diluted_ttm": -0.01568627, "operating_cash_flow_ttm": 94100000, "capital_expenditure_ttm": 81600000, "fcf_ttm": 175700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73100000, "cash_and_equivalents": 138400000, "total_current_assets": 734900000, "total_current_liabilities": 353900000, "net_ppe": null, "total_assets": 3116700000, "total_debt": 1109200000, "total_equity": 1320500000, "net_working_capital": 266900000, "book_value_per_share": 10.35686275, "retained_earnings": 1341700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -347400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 51, "rank_ev_ebitda": 53, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 47, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 72, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 74, "rank_fcf_margin": 77, "rank_piotroski": 44, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 77, "value_composite": 28, "quality_composite": 88, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 96, "svqf_composite": 30, "vc1_composite": 18, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 2734700000, "cost_of_revenue": 1907100000, "gross_profit": 827600000, "ebit": 120400000, "ebitda": 213900000, "pretax_income": 46300000, "tax_provision": 19600000, "net_income": 26700000, "net_income_to_common": 26700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183300000, "total_current_assets": 695900000, "total_assets": 3100400000, "short_term_debt": 24300000, "long_term_debt": 974500000, "total_debt": 998800000, "total_liabilities": 1755800000, "total_equity": 1344600000, "shares_outstanding": 129199999, "goodwill_and_intangibles": 1675200000 }, "cash_flow": { "operating_cash_flow": 195700000, "capital_expenditure": 78200000, "free_cash_flow": 273900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293832, "ticker_id": 2577, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120400000", "ebitda": "213900000", "netIncome": "26700000", "grossProfit": "827600000", "depreciation": "None", "totalRevenue": "2734700000", "costOfRevenue": "1907100000", "interestIncome": "74100000", "incomeBeforeTax": "46300000", "interestExpense": "74100000", "operatingIncome": "134200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19600000", "reportedCurrency": "USD", "netInterestIncome": "-74100000", "nonInterestIncome": "None", "operatingExpenses": "693400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1907100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93500000", "sellingGeneralAndAdministrative": "667800000", "netIncomeFromContinuingOperations": "26700000" }, "balance": { "goodwill": "1127500000", "inventory": "269100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3100400000", "longTermDebt": "974500000", "shortTermDebt": "24300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "547700000", "reportedCurrency": "USD", "retainedEarnings": "1357100000", "totalLiabilities": "1755800000", "otherCurrentAssets": "93100000", "totalCurrentAssets": "695900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2404500000", "currentAccountsPayable": "203700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692200000", "shortLongTermDebtTotal": "1349200000", "totalShareholderEquity": "1344600000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "187700000", "totalCurrentLiabilities": "415700000", "otherNonCurrentLiabilities": "14900000", "totalNonCurrentLiabilities": "1340100000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "129199999", "intangibleAssetsExcludingGoodwill": "547700000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "195700000", "capitalExpenditures": "78200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65700000", "cashflowFromInvestment": "-74400000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2734700000, "cost_of_revenue": 1907100000, "gross_profit": 827600000, "research_and_development": null, "selling_general_admin": 667800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120400000, "depreciation_amortisation": 93500000, "ebitda": 213900000, "interest_expense": 74100000, "interest_income": null, "other_non_operating": null, "pretax_income": 46300000, "tax_provision": 19600000, "effective_tax_rate": null, "net_income": 26700000, "net_income_continuing_ops": 26700000, "net_income_to_common": 26700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183300000, "short_term_investments": null, "net_receivables": 150400000, "inventory": 269100000, "other_current_assets": null, "total_current_assets": 695900000, "net_ppe": null, "goodwill": 1127500000, "intangible_assets": 547700000, "goodwill_and_intangibles": 1675200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2404500000, "total_assets": 3100400000, "short_term_debt": 24300000, "accounts_payable": 203700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415700000, "long_term_debt": 974500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1340100000, "total_liabilities": 1755800000, "total_debt": 998800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1357100000, "total_equity": 1344600000, "shares_outstanding": 129199999, "operating_cash_flow": 195700000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65700000, "free_cash_flow": 273900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120400000", "ebitda": "213900000", "netIncome": "26700000", "grossProfit": "827600000", "depreciation": "None", "totalRevenue": "2734700000", "costOfRevenue": "1907100000", "interestIncome": "74100000", "incomeBeforeTax": "46300000", "interestExpense": "74100000", "operatingIncome": "134200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19600000", "reportedCurrency": "USD", "netInterestIncome": "-74100000", "nonInterestIncome": "None", "operatingExpenses": "693400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1907100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93500000", "sellingGeneralAndAdministrative": "667800000", "netIncomeFromContinuingOperations": "26700000" }, "balance": { "goodwill": "1127500000", "inventory": "269100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3100400000", "longTermDebt": "974500000", "shortTermDebt": "24300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "547700000", "reportedCurrency": "USD", "retainedEarnings": "1357100000", "totalLiabilities": "1755800000", "otherCurrentAssets": "93100000", "totalCurrentAssets": "695900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2404500000", "currentAccountsPayable": "203700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692200000", "shortLongTermDebtTotal": "1349200000", "totalShareholderEquity": "1344600000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "187700000", "totalCurrentLiabilities": "415700000", "otherNonCurrentLiabilities": "14900000", "totalNonCurrentLiabilities": "1340100000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "129199999", "intangibleAssetsExcludingGoodwill": "547700000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "195700000", "capitalExpenditures": "78200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65700000", "cashflowFromInvestment": "-74400000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93500000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 2700400000, "cost_of_revenue": 1840700000, "gross_profit": 859700000, "ebit": 242300000, "ebitda": 319600000, "pretax_income": 168300000, "tax_provision": 42400000, "net_income": 125900000, "net_income_to_common": 125900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120600000, "total_current_assets": 650700000, "total_assets": 2929800000, "short_term_debt": 19500000, "long_term_debt": 1007800000, "total_debt": 1027300000, "total_liabilities": 1635100000, "total_equity": 1294700000, "shares_outstanding": 130900000, "goodwill_and_intangibles": 1697100000 }, "cash_flow": { "operating_cash_flow": 292000000, "capital_expenditure": 80900000, "free_cash_flow": 372900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293837, "ticker_id": 2577, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242300000", "ebitda": "319600000", "netIncome": "125900000", "grossProfit": "859700000", "depreciation": "None", "totalRevenue": "2700400000", "costOfRevenue": "1840700000", "interestIncome": "72000000", "incomeBeforeTax": "168300000", "interestExpense": "74000000", "operatingIncome": "256600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42400000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "603100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "607200000", "netIncomeFromContinuingOperations": "125900000" }, "balance": { "goodwill": "1125800000", "inventory": "276400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2929800000", "longTermDebt": "1007800000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "571300000", "reportedCurrency": "USD", "retainedEarnings": "1330400000", "totalLiabilities": "1635100000", "otherCurrentAssets": "62700000", "totalCurrentAssets": "650700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2279100000", "currentAccountsPayable": "180700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "547900000", "shortLongTermDebtTotal": "1082300000", "totalShareholderEquity": "1294700000", "capitalLeaseObligations": "74500000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "395400000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "1239700000", "cashAndShortTermInvestments": "120600000", "commonStockSharesOutstanding": "130900000", "intangibleAssetsExcludingGoodwill": "571300000", "cashAndCashEquivalentsAtCarryingValue": "120600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10700000", "operatingCashflow": "292000000", "capitalExpenditures": "80900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269600000", "cashflowFromInvestment": "-580800000", "stockBasedCompensation": "21900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2700400000, "cost_of_revenue": 1840700000, "gross_profit": 859700000, "research_and_development": null, "selling_general_admin": 607200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242300000, "depreciation_amortisation": 77300000, "ebitda": 319600000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": 168300000, "tax_provision": 42400000, "effective_tax_rate": null, "net_income": 125900000, "net_income_continuing_ops": 125900000, "net_income_to_common": 125900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120600000, "short_term_investments": null, "net_receivables": 191000000, "inventory": 276400000, "other_current_assets": null, "total_current_assets": 650700000, "net_ppe": null, "goodwill": 1125800000, "intangible_assets": 571300000, "goodwill_and_intangibles": 1697100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2279100000, "total_assets": 2929800000, "short_term_debt": 19500000, "accounts_payable": 180700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395400000, "long_term_debt": 1007800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1239700000, "total_liabilities": 1635100000, "total_debt": 1027300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1330400000, "total_equity": 1294700000, "shares_outstanding": 130900000, "operating_cash_flow": 292000000, "stock_based_compensation": 21900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269600000, "free_cash_flow": 372900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242300000", "ebitda": "319600000", "netIncome": "125900000", "grossProfit": "859700000", "depreciation": "None", "totalRevenue": "2700400000", "costOfRevenue": "1840700000", "interestIncome": "72000000", "incomeBeforeTax": "168300000", "interestExpense": "74000000", "operatingIncome": "256600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42400000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "603100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "607200000", "netIncomeFromContinuingOperations": "125900000" }, "balance": { "goodwill": "1125800000", "inventory": "276400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2929800000", "longTermDebt": "1007800000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "571300000", "reportedCurrency": "USD", "retainedEarnings": "1330400000", "totalLiabilities": "1635100000", "otherCurrentAssets": "62700000", "totalCurrentAssets": "650700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2279100000", "currentAccountsPayable": "180700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "547900000", "shortLongTermDebtTotal": "1082300000", "totalShareholderEquity": "1294700000", "capitalLeaseObligations": "74500000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "395400000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "1239700000", "cashAndShortTermInvestments": "120600000", "commonStockSharesOutstanding": "130900000", "intangibleAssetsExcludingGoodwill": "571300000", "cashAndCashEquivalentsAtCarryingValue": "120600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10700000", "operatingCashflow": "292000000", "capitalExpenditures": "80900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269600000", "cashflowFromInvestment": "-580800000", "stockBasedCompensation": "21900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 2726200000, "cost_of_revenue": 1850300000, "gross_profit": 875900000, "ebit": 303900000, "ebitda": 368200000, "pretax_income": 238700000, "tax_provision": 56700000, "net_income": 182000000, "net_income_to_common": 182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148700000, "total_current_assets": 677200000, "total_assets": 2381700000, "short_term_debt": 33700000, "long_term_debt": 690200000, "total_debt": 723900000, "total_liabilities": 1187900000, "total_equity": 1193800000, "shares_outstanding": 129900000, "goodwill_and_intangibles": 1260600000 }, "cash_flow": { "operating_cash_flow": 405600000, "capital_expenditure": 57300000, "free_cash_flow": 462900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293842, "ticker_id": 2577, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303900000", "ebitda": "368200000", "netIncome": "182000000", "grossProfit": "875900000", "depreciation": "None", "totalRevenue": "2726200000", "costOfRevenue": "1850300000", "interestIncome": "68400000", "incomeBeforeTax": "238700000", "interestExpense": "65200000", "operatingIncome": "308600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56700000", "reportedCurrency": "USD", "netInterestIncome": "-46500000", "nonInterestIncome": "None", "operatingExpenses": "567300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1850300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64300000", "sellingGeneralAndAdministrative": "532800000", "netIncomeFromContinuingOperations": "182000000" }, "balance": { "goodwill": "925100000", "inventory": "249800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2381700000", "longTermDebt": "690200000", "shortTermDebt": "33700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "335500000", "reportedCurrency": "USD", "retainedEarnings": "1204500000", "totalLiabilities": "1187900000", "otherCurrentAssets": "75700000", "totalCurrentAssets": "677200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1704500000", "currentAccountsPayable": "151400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416700000", "shortLongTermDebtTotal": "770200000", "totalShareholderEquity": "1193800000", "capitalLeaseObligations": "62400000", "otherCurrentLiabilities": "145800000", "totalCurrentLiabilities": "349400000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "838500000", "cashAndShortTermInvestments": "148700000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "335500000", "cashAndCashEquivalentsAtCarryingValue": "148700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "123600000", "operatingCashflow": "405600000", "capitalExpenditures": "57300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299900000", "cashflowFromInvestment": "-56900000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2726200000, "cost_of_revenue": 1850300000, "gross_profit": 875900000, "research_and_development": null, "selling_general_admin": 532800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303900000, "depreciation_amortisation": 64300000, "ebitda": 368200000, "interest_expense": 65200000, "interest_income": null, "other_non_operating": null, "pretax_income": 238700000, "tax_provision": 56700000, "effective_tax_rate": null, "net_income": 182000000, "net_income_continuing_ops": 182000000, "net_income_to_common": 182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148700000, "short_term_investments": null, "net_receivables": 203000000, "inventory": 249800000, "other_current_assets": null, "total_current_assets": 677200000, "net_ppe": null, "goodwill": 925100000, "intangible_assets": 335500000, "goodwill_and_intangibles": 1260600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1704500000, "total_assets": 2381700000, "short_term_debt": 33700000, "accounts_payable": 151400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349400000, "long_term_debt": 690200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 838500000, "total_liabilities": 1187900000, "total_debt": 723900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1204500000, "total_equity": 1193800000, "shares_outstanding": 129900000, "operating_cash_flow": 405600000, "stock_based_compensation": 17800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -299900000, "free_cash_flow": 462900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "303900000", "ebitda": "368200000", "netIncome": "182000000", "grossProfit": "875900000", "depreciation": "None", "totalRevenue": "2726200000", "costOfRevenue": "1850300000", "interestIncome": "68400000", "incomeBeforeTax": "238700000", "interestExpense": "65200000", "operatingIncome": "308600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56700000", "reportedCurrency": "USD", "netInterestIncome": "-46500000", "nonInterestIncome": "None", "operatingExpenses": "567300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1850300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64300000", "sellingGeneralAndAdministrative": "532800000", "netIncomeFromContinuingOperations": "182000000" }, "balance": { "goodwill": "925100000", "inventory": "249800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2381700000", "longTermDebt": "690200000", "shortTermDebt": "33700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "335500000", "reportedCurrency": "USD", "retainedEarnings": "1204500000", "totalLiabilities": "1187900000", "otherCurrentAssets": "75700000", "totalCurrentAssets": "677200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1704500000", "currentAccountsPayable": "151400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416700000", "shortLongTermDebtTotal": "770200000", "totalShareholderEquity": "1193800000", "capitalLeaseObligations": "62400000", "otherCurrentLiabilities": "145800000", "totalCurrentLiabilities": "349400000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "838500000", "cashAndShortTermInvestments": "148700000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "335500000", "cashAndCashEquivalentsAtCarryingValue": "148700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "123600000", "operatingCashflow": "405600000", "capitalExpenditures": "57300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299900000", "cashflowFromInvestment": "-56900000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64300000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 3275500000, "cost_of_revenue": 2356700000, "gross_profit": 918800000, "ebit": 213400000, "ebitda": 277900000, "pretax_income": 213400000, "tax_provision": 58000000, "net_income": 155400000, "net_income_to_common": 155400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101100000, "total_current_assets": 830000000, "total_assets": 2529400000, "short_term_debt": 31400000, "long_term_debt": 961500000, "total_debt": 992900000, "total_liabilities": 1520200000, "total_equity": 1009200000, "shares_outstanding": 129100000, "goodwill_and_intangibles": 1274000000 }, "cash_flow": { "operating_cash_flow": 235600000, "capital_expenditure": 55900000, "free_cash_flow": 291500000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293847, "ticker_id": 2577, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213400000", "ebitda": "277900000", "netIncome": "155400000", "grossProfit": "918800000", "depreciation": "None", "totalRevenue": "3275500000", "costOfRevenue": "2356700000", "interestIncome": "12900000", "incomeBeforeTax": "213400000", "interestExpense": "2200000", "operatingIncome": "270300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "10700000", "nonInterestIncome": "None", "operatingExpenses": "648500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2356700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64500000", "sellingGeneralAndAdministrative": "607500000", "netIncomeFromContinuingOperations": "155400000" }, "balance": { "goodwill": "924200000", "inventory": "373100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2529400000", "longTermDebt": "961500000", "shortTermDebt": "31400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "349800000", "reportedCurrency": "USD", "retainedEarnings": "1022500000", "totalLiabilities": "1520200000", "otherCurrentAssets": "66200000", "totalCurrentAssets": "830000000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1699400000", "currentAccountsPayable": "219200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "404900000", "shortLongTermDebtTotal": "1033600000", "totalShareholderEquity": "1009200000", "capitalLeaseObligations": "54600000", "otherCurrentLiabilities": "146200000", "totalCurrentLiabilities": "411100000", "otherNonCurrentLiabilities": "7400000", "totalNonCurrentLiabilities": "1109100000", "cashAndShortTermInvestments": "101100000", "commonStockSharesOutstanding": "129100000", "intangibleAssetsExcludingGoodwill": "349800000", "cashAndCashEquivalentsAtCarryingValue": "101100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155400000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-70100000", "operatingCashflow": "235600000", "capitalExpenditures": "55900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215300000", "cashflowFromInvestment": "-55900000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3275500000, "cost_of_revenue": 2356700000, "gross_profit": 918800000, "research_and_development": null, "selling_general_admin": 607500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213400000, "depreciation_amortisation": 64500000, "ebitda": 277900000, "interest_expense": 2200000, "interest_income": null, "other_non_operating": null, "pretax_income": 213400000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": 155400000, "net_income_continuing_ops": 155400000, "net_income_to_common": 155400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101100000, "short_term_investments": null, "net_receivables": 289600000, "inventory": 373100000, "other_current_assets": null, "total_current_assets": 830000000, "net_ppe": null, "goodwill": 924200000, "intangible_assets": 349800000, "goodwill_and_intangibles": 1274000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1699400000, "total_assets": 2529400000, "short_term_debt": 31400000, "accounts_payable": 219200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411100000, "long_term_debt": 961500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1109100000, "total_liabilities": 1520200000, "total_debt": 992900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1022500000, "total_equity": 1009200000, "shares_outstanding": 129100000, "operating_cash_flow": 235600000, "stock_based_compensation": 10900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55900000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215300000, "free_cash_flow": 291500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213400000", "ebitda": "277900000", "netIncome": "155400000", "grossProfit": "918800000", "depreciation": "None", "totalRevenue": "3275500000", "costOfRevenue": "2356700000", "interestIncome": "12900000", "incomeBeforeTax": "213400000", "interestExpense": "2200000", "operatingIncome": "270300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "10700000", "nonInterestIncome": "None", "operatingExpenses": "648500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2356700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64500000", "sellingGeneralAndAdministrative": "607500000", "netIncomeFromContinuingOperations": "155400000" }, "balance": { "goodwill": "924200000", "inventory": "373100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2529400000", "longTermDebt": "961500000", "shortTermDebt": "31400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "349800000", "reportedCurrency": "USD", "retainedEarnings": "1022500000", "totalLiabilities": "1520200000", "otherCurrentAssets": "66200000", "totalCurrentAssets": "830000000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1699400000", "currentAccountsPayable": "219200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "404900000", "shortLongTermDebtTotal": "1033600000", "totalShareholderEquity": "1009200000", "capitalLeaseObligations": "54600000", "otherCurrentLiabilities": "146200000", "totalCurrentLiabilities": "411100000", "otherNonCurrentLiabilities": "7400000", "totalNonCurrentLiabilities": "1109100000", "cashAndShortTermInvestments": "101100000", "commonStockSharesOutstanding": "129100000", "intangibleAssetsExcludingGoodwill": "349800000", "cashAndCashEquivalentsAtCarryingValue": "101100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155400000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-70100000", "operatingCashflow": "235600000", "capitalExpenditures": "55900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215300000", "cashflowFromInvestment": "-55900000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64500000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 2855300000, "cost_of_revenue": 2092100000, "gross_profit": 763200000, "ebit": 238300000, "ebitda": 300500000, "pretax_income": 238300000, "tax_provision": 55700000, "net_income": 182600000, "net_income_to_common": 182600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141400000, "total_current_assets": 810000000, "total_assets": 3004900000, "short_term_debt": 13200000, "long_term_debt": null, "total_debt": 13200000, "total_liabilities": 551100000, "total_equity": 2453800000, "shares_outstanding": 128020187, "goodwill_and_intangibles": 1341900000 }, "cash_flow": { "operating_cash_flow": 148200000, "capital_expenditure": 51600000, "free_cash_flow": 199800000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293852, "ticker_id": 2577, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238300000", "ebitda": "300500000", "netIncome": "182600000", "grossProfit": "763200000", "depreciation": "None", "totalRevenue": "2855300000", "costOfRevenue": "2092100000", "interestIncome": "4600000", "incomeBeforeTax": "238300000", "interestExpense": "4400000", "operatingIncome": "235600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "4600000", "nonInterestIncome": "None", "operatingExpenses": "527600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62200000", "sellingGeneralAndAdministrative": "484400000", "netIncomeFromContinuingOperations": "182600000" }, "balance": { "goodwill": "926200000", "inventory": "304300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3004900000", "longTermDebt": "None", "shortTermDebt": "13200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "415700000", "reportedCurrency": "USD", "retainedEarnings": "2185500000", "totalLiabilities": "551100000", "otherCurrentAssets": "59000000", "totalCurrentAssets": "810000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194900000", "currentAccountsPayable": "203900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399900000", "shortLongTermDebtTotal": "113200000", "totalShareholderEquity": "2453800000", "capitalLeaseObligations": "63200000", "otherCurrentLiabilities": "122100000", "totalCurrentLiabilities": "364100000", "otherNonCurrentLiabilities": "29200000", "totalNonCurrentLiabilities": "187000000", "cashAndShortTermInvestments": "141400000", "commonStockSharesOutstanding": "128020187", "intangibleAssetsExcludingGoodwill": "415700000", "cashAndCashEquivalentsAtCarryingValue": "141400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182600000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58500000", "operatingCashflow": "148200000", "capitalExpenditures": "51600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109700000", "cashflowFromInvestment": "-51500000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2855300000, "cost_of_revenue": 2092100000, "gross_profit": 763200000, "research_and_development": 1600000, "selling_general_admin": 484400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238300000, "depreciation_amortisation": 62200000, "ebitda": 300500000, "interest_expense": 4400000, "interest_income": null, "other_non_operating": null, "pretax_income": 238300000, "tax_provision": 55700000, "effective_tax_rate": null, "net_income": 182600000, "net_income_continuing_ops": 182600000, "net_income_to_common": 182600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141400000, "short_term_investments": null, "net_receivables": 305300000, "inventory": 304300000, "other_current_assets": null, "total_current_assets": 810000000, "net_ppe": null, "goodwill": 926200000, "intangible_assets": 415700000, "goodwill_and_intangibles": 1341900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2194900000, "total_assets": 3004900000, "short_term_debt": 13200000, "accounts_payable": 203900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 187000000, "total_liabilities": 551100000, "total_debt": 13200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2185500000, "total_equity": 2453800000, "shares_outstanding": 128020187, "operating_cash_flow": 148200000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51500000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109700000, "free_cash_flow": 199800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238300000", "ebitda": "300500000", "netIncome": "182600000", "grossProfit": "763200000", "depreciation": "None", "totalRevenue": "2855300000", "costOfRevenue": "2092100000", "interestIncome": "4600000", "incomeBeforeTax": "238300000", "interestExpense": "4400000", "operatingIncome": "235600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "4600000", "nonInterestIncome": "None", "operatingExpenses": "527600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62200000", "sellingGeneralAndAdministrative": "484400000", "netIncomeFromContinuingOperations": "182600000" }, "balance": { "goodwill": "926200000", "inventory": "304300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3004900000", "longTermDebt": "None", "shortTermDebt": "13200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "415700000", "reportedCurrency": "USD", "retainedEarnings": "2185500000", "totalLiabilities": "551100000", "otherCurrentAssets": "59000000", "totalCurrentAssets": "810000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194900000", "currentAccountsPayable": "203900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399900000", "shortLongTermDebtTotal": "113200000", "totalShareholderEquity": "2453800000", "capitalLeaseObligations": "63200000", "otherCurrentLiabilities": "122100000", "totalCurrentLiabilities": "364100000", "otherNonCurrentLiabilities": "29200000", "totalNonCurrentLiabilities": "187000000", "cashAndShortTermInvestments": "141400000", "commonStockSharesOutstanding": "128020187", "intangibleAssetsExcludingGoodwill": "415700000", "cashAndCashEquivalentsAtCarryingValue": "141400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182600000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58500000", "operatingCashflow": "148200000", "capitalExpenditures": "51600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109700000", "cashflowFromInvestment": "-51500000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 2469300000, "cost_of_revenue": 1781800000, "gross_profit": 687500000, "ebit": 196200000, "ebitda": 262000000, "pretax_income": 196200000, "tax_provision": 50500000, "net_income": 145700000, "net_income_to_common": 145700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154300000, "total_current_assets": 690600000, "total_assets": 2712600000, "short_term_debt": 12300000, "long_term_debt": null, "total_debt": 12300000, "total_liabilities": 498200000, "total_equity": 2214400000, "shares_outstanding": 128020187, "goodwill_and_intangibles": 1359400000 }, "cash_flow": { "operating_cash_flow": 204600000, "capital_expenditure": 27300000, "free_cash_flow": 231900000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293856, "ticker_id": 2577, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196200000", "ebitda": "262000000", "netIncome": "145700000", "grossProfit": "687500000", "depreciation": "None", "totalRevenue": "2469300000", "costOfRevenue": "1781800000", "interestIncome": "2400000", "incomeBeforeTax": "196200000", "interestExpense": "16900000", "operatingIncome": "213900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "50500000", "reportedCurrency": "USD", "netInterestIncome": "2400000", "nonInterestIncome": "None", "operatingExpenses": "473600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1781800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65800000", "sellingGeneralAndAdministrative": "474200000", "netIncomeFromContinuingOperations": "145700000" }, "balance": { "goodwill": "926100000", "inventory": "245900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2712600000", "longTermDebt": "None", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "433300000", "reportedCurrency": "USD", "retainedEarnings": "2002900000", "totalLiabilities": "498200000", "otherCurrentAssets": "56600000", "totalCurrentAssets": "690600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022000000", "currentAccountsPayable": "156600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368500000", "shortLongTermDebtTotal": "40600000", "totalShareholderEquity": "2214400000", "capitalLeaseObligations": "40600000", "otherCurrentLiabilities": "143200000", "totalCurrentLiabilities": "312100000", "otherNonCurrentLiabilities": "39600000", "totalNonCurrentLiabilities": "186100000", "cashAndShortTermInvestments": "154300000", "commonStockSharesOutstanding": "128020187", "intangibleAssetsExcludingGoodwill": "433300000", "cashAndCashEquivalentsAtCarryingValue": "154300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145700000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42300000", "operatingCashflow": "204600000", "capitalExpenditures": "27300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179200000", "cashflowFromInvestment": "-26700000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2469300000, "cost_of_revenue": 1781800000, "gross_profit": 687500000, "research_and_development": 1400000, "selling_general_admin": 474200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196200000, "depreciation_amortisation": 65800000, "ebitda": 262000000, "interest_expense": 16900000, "interest_income": null, "other_non_operating": null, "pretax_income": 196200000, "tax_provision": 50500000, "effective_tax_rate": null, "net_income": 145700000, "net_income_continuing_ops": 145700000, "net_income_to_common": 145700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154300000, "short_term_investments": null, "net_receivables": 233800000, "inventory": 245900000, "other_current_assets": null, "total_current_assets": 690600000, "net_ppe": null, "goodwill": 926100000, "intangible_assets": 433300000, "goodwill_and_intangibles": 1359400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2022000000, "total_assets": 2712600000, "short_term_debt": 12300000, "accounts_payable": 156600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 186100000, "total_liabilities": 498200000, "total_debt": 12300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2002900000, "total_equity": 2214400000, "shares_outstanding": 128020187, "operating_cash_flow": 204600000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26700000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179200000, "free_cash_flow": 231900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196200000", "ebitda": "262000000", "netIncome": "145700000", "grossProfit": "687500000", "depreciation": "None", "totalRevenue": "2469300000", "costOfRevenue": "1781800000", "interestIncome": "2400000", "incomeBeforeTax": "196200000", "interestExpense": "16900000", "operatingIncome": "213900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "50500000", "reportedCurrency": "USD", "netInterestIncome": "2400000", "nonInterestIncome": "None", "operatingExpenses": "473600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1781800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65800000", "sellingGeneralAndAdministrative": "474200000", "netIncomeFromContinuingOperations": "145700000" }, "balance": { "goodwill": "926100000", "inventory": "245900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2712600000", "longTermDebt": "None", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "433300000", "reportedCurrency": "USD", "retainedEarnings": "2002900000", "totalLiabilities": "498200000", "otherCurrentAssets": "56600000", "totalCurrentAssets": "690600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022000000", "currentAccountsPayable": "156600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368500000", "shortLongTermDebtTotal": "40600000", "totalShareholderEquity": "2214400000", "capitalLeaseObligations": "40600000", "otherCurrentLiabilities": "143200000", "totalCurrentLiabilities": "312100000", "otherNonCurrentLiabilities": "39600000", "totalNonCurrentLiabilities": "186100000", "cashAndShortTermInvestments": "154300000", "commonStockSharesOutstanding": "128020187", "intangibleAssetsExcludingGoodwill": "433300000", "cashAndCashEquivalentsAtCarryingValue": "154300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145700000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42300000", "operatingCashflow": "204600000", "capitalExpenditures": "27300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179200000", "cashflowFromInvestment": "-26700000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65800000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 2388700000, "cost_of_revenue": 1716500000, "gross_profit": 672200000, "ebit": 135200000, "ebitda": 210200000, "pretax_income": 135200000, "tax_provision": 34500000, "net_income": 100700000, "net_income_to_common": 100700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 128020187, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148600000, "capital_expenditure": 30900000, "free_cash_flow": 179500000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293857, "ticker_id": 2577, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135200000", "ebitda": "210200000", "netIncome": "100700000", "grossProfit": "672200000", "depreciation": "None", "totalRevenue": "2388700000", "costOfRevenue": "1716500000", "interestIncome": "100000", "incomeBeforeTax": "135200000", "interestExpense": "112700000", "operatingIncome": "194400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "100000", "nonInterestIncome": "None", "operatingExpenses": "477800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "477800000", "netIncomeFromContinuingOperations": "100700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "128020187", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100700000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-37900000", "operatingCashflow": "148600000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83600000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2388700000, "cost_of_revenue": 1716500000, "gross_profit": 672200000, "research_and_development": 1500000, "selling_general_admin": 477800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135200000, "depreciation_amortisation": 75000000, "ebitda": 210200000, "interest_expense": 112700000, "interest_income": null, "other_non_operating": null, "pretax_income": 135200000, "tax_provision": 34500000, "effective_tax_rate": null, "net_income": 100700000, "net_income_continuing_ops": 100700000, "net_income_to_common": 100700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 128020187, "operating_cash_flow": 148600000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28800000, "dividends_paid": 940000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83600000, "free_cash_flow": 179500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135200000", "ebitda": "210200000", "netIncome": "100700000", "grossProfit": "672200000", "depreciation": "None", "totalRevenue": "2388700000", "costOfRevenue": "1716500000", "interestIncome": "100000", "incomeBeforeTax": "135200000", "interestExpense": "112700000", "operatingIncome": "194400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "100000", "nonInterestIncome": "None", "operatingExpenses": "477800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "477800000", "netIncomeFromContinuingOperations": "100700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "128020187", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100700000", "profitLoss": "None", "dividendPayout": "940000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-37900000", "operatingCashflow": "148600000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83600000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62300000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 618000000, "cost_of_revenue": 471600000, "gross_profit": 146400000, "ebit": -9500000, "ebitda": 13200000, "pretax_income": -36100000, "tax_provision": -20700000, "net_income": -15400000, "net_income_to_common": -15400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138400000, "total_current_assets": 734900000, "total_assets": 3116700000, "short_term_debt": 24300000, "long_term_debt": 1084900000, "total_debt": 1109200000, "total_liabilities": 1796200000, "total_equity": 1320500000, "shares_outstanding": 127500000, "goodwill_and_intangibles": 1667900000 }, "cash_flow": { "operating_cash_flow": -133000000, "capital_expenditure": 13200000, "free_cash_flow": -119800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293830, "ticker_id": 2577, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9500000", "ebitda": "13200000", "netIncome": "-15400000", "grossProfit": "146400000", "depreciation": "None", "totalRevenue": "618000000", "costOfRevenue": "471600000", "interestIncome": "None", "incomeBeforeTax": "-36100000", "interestExpense": "18400000", "operatingIncome": "-9500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20700000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "155900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "155900000", "netIncomeFromContinuingOperations": "-15400000" }, "balance": { "goodwill": "1127100000", "inventory": "271700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3116700000", "longTermDebt": "1084900000", "shortTermDebt": "24300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "540800000", "reportedCurrency": "USD", "retainedEarnings": "1341700000", "totalLiabilities": "1796200000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "734900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2381800000", "currentAccountsPayable": "175100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1280300000", "totalShareholderEquity": "1320500000", "capitalLeaseObligations": "195400000", "otherCurrentLiabilities": "154500000", "totalCurrentLiabilities": "353900000", "otherNonCurrentLiabilities": "16100000", "totalNonCurrentLiabilities": "1442300000", "cashAndShortTermInvestments": "138400000", "commonStockSharesOutstanding": "127500000", "intangibleAssetsExcludingGoodwill": "540800000", "cashAndCashEquivalentsAtCarryingValue": "138400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2800000", "operatingCashflow": "-133000000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101600000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 618000000, "cost_of_revenue": 471600000, "gross_profit": 146400000, "research_and_development": null, "selling_general_admin": 155900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9500000, "depreciation_amortisation": 22700000, "ebitda": 13200000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": -36100000, "tax_provision": -20700000, "effective_tax_rate": null, "net_income": -15400000, "net_income_continuing_ops": -15400000, "net_income_to_common": -15400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138400000, "short_term_investments": null, "net_receivables": 217700000, "inventory": 271700000, "other_current_assets": null, "total_current_assets": 734900000, "net_ppe": null, "goodwill": 1127100000, "intangible_assets": 540800000, "goodwill_and_intangibles": 1667900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2381800000, "total_assets": 3116700000, "short_term_debt": 24300000, "accounts_payable": 175100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353900000, "long_term_debt": 1084900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1442300000, "total_liabilities": 1796200000, "total_debt": 1109200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1341700000, "total_equity": 1320500000, "shares_outstanding": 127500000, "operating_cash_flow": -133000000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101600000, "free_cash_flow": -119800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9500000", "ebitda": "13200000", "netIncome": "-15400000", "grossProfit": "146400000", "depreciation": "None", "totalRevenue": "618000000", "costOfRevenue": "471600000", "interestIncome": "None", "incomeBeforeTax": "-36100000", "interestExpense": "18400000", "operatingIncome": "-9500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20700000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "155900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "155900000", "netIncomeFromContinuingOperations": "-15400000" }, "balance": { "goodwill": "1127100000", "inventory": "271700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3116700000", "longTermDebt": "1084900000", "shortTermDebt": "24300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "540800000", "reportedCurrency": "USD", "retainedEarnings": "1341700000", "totalLiabilities": "1796200000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "734900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2381800000", "currentAccountsPayable": "175100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1280300000", "totalShareholderEquity": "1320500000", "capitalLeaseObligations": "195400000", "otherCurrentLiabilities": "154500000", "totalCurrentLiabilities": "353900000", "otherNonCurrentLiabilities": "16100000", "totalNonCurrentLiabilities": "1442300000", "cashAndShortTermInvestments": "138400000", "commonStockSharesOutstanding": "127500000", "intangibleAssetsExcludingGoodwill": "540800000", "cashAndCashEquivalentsAtCarryingValue": "138400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2800000", "operatingCashflow": "-133000000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101600000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 644600000, "cost_of_revenue": 486100000, "gross_profit": 158500000, "ebit": -28400000, "ebitda": -5300000, "pretax_income": -43400000, "tax_provision": -1400000, "net_income": -42000000, "net_income_to_common": -42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183300000, "total_current_assets": 695900000, "total_assets": 3100400000, "short_term_debt": 24300000, "long_term_debt": 974500000, "total_debt": 998800000, "total_liabilities": 1755800000, "total_equity": 1344600000, "shares_outstanding": 126800000, "goodwill_and_intangibles": 1675200000 }, "cash_flow": { "operating_cash_flow": 86900000, "capital_expenditure": 34400000, "free_cash_flow": 121300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293831, "ticker_id": 2577, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28400000", "ebitda": "-5300000", "netIncome": "-42000000", "grossProfit": "158500000", "depreciation": "None", "totalRevenue": "644600000", "costOfRevenue": "486100000", "interestIncome": "17600000", "incomeBeforeTax": "-43400000", "interestExpense": "17600000", "operatingIncome": "-28400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-17600000", "nonInterestIncome": "None", "operatingExpenses": "186900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "176700000", "netIncomeFromContinuingOperations": "-42000000" }, "balance": { "goodwill": "1127500000", "inventory": "269100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3100400000", "longTermDebt": "974500000", "shortTermDebt": "24300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "547700000", "reportedCurrency": "USD", "retainedEarnings": "1357100000", "totalLiabilities": "1755800000", "otherCurrentAssets": "93100000", "totalCurrentAssets": "695900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2404500000", "currentAccountsPayable": "203700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692200000", "shortLongTermDebtTotal": "1349200000", "totalShareholderEquity": "1344600000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "187700000", "totalCurrentLiabilities": "415700000", "otherNonCurrentLiabilities": "14900000", "totalNonCurrentLiabilities": "1340100000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "126800000", "intangibleAssetsExcludingGoodwill": "547700000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "86900000", "capitalExpenditures": "34400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14100000", "cashflowFromInvestment": "-34300000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 644600000, "cost_of_revenue": 486100000, "gross_profit": 158500000, "research_and_development": null, "selling_general_admin": 176700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28400000, "depreciation_amortisation": 23100000, "ebitda": -5300000, "interest_expense": 17600000, "interest_income": null, "other_non_operating": null, "pretax_income": -43400000, "tax_provision": -1400000, "effective_tax_rate": null, "net_income": -42000000, "net_income_continuing_ops": -42000000, "net_income_to_common": -42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183300000, "short_term_investments": null, "net_receivables": 150400000, "inventory": 269100000, "other_current_assets": null, "total_current_assets": 695900000, "net_ppe": null, "goodwill": 1127500000, "intangible_assets": 547700000, "goodwill_and_intangibles": 1675200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2404500000, "total_assets": 3100400000, "short_term_debt": 24300000, "accounts_payable": 203700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415700000, "long_term_debt": 974500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1340100000, "total_liabilities": 1755800000, "total_debt": 998800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1357100000, "total_equity": 1344600000, "shares_outstanding": 126800000, "operating_cash_flow": 86900000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14100000, "free_cash_flow": 121300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28400000", "ebitda": "-5300000", "netIncome": "-42000000", "grossProfit": "158500000", "depreciation": "None", "totalRevenue": "644600000", "costOfRevenue": "486100000", "interestIncome": "17600000", "incomeBeforeTax": "-43400000", "interestExpense": "17600000", "operatingIncome": "-28400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-17600000", "nonInterestIncome": "None", "operatingExpenses": "186900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "176700000", "netIncomeFromContinuingOperations": "-42000000" }, "balance": { "goodwill": "1127500000", "inventory": "269100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3100400000", "longTermDebt": "974500000", "shortTermDebt": "24300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "547700000", "reportedCurrency": "USD", "retainedEarnings": "1357100000", "totalLiabilities": "1755800000", "otherCurrentAssets": "93100000", "totalCurrentAssets": "695900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2404500000", "currentAccountsPayable": "203700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692200000", "shortLongTermDebtTotal": "1349200000", "totalShareholderEquity": "1344600000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "187700000", "totalCurrentLiabilities": "415700000", "otherNonCurrentLiabilities": "14900000", "totalNonCurrentLiabilities": "1340100000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "126800000", "intangibleAssetsExcludingGoodwill": "547700000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "86900000", "capitalExpenditures": "34400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14100000", "cashflowFromInvestment": "-34300000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 698900000, "cost_of_revenue": 489300000, "gross_profit": 209600000, "ebit": 41600000, "ebitda": 65000000, "pretax_income": 23400000, "tax_provision": 5300000, "net_income": 18100000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114800000, "total_current_assets": 690000000, "total_assets": 3001900000, "short_term_debt": 19700000, "long_term_debt": 954100000, "total_debt": 973800000, "total_liabilities": 1618400000, "total_equity": 1383500000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 1680200000 }, "cash_flow": { "operating_cash_flow": 55400000, "capital_expenditure": 15900000, "free_cash_flow": 71300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293833, "ticker_id": 2577, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41600000", "ebitda": "65000000", "netIncome": "18100000", "grossProfit": "209600000", "depreciation": "None", "totalRevenue": "698900000", "costOfRevenue": "489300000", "interestIncome": "18200000", "incomeBeforeTax": "23400000", "interestExpense": "18200000", "operatingIncome": "42100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-18200000", "nonInterestIncome": "None", "operatingExpenses": "167500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "167500000", "netIncomeFromContinuingOperations": "18100000" }, "balance": { "goodwill": "1126900000", "inventory": "272400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3001900000", "longTermDebt": "954100000", "shortTermDebt": "19700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "553300000", "reportedCurrency": "USD", "retainedEarnings": "1399100000", "totalLiabilities": "1618400000", "otherCurrentAssets": "84400000", "totalCurrentAssets": "690000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2311900000", "currentAccountsPayable": "182500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "594400000", "shortLongTermDebtTotal": "1076200000", "totalShareholderEquity": "1383500000", "capitalLeaseObligations": "122100000", "otherCurrentLiabilities": "167700000", "totalCurrentLiabilities": "369900000", "otherNonCurrentLiabilities": "15900000", "totalNonCurrentLiabilities": "1248500000", "cashAndShortTermInvestments": "114800000", "commonStockSharesOutstanding": "129500000", "intangibleAssetsExcludingGoodwill": "553300000", "cashAndCashEquivalentsAtCarryingValue": "114800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "55400000", "capitalExpenditures": "15900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45800000", "cashflowFromInvestment": "-15800000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 698900000, "cost_of_revenue": 489300000, "gross_profit": 209600000, "research_and_development": null, "selling_general_admin": 167500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41600000, "depreciation_amortisation": 23400000, "ebitda": 65000000, "interest_expense": 18200000, "interest_income": null, "other_non_operating": null, "pretax_income": 23400000, "tax_provision": 5300000, "effective_tax_rate": null, "net_income": 18100000, "net_income_continuing_ops": 18100000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114800000, "short_term_investments": null, "net_receivables": 218400000, "inventory": 272400000, "other_current_assets": null, "total_current_assets": 690000000, "net_ppe": null, "goodwill": 1126900000, "intangible_assets": 553300000, "goodwill_and_intangibles": 1680200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2311900000, "total_assets": 3001900000, "short_term_debt": 19700000, "accounts_payable": 182500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369900000, "long_term_debt": 954100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1248500000, "total_liabilities": 1618400000, "total_debt": 973800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1399100000, "total_equity": 1383500000, "shares_outstanding": 129500000, "operating_cash_flow": 55400000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45800000, "free_cash_flow": 71300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41600000", "ebitda": "65000000", "netIncome": "18100000", "grossProfit": "209600000", "depreciation": "None", "totalRevenue": "698900000", "costOfRevenue": "489300000", "interestIncome": "18200000", "incomeBeforeTax": "23400000", "interestExpense": "18200000", "operatingIncome": "42100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-18200000", "nonInterestIncome": "None", "operatingExpenses": "167500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "167500000", "netIncomeFromContinuingOperations": "18100000" }, "balance": { "goodwill": "1126900000", "inventory": "272400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3001900000", "longTermDebt": "954100000", "shortTermDebt": "19700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "553300000", "reportedCurrency": "USD", "retainedEarnings": "1399100000", "totalLiabilities": "1618400000", "otherCurrentAssets": "84400000", "totalCurrentAssets": "690000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2311900000", "currentAccountsPayable": "182500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "594400000", "shortLongTermDebtTotal": "1076200000", "totalShareholderEquity": "1383500000", "capitalLeaseObligations": "122100000", "otherCurrentLiabilities": "167700000", "totalCurrentLiabilities": "369900000", "otherNonCurrentLiabilities": "15900000", "totalNonCurrentLiabilities": "1248500000", "cashAndShortTermInvestments": "114800000", "commonStockSharesOutstanding": "129500000", "intangibleAssetsExcludingGoodwill": "553300000", "cashAndCashEquivalentsAtCarryingValue": "114800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "55400000", "capitalExpenditures": "15900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45800000", "cashflowFromInvestment": "-15800000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 730900000, "cost_of_revenue": 497800000, "gross_profit": 233100000, "ebit": 67900000, "ebitda": 92100000, "pretax_income": 49000000, "tax_provision": 11700000, "net_income": 37300000, "net_income_to_common": 37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120100000, "total_current_assets": 689700000, "total_assets": 2957400000, "short_term_debt": 19300000, "long_term_debt": 998700000, "total_debt": 1018000000, "total_liabilities": 1596400000, "total_equity": 1361000000, "shares_outstanding": 129100000, "goodwill_and_intangibles": 1688100000 }, "cash_flow": { "operating_cash_flow": 84800000, "capital_expenditure": 18100000, "free_cash_flow": 102900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293834, "ticker_id": 2577, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67900000", "ebitda": "92100000", "netIncome": "37300000", "grossProfit": "233100000", "depreciation": "None", "totalRevenue": "730900000", "costOfRevenue": "497800000", "interestIncome": "18900000", "incomeBeforeTax": "49000000", "interestExpense": "18900000", "operatingIncome": "73700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11700000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "159400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24200000", "sellingGeneralAndAdministrative": "159400000", "netIncomeFromContinuingOperations": "37300000" }, "balance": { "goodwill": "1127600000", "inventory": "277000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2957400000", "longTermDebt": "998700000", "shortTermDebt": "19300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "560500000", "reportedCurrency": "USD", "retainedEarnings": "1381000000", "totalLiabilities": "1596400000", "otherCurrentAssets": "73800000", "totalCurrentAssets": "689700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267700000", "currentAccountsPayable": "176700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "546100000", "shortLongTermDebtTotal": "1074900000", "totalShareholderEquity": "1361000000", "capitalLeaseObligations": "76200000", "otherCurrentLiabilities": "172600000", "totalCurrentLiabilities": "368600000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1227800000", "cashAndShortTermInvestments": "120100000", "commonStockSharesOutstanding": "129100000", "intangibleAssetsExcludingGoodwill": "560500000", "cashAndCashEquivalentsAtCarryingValue": "120100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "84800000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67500000", "cashflowFromInvestment": "-14500000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 730900000, "cost_of_revenue": 497800000, "gross_profit": 233100000, "research_and_development": null, "selling_general_admin": 159400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67900000, "depreciation_amortisation": 24200000, "ebitda": 92100000, "interest_expense": 18900000, "interest_income": null, "other_non_operating": null, "pretax_income": 49000000, "tax_provision": 11700000, "effective_tax_rate": null, "net_income": 37300000, "net_income_continuing_ops": 37300000, "net_income_to_common": 37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120100000, "short_term_investments": null, "net_receivables": 218800000, "inventory": 277000000, "other_current_assets": null, "total_current_assets": 689700000, "net_ppe": null, "goodwill": 1127600000, "intangible_assets": 560500000, "goodwill_and_intangibles": 1688100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2267700000, "total_assets": 2957400000, "short_term_debt": 19300000, "accounts_payable": 176700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368600000, "long_term_debt": 998700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1227800000, "total_liabilities": 1596400000, "total_debt": 1018000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1381000000, "total_equity": 1361000000, "shares_outstanding": 129100000, "operating_cash_flow": 84800000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67500000, "free_cash_flow": 102900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67900000", "ebitda": "92100000", "netIncome": "37300000", "grossProfit": "233100000", "depreciation": "None", "totalRevenue": "730900000", "costOfRevenue": "497800000", "interestIncome": "18900000", "incomeBeforeTax": "49000000", "interestExpense": "18900000", "operatingIncome": "73700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11700000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "159400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24200000", "sellingGeneralAndAdministrative": "159400000", "netIncomeFromContinuingOperations": "37300000" }, "balance": { "goodwill": "1127600000", "inventory": "277000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2957400000", "longTermDebt": "998700000", "shortTermDebt": "19300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "560500000", "reportedCurrency": "USD", "retainedEarnings": "1381000000", "totalLiabilities": "1596400000", "otherCurrentAssets": "73800000", "totalCurrentAssets": "689700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267700000", "currentAccountsPayable": "176700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "546100000", "shortLongTermDebtTotal": "1074900000", "totalShareholderEquity": "1361000000", "capitalLeaseObligations": "76200000", "otherCurrentLiabilities": "172600000", "totalCurrentLiabilities": "368600000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1227800000", "cashAndShortTermInvestments": "120100000", "commonStockSharesOutstanding": "129100000", "intangibleAssetsExcludingGoodwill": "560500000", "cashAndCashEquivalentsAtCarryingValue": "120100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "84800000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67500000", "cashflowFromInvestment": "-14500000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24200000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 660300000, "cost_of_revenue": 461600000, "gross_profit": 198700000, "ebit": 36700000, "ebitda": 59500000, "pretax_income": 17300000, "tax_provision": 4000000, "net_income": 13300000, "net_income_to_common": 13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113500000, "total_current_assets": 689100000, "total_assets": 2955800000, "short_term_debt": 19200000, "long_term_debt": 1058200000, "total_debt": 1077400000, "total_liabilities": 1649100000, "total_equity": 1306700000, "shares_outstanding": 130700000, "goodwill_and_intangibles": 1691400000 }, "cash_flow": { "operating_cash_flow": -31400000, "capital_expenditure": 9800000, "free_cash_flow": -21600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293835, "ticker_id": 2577, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36700000", "ebitda": "59500000", "netIncome": "13300000", "grossProfit": "198700000", "depreciation": "None", "totalRevenue": "660300000", "costOfRevenue": "461600000", "interestIncome": "19400000", "incomeBeforeTax": "17300000", "interestExpense": "19400000", "operatingIncome": "46300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-19400000", "nonInterestIncome": "None", "operatingExpenses": "152400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22800000", "sellingGeneralAndAdministrative": "154000000", "netIncomeFromContinuingOperations": "13300000" }, "balance": { "goodwill": "1126100000", "inventory": "288700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2955800000", "longTermDebt": "1058200000", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "565300000", "reportedCurrency": "USD", "retainedEarnings": "1343700000", "totalLiabilities": "1649100000", "otherCurrentAssets": "65800000", "totalCurrentAssets": "689100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266700000", "currentAccountsPayable": "182400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "539200000", "shortLongTermDebtTotal": "1129600000", "totalShareholderEquity": "1306700000", "capitalLeaseObligations": "71400000", "otherCurrentLiabilities": "152100000", "totalCurrentLiabilities": "362500000", "otherNonCurrentLiabilities": "15100000", "totalNonCurrentLiabilities": "1286600000", "cashAndShortTermInvestments": "113500000", "commonStockSharesOutstanding": "130700000", "intangibleAssetsExcludingGoodwill": "565300000", "cashAndCashEquivalentsAtCarryingValue": "113500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "-31400000", "capitalExpenditures": "9800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33500000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660300000, "cost_of_revenue": 461600000, "gross_profit": 198700000, "research_and_development": null, "selling_general_admin": 154000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36700000, "depreciation_amortisation": 22800000, "ebitda": 59500000, "interest_expense": 19400000, "interest_income": null, "other_non_operating": null, "pretax_income": 17300000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 13300000, "net_income_continuing_ops": 13300000, "net_income_to_common": 13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113500000, "short_term_investments": null, "net_receivables": 221100000, "inventory": 288700000, "other_current_assets": null, "total_current_assets": 689100000, "net_ppe": null, "goodwill": 1126100000, "intangible_assets": 565300000, "goodwill_and_intangibles": 1691400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2266700000, "total_assets": 2955800000, "short_term_debt": 19200000, "accounts_payable": 182400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362500000, "long_term_debt": 1058200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1286600000, "total_liabilities": 1649100000, "total_debt": 1077400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1343700000, "total_equity": 1306700000, "shares_outstanding": 130700000, "operating_cash_flow": -31400000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33500000, "free_cash_flow": -21600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36700000", "ebitda": "59500000", "netIncome": "13300000", "grossProfit": "198700000", "depreciation": "None", "totalRevenue": "660300000", "costOfRevenue": "461600000", "interestIncome": "19400000", "incomeBeforeTax": "17300000", "interestExpense": "19400000", "operatingIncome": "46300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-19400000", "nonInterestIncome": "None", "operatingExpenses": "152400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22800000", "sellingGeneralAndAdministrative": "154000000", "netIncomeFromContinuingOperations": "13300000" }, "balance": { "goodwill": "1126100000", "inventory": "288700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2955800000", "longTermDebt": "1058200000", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "565300000", "reportedCurrency": "USD", "retainedEarnings": "1343700000", "totalLiabilities": "1649100000", "otherCurrentAssets": "65800000", "totalCurrentAssets": "689100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266700000", "currentAccountsPayable": "182400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "539200000", "shortLongTermDebtTotal": "1129600000", "totalShareholderEquity": "1306700000", "capitalLeaseObligations": "71400000", "otherCurrentLiabilities": "152100000", "totalCurrentLiabilities": "362500000", "otherNonCurrentLiabilities": "15100000", "totalNonCurrentLiabilities": "1286600000", "cashAndShortTermInvestments": "113500000", "commonStockSharesOutstanding": "130700000", "intangibleAssetsExcludingGoodwill": "565300000", "cashAndCashEquivalentsAtCarryingValue": "113500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "-31400000", "capitalExpenditures": "9800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33500000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22800000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 667700000, "cost_of_revenue": 468700000, "gross_profit": 199000000, "ebit": 39100000, "ebitda": 63200000, "pretax_income": 19800000, "tax_provision": 5800000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120600000, "total_current_assets": 650700000, "total_assets": 2929800000, "short_term_debt": 19500000, "long_term_debt": 1007800000, "total_debt": 1027300000, "total_liabilities": 1635100000, "total_equity": 1294700000, "shares_outstanding": 131200000, "goodwill_and_intangibles": 1697100000 }, "cash_flow": { "operating_cash_flow": 115100000, "capital_expenditure": 46300000, "free_cash_flow": 161400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293836, "ticker_id": 2577, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39100000", "ebitda": "63200000", "netIncome": "14000000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "667700000", "costOfRevenue": "468700000", "interestIncome": "17300000", "incomeBeforeTax": "19800000", "interestExpense": "19300000", "operatingIncome": "46700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5800000", "reportedCurrency": "USD", "netInterestIncome": "-19300000", "nonInterestIncome": "None", "operatingExpenses": "152300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24100000", "sellingGeneralAndAdministrative": "113300000", "netIncomeFromContinuingOperations": "14000000" }, "balance": { "goodwill": "1125800000", "inventory": "276400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2929800000", "longTermDebt": "1007800000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "571300000", "reportedCurrency": "USD", "retainedEarnings": "1330400000", "totalLiabilities": "1635100000", "otherCurrentAssets": "62700000", "totalCurrentAssets": "650700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2279100000", "currentAccountsPayable": "180700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "547900000", "shortLongTermDebtTotal": "1082300000", "totalShareholderEquity": "1294700000", "capitalLeaseObligations": "74500000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "395400000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "1239700000", "cashAndShortTermInvestments": "120600000", "commonStockSharesOutstanding": "131200000", "intangibleAssetsExcludingGoodwill": "571300000", "cashAndCashEquivalentsAtCarryingValue": "120600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21800000", "operatingCashflow": "115100000", "capitalExpenditures": "46300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61700000", "cashflowFromInvestment": "-38900000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 667700000, "cost_of_revenue": 468700000, "gross_profit": 199000000, "research_and_development": null, "selling_general_admin": 113300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39100000, "depreciation_amortisation": 24100000, "ebitda": 63200000, "interest_expense": 19300000, "interest_income": null, "other_non_operating": null, "pretax_income": 19800000, "tax_provision": 5800000, "effective_tax_rate": null, "net_income": 14000000, "net_income_continuing_ops": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120600000, "short_term_investments": null, "net_receivables": 191000000, "inventory": 276400000, "other_current_assets": null, "total_current_assets": 650700000, "net_ppe": null, "goodwill": 1125800000, "intangible_assets": 571300000, "goodwill_and_intangibles": 1697100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2279100000, "total_assets": 2929800000, "short_term_debt": 19500000, "accounts_payable": 180700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395400000, "long_term_debt": 1007800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1239700000, "total_liabilities": 1635100000, "total_debt": 1027300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1330400000, "total_equity": 1294700000, "shares_outstanding": 131200000, "operating_cash_flow": 115100000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61700000, "free_cash_flow": 161400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39100000", "ebitda": "63200000", "netIncome": "14000000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "667700000", "costOfRevenue": "468700000", "interestIncome": "17300000", "incomeBeforeTax": "19800000", "interestExpense": "19300000", "operatingIncome": "46700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5800000", "reportedCurrency": "USD", "netInterestIncome": "-19300000", "nonInterestIncome": "None", "operatingExpenses": "152300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24100000", "sellingGeneralAndAdministrative": "113300000", "netIncomeFromContinuingOperations": "14000000" }, "balance": { "goodwill": "1125800000", "inventory": "276400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2929800000", "longTermDebt": "1007800000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "571300000", "reportedCurrency": "USD", "retainedEarnings": "1330400000", "totalLiabilities": "1635100000", "otherCurrentAssets": "62700000", "totalCurrentAssets": "650700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2279100000", "currentAccountsPayable": "180700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "547900000", "shortLongTermDebtTotal": "1082300000", "totalShareholderEquity": "1294700000", "capitalLeaseObligations": "74500000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "395400000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "1239700000", "cashAndShortTermInvestments": "120600000", "commonStockSharesOutstanding": "131200000", "intangibleAssetsExcludingGoodwill": "571300000", "cashAndCashEquivalentsAtCarryingValue": "120600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21800000", "operatingCashflow": "115100000", "capitalExpenditures": "46300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61700000", "cashflowFromInvestment": "-38900000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24100000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 718100000, "cost_of_revenue": 484400000, "gross_profit": 233700000, "ebit": 59400000, "ebitda": 79500000, "pretax_income": 39400000, "tax_provision": 10300000, "net_income": 29100000, "net_income_to_common": 29100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108400000, "total_current_assets": 686900000, "total_assets": 2960200000, "short_term_debt": 16800000, "long_term_debt": 1062300000, "total_debt": 1079100000, "total_liabilities": 1672600000, "total_equity": 1287600000, "shares_outstanding": 130800000, "goodwill_and_intangibles": 1707300000 }, "cash_flow": { "operating_cash_flow": 80800000, "capital_expenditure": 16300000, "free_cash_flow": 97100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293838, "ticker_id": 2577, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59400000", "ebitda": "79500000", "netIncome": "29100000", "grossProfit": "233700000", "depreciation": "None", "totalRevenue": "718100000", "costOfRevenue": "484400000", "interestIncome": "20000000", "incomeBeforeTax": "39400000", "interestExpense": "20000000", "operatingIncome": "67400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "166300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "166300000", "netIncomeFromContinuingOperations": "29100000" }, "balance": { "goodwill": "1129400000", "inventory": "299400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2960200000", "longTermDebt": "1062300000", "shortTermDebt": "16800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "577900000", "reportedCurrency": "USD", "retainedEarnings": "1316400000", "totalLiabilities": "1672600000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "686900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2273300000", "currentAccountsPayable": "175300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528000000", "shortLongTermDebtTotal": "1135800000", "totalShareholderEquity": "1287600000", "capitalLeaseObligations": "73500000", "otherCurrentLiabilities": "173400000", "totalCurrentLiabilities": "378400000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1294200000", "cashAndShortTermInvestments": "108400000", "commonStockSharesOutstanding": "130800000", "intangibleAssetsExcludingGoodwill": "577900000", "cashAndCashEquivalentsAtCarryingValue": "108400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "80800000", "capitalExpenditures": "16300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371600000", "cashflowFromInvestment": "-530000000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 718100000, "cost_of_revenue": 484400000, "gross_profit": 233700000, "research_and_development": null, "selling_general_admin": 166300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59400000, "depreciation_amortisation": 20100000, "ebitda": 79500000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 39400000, "tax_provision": 10300000, "effective_tax_rate": null, "net_income": 29100000, "net_income_continuing_ops": 29100000, "net_income_to_common": 29100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108400000, "short_term_investments": null, "net_receivables": 216100000, "inventory": 299400000, "other_current_assets": null, "total_current_assets": 686900000, "net_ppe": null, "goodwill": 1129400000, "intangible_assets": 577900000, "goodwill_and_intangibles": 1707300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2273300000, "total_assets": 2960200000, "short_term_debt": 16800000, "accounts_payable": 175300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378400000, "long_term_debt": 1062300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1294200000, "total_liabilities": 1672600000, "total_debt": 1079100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1316400000, "total_equity": 1287600000, "shares_outstanding": 130800000, "operating_cash_flow": 80800000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -530000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 371600000, "free_cash_flow": 97100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59400000", "ebitda": "79500000", "netIncome": "29100000", "grossProfit": "233700000", "depreciation": "None", "totalRevenue": "718100000", "costOfRevenue": "484400000", "interestIncome": "20000000", "incomeBeforeTax": "39400000", "interestExpense": "20000000", "operatingIncome": "67400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "166300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "166300000", "netIncomeFromContinuingOperations": "29100000" }, "balance": { "goodwill": "1129400000", "inventory": "299400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2960200000", "longTermDebt": "1062300000", "shortTermDebt": "16800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "577900000", "reportedCurrency": "USD", "retainedEarnings": "1316400000", "totalLiabilities": "1672600000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "686900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2273300000", "currentAccountsPayable": "175300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528000000", "shortLongTermDebtTotal": "1135800000", "totalShareholderEquity": "1287600000", "capitalLeaseObligations": "73500000", "otherCurrentLiabilities": "173400000", "totalCurrentLiabilities": "378400000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1294200000", "cashAndShortTermInvestments": "108400000", "commonStockSharesOutstanding": "130800000", "intangibleAssetsExcludingGoodwill": "577900000", "cashAndCashEquivalentsAtCarryingValue": "108400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "80800000", "capitalExpenditures": "16300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371600000", "cashflowFromInvestment": "-530000000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 676500000, "cost_of_revenue": 450000000, "gross_profit": 226500000, "ebit": 80700000, "ebitda": 97900000, "pretax_income": 60100000, "tax_provision": 14800000, "net_income": 45300000, "net_income_to_common": 45300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189400000, "total_current_assets": 745300000, "total_assets": 2427100000, "short_term_debt": 15700000, "long_term_debt": 688900000, "total_debt": 704600000, "total_liabilities": 1168000000, "total_equity": 1259100000, "shares_outstanding": 130700000, "goodwill_and_intangibles": 1250800000 }, "cash_flow": { "operating_cash_flow": 77400000, "capital_expenditure": 11300000, "free_cash_flow": 88700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293839, "ticker_id": 2577, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80700000", "ebitda": "97900000", "netIncome": "45300000", "grossProfit": "226500000", "depreciation": "None", "totalRevenue": "676500000", "costOfRevenue": "450000000", "interestIncome": "None", "incomeBeforeTax": "60100000", "interestExpense": "20600000", "operatingIncome": "79800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-20600000", "nonInterestIncome": "None", "operatingExpenses": "146700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17200000", "sellingGeneralAndAdministrative": "146700000", "netIncomeFromContinuingOperations": "45300000" }, "balance": { "goodwill": "924000000", "inventory": "270000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2427100000", "longTermDebt": "688900000", "shortTermDebt": "15700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "326800000", "reportedCurrency": "USD", "retainedEarnings": "1287300000", "totalLiabilities": "1168000000", "otherCurrentAssets": "72400000", "totalCurrentAssets": "745300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1681800000", "currentAccountsPayable": "173600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "748400000", "totalShareholderEquity": "1259100000", "capitalLeaseObligations": "59500000", "otherCurrentLiabilities": "127600000", "totalCurrentLiabilities": "332200000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "835800000", "cashAndShortTermInvestments": "189400000", "commonStockSharesOutstanding": "130700000", "intangibleAssetsExcludingGoodwill": "326800000", "cashAndCashEquivalentsAtCarryingValue": "189400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-22300000", "operatingCashflow": "77400000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33200000", "cashflowFromInvestment": "-4900000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 676500000, "cost_of_revenue": 450000000, "gross_profit": 226500000, "research_and_development": null, "selling_general_admin": 146700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80700000, "depreciation_amortisation": 17200000, "ebitda": 97900000, "interest_expense": 20600000, "interest_income": null, "other_non_operating": null, "pretax_income": 60100000, "tax_provision": 14800000, "effective_tax_rate": null, "net_income": 45300000, "net_income_continuing_ops": 45300000, "net_income_to_common": 45300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189400000, "short_term_investments": null, "net_receivables": 213500000, "inventory": 270000000, "other_current_assets": null, "total_current_assets": 745300000, "net_ppe": null, "goodwill": 924000000, "intangible_assets": 326800000, "goodwill_and_intangibles": 1250800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1681800000, "total_assets": 2427100000, "short_term_debt": 15700000, "accounts_payable": 173600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332200000, "long_term_debt": 688900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 835800000, "total_liabilities": 1168000000, "total_debt": 704600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1287300000, "total_equity": 1259100000, "shares_outstanding": 130700000, "operating_cash_flow": 77400000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33200000, "free_cash_flow": 88700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80700000", "ebitda": "97900000", "netIncome": "45300000", "grossProfit": "226500000", "depreciation": "None", "totalRevenue": "676500000", "costOfRevenue": "450000000", "interestIncome": "None", "incomeBeforeTax": "60100000", "interestExpense": "20600000", "operatingIncome": "79800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-20600000", "nonInterestIncome": "None", "operatingExpenses": "146700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17200000", "sellingGeneralAndAdministrative": "146700000", "netIncomeFromContinuingOperations": "45300000" }, "balance": { "goodwill": "924000000", "inventory": "270000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2427100000", "longTermDebt": "688900000", "shortTermDebt": "15700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "326800000", "reportedCurrency": "USD", "retainedEarnings": "1287300000", "totalLiabilities": "1168000000", "otherCurrentAssets": "72400000", "totalCurrentAssets": "745300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1681800000", "currentAccountsPayable": "173600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "748400000", "totalShareholderEquity": "1259100000", "capitalLeaseObligations": "59500000", "otherCurrentLiabilities": "127600000", "totalCurrentLiabilities": "332200000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "835800000", "cashAndShortTermInvestments": "189400000", "commonStockSharesOutstanding": "130700000", "intangibleAssetsExcludingGoodwill": "326800000", "cashAndCashEquivalentsAtCarryingValue": "189400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-22300000", "operatingCashflow": "77400000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33200000", "cashflowFromInvestment": "-4900000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17200000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 638100000, "cost_of_revenue": 437600000, "gross_profit": 200500000, "ebit": 63100000, "ebitda": 79000000, "pretax_income": 49000000, "tax_provision": 11500000, "net_income": 37500000, "net_income_to_common": 37500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153700000, "total_current_assets": 702500000, "total_assets": 2400100000, "short_term_debt": 43200000, "long_term_debt": 681100000, "total_debt": 724300000, "total_liabilities": 1171100000, "total_equity": 1229000000, "shares_outstanding": 130500000, "goodwill_and_intangibles": 1255200000 }, "cash_flow": { "operating_cash_flow": 18700000, "capital_expenditure": 7000000, "free_cash_flow": 25700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293840, "ticker_id": 2577, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63100000", "ebitda": "79000000", "netIncome": "37500000", "grossProfit": "200500000", "depreciation": "None", "totalRevenue": "638100000", "costOfRevenue": "437600000", "interestIncome": "None", "incomeBeforeTax": "49000000", "interestExpense": "14100000", "operatingIncome": "62700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11500000", "reportedCurrency": "USD", "netInterestIncome": "-14100000", "nonInterestIncome": "None", "operatingExpenses": "137800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15900000", "sellingGeneralAndAdministrative": "137800000", "netIncomeFromContinuingOperations": "37500000" }, "balance": { "goodwill": "924300000", "inventory": "247900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2400100000", "longTermDebt": "681100000", "shortTermDebt": "43200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "330900000", "reportedCurrency": "USD", "retainedEarnings": "1242000000", "totalLiabilities": "1171100000", "otherCurrentAssets": "76500000", "totalCurrentAssets": "702500000", "currentLongTermDebt": "26900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697600000", "currentAccountsPayable": "163600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770100000", "totalShareholderEquity": "1229000000", "capitalLeaseObligations": "62100000", "otherCurrentLiabilities": "111600000", "totalCurrentLiabilities": "340400000", "otherNonCurrentLiabilities": "13600000", "totalNonCurrentLiabilities": "830700000", "cashAndShortTermInvestments": "153700000", "commonStockSharesOutstanding": "130500000", "intangibleAssetsExcludingGoodwill": "330900000", "cashAndCashEquivalentsAtCarryingValue": "153700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "18700000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7100000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638100000, "cost_of_revenue": 437600000, "gross_profit": 200500000, "research_and_development": null, "selling_general_admin": 137800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63100000, "depreciation_amortisation": 15900000, "ebitda": 79000000, "interest_expense": 14100000, "interest_income": null, "other_non_operating": null, "pretax_income": 49000000, "tax_provision": 11500000, "effective_tax_rate": null, "net_income": 37500000, "net_income_continuing_ops": 37500000, "net_income_to_common": 37500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153700000, "short_term_investments": null, "net_receivables": 224400000, "inventory": 247900000, "other_current_assets": null, "total_current_assets": 702500000, "net_ppe": null, "goodwill": 924300000, "intangible_assets": 330900000, "goodwill_and_intangibles": 1255200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1697600000, "total_assets": 2400100000, "short_term_debt": 43200000, "accounts_payable": 163600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340400000, "long_term_debt": 681100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 830700000, "total_liabilities": 1171100000, "total_debt": 724300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1242000000, "total_equity": 1229000000, "shares_outstanding": 130500000, "operating_cash_flow": 18700000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7100000, "free_cash_flow": 25700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63100000", "ebitda": "79000000", "netIncome": "37500000", "grossProfit": "200500000", "depreciation": "None", "totalRevenue": "638100000", "costOfRevenue": "437600000", "interestIncome": "None", "incomeBeforeTax": "49000000", "interestExpense": "14100000", "operatingIncome": "62700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11500000", "reportedCurrency": "USD", "netInterestIncome": "-14100000", "nonInterestIncome": "None", "operatingExpenses": "137800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15900000", "sellingGeneralAndAdministrative": "137800000", "netIncomeFromContinuingOperations": "37500000" }, "balance": { "goodwill": "924300000", "inventory": "247900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2400100000", "longTermDebt": "681100000", "shortTermDebt": "43200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "330900000", "reportedCurrency": "USD", "retainedEarnings": "1242000000", "totalLiabilities": "1171100000", "otherCurrentAssets": "76500000", "totalCurrentAssets": "702500000", "currentLongTermDebt": "26900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697600000", "currentAccountsPayable": "163600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770100000", "totalShareholderEquity": "1229000000", "capitalLeaseObligations": "62100000", "otherCurrentLiabilities": "111600000", "totalCurrentLiabilities": "340400000", "otherNonCurrentLiabilities": "13600000", "totalNonCurrentLiabilities": "830700000", "cashAndShortTermInvestments": "153700000", "commonStockSharesOutstanding": "130500000", "intangibleAssetsExcludingGoodwill": "330900000", "cashAndCashEquivalentsAtCarryingValue": "153700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "18700000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7100000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15900000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 677100000, "cost_of_revenue": 459300000, "gross_profit": 217800000, "ebit": 58500000, "ebitda": 76300000, "pretax_income": 43200000, "tax_provision": 7100000, "net_income": 36100000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148700000, "total_current_assets": 677200000, "total_assets": 2381700000, "short_term_debt": 33700000, "long_term_debt": 690200000, "total_debt": 723900000, "total_liabilities": 1187900000, "total_equity": 1193800000, "shares_outstanding": 129900000, "goodwill_and_intangibles": 1260600000 }, "cash_flow": { "operating_cash_flow": 69100000, "capital_expenditure": 35900000, "free_cash_flow": 105000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293841, "ticker_id": 2577, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58500000", "ebitda": "76300000", "netIncome": "36100000", "grossProfit": "217800000", "depreciation": "None", "totalRevenue": "677100000", "costOfRevenue": "459300000", "interestIncome": "0", "incomeBeforeTax": "43200000", "interestExpense": "15300000", "operatingIncome": "65500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-15300000", "nonInterestIncome": "None", "operatingExpenses": "152300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17800000", "sellingGeneralAndAdministrative": "114900000", "netIncomeFromContinuingOperations": "36100000" }, "balance": { "goodwill": "925100000", "inventory": "249800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2381700000", "longTermDebt": "690200000", "shortTermDebt": "33700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "335500000", "reportedCurrency": "USD", "retainedEarnings": "1204500000", "totalLiabilities": "1187900000", "otherCurrentAssets": "75700000", "totalCurrentAssets": "677200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1704500000", "currentAccountsPayable": "151400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770200000", "totalShareholderEquity": "1193800000", "capitalLeaseObligations": "62400000", "otherCurrentLiabilities": "145800000", "totalCurrentLiabilities": "349400000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "838500000", "cashAndShortTermInvestments": "148700000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "335500000", "cashAndCashEquivalentsAtCarryingValue": "148700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19700000", "operatingCashflow": "69100000", "capitalExpenditures": "35900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7800000", "cashflowFromInvestment": "-35800000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 677100000, "cost_of_revenue": 459300000, "gross_profit": 217800000, "research_and_development": null, "selling_general_admin": 114900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58500000, "depreciation_amortisation": 17800000, "ebitda": 76300000, "interest_expense": 15300000, "interest_income": null, "other_non_operating": null, "pretax_income": 43200000, "tax_provision": 7100000, "effective_tax_rate": null, "net_income": 36100000, "net_income_continuing_ops": 36100000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148700000, "short_term_investments": null, "net_receivables": 203000000, "inventory": 249800000, "other_current_assets": null, "total_current_assets": 677200000, "net_ppe": null, "goodwill": 925100000, "intangible_assets": 335500000, "goodwill_and_intangibles": 1260600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1704500000, "total_assets": 2381700000, "short_term_debt": 33700000, "accounts_payable": 151400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349400000, "long_term_debt": 690200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 838500000, "total_liabilities": 1187900000, "total_debt": 723900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1204500000, "total_equity": 1193800000, "shares_outstanding": 129900000, "operating_cash_flow": 69100000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7800000, "free_cash_flow": 105000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58500000", "ebitda": "76300000", "netIncome": "36100000", "grossProfit": "217800000", "depreciation": "None", "totalRevenue": "677100000", "costOfRevenue": "459300000", "interestIncome": "0", "incomeBeforeTax": "43200000", "interestExpense": "15300000", "operatingIncome": "65500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-15300000", "nonInterestIncome": "None", "operatingExpenses": "152300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17800000", "sellingGeneralAndAdministrative": "114900000", "netIncomeFromContinuingOperations": "36100000" }, "balance": { "goodwill": "925100000", "inventory": "249800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2381700000", "longTermDebt": "690200000", "shortTermDebt": "33700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "335500000", "reportedCurrency": "USD", "retainedEarnings": "1204500000", "totalLiabilities": "1187900000", "otherCurrentAssets": "75700000", "totalCurrentAssets": "677200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1704500000", "currentAccountsPayable": "151400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770200000", "totalShareholderEquity": "1193800000", "capitalLeaseObligations": "62400000", "otherCurrentLiabilities": "145800000", "totalCurrentLiabilities": "349400000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "838500000", "cashAndShortTermInvestments": "148700000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "335500000", "cashAndCashEquivalentsAtCarryingValue": "148700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19700000", "operatingCashflow": "69100000", "capitalExpenditures": "35900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7800000", "cashflowFromInvestment": "-35800000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17800000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 677300000, "cost_of_revenue": 446500000, "gross_profit": 230800000, "ebit": 93200000, "ebitda": 108700000, "pretax_income": 77900000, "tax_provision": 18200000, "net_income": 59700000, "net_income_to_common": 59700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122500000, "total_current_assets": 684000000, "total_assets": 2378300000, "short_term_debt": 23600000, "long_term_debt": 699300000, "total_debt": 722900000, "total_liabilities": 1221800000, "total_equity": 1156500000, "shares_outstanding": 130300000, "goodwill_and_intangibles": 1263100000 }, "cash_flow": { "operating_cash_flow": 142500000, "capital_expenditure": 10000000, "free_cash_flow": 152500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293843, "ticker_id": 2577, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93200000", "ebitda": "108700000", "netIncome": "59700000", "grossProfit": "230800000", "depreciation": "None", "totalRevenue": "677300000", "costOfRevenue": "446500000", "interestIncome": "0", "incomeBeforeTax": "77900000", "interestExpense": "15300000", "operatingIncome": "90600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18200000", "reportedCurrency": "USD", "netInterestIncome": "-15300000", "nonInterestIncome": "None", "operatingExpenses": "140200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15500000", "sellingGeneralAndAdministrative": "140300000", "netIncomeFromContinuingOperations": "59700000" }, "balance": { "goodwill": "924600000", "inventory": "269400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2378300000", "longTermDebt": "699300000", "shortTermDebt": "23600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "338500000", "reportedCurrency": "USD", "retainedEarnings": "1168400000", "totalLiabilities": "1221800000", "otherCurrentAssets": "58500000", "totalCurrentAssets": "684000000", "currentLongTermDebt": "8200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1694300000", "currentAccountsPayable": "179700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "403100000", "shortLongTermDebtTotal": "771300000", "totalShareholderEquity": "1156500000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "140700000", "totalCurrentLiabilities": "367900000", "otherNonCurrentLiabilities": "9900000", "totalNonCurrentLiabilities": "853900000", "cashAndShortTermInvestments": "122500000", "commonStockSharesOutstanding": "130300000", "intangibleAssetsExcludingGoodwill": "338500000", "cashAndCashEquivalentsAtCarryingValue": "122500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "49900000", "operatingCashflow": "142500000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120100000", "cashflowFromInvestment": "-9900000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 677300000, "cost_of_revenue": 446500000, "gross_profit": 230800000, "research_and_development": null, "selling_general_admin": 140300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93200000, "depreciation_amortisation": 15500000, "ebitda": 108700000, "interest_expense": 15300000, "interest_income": null, "other_non_operating": null, "pretax_income": 77900000, "tax_provision": 18200000, "effective_tax_rate": null, "net_income": 59700000, "net_income_continuing_ops": 59700000, "net_income_to_common": 59700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122500000, "short_term_investments": null, "net_receivables": 233600000, "inventory": 269400000, "other_current_assets": null, "total_current_assets": 684000000, "net_ppe": null, "goodwill": 924600000, "intangible_assets": 338500000, "goodwill_and_intangibles": 1263100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1694300000, "total_assets": 2378300000, "short_term_debt": 23600000, "accounts_payable": 179700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367900000, "long_term_debt": 699300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 853900000, "total_liabilities": 1221800000, "total_debt": 722900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1168400000, "total_equity": 1156500000, "shares_outstanding": 130300000, "operating_cash_flow": 142500000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120100000, "free_cash_flow": 152500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93200000", "ebitda": "108700000", "netIncome": "59700000", "grossProfit": "230800000", "depreciation": "None", "totalRevenue": "677300000", "costOfRevenue": "446500000", "interestIncome": "0", "incomeBeforeTax": "77900000", "interestExpense": "15300000", "operatingIncome": "90600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18200000", "reportedCurrency": "USD", "netInterestIncome": "-15300000", "nonInterestIncome": "None", "operatingExpenses": "140200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15500000", "sellingGeneralAndAdministrative": "140300000", "netIncomeFromContinuingOperations": "59700000" }, "balance": { "goodwill": "924600000", "inventory": "269400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2378300000", "longTermDebt": "699300000", "shortTermDebt": "23600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "338500000", "reportedCurrency": "USD", "retainedEarnings": "1168400000", "totalLiabilities": "1221800000", "otherCurrentAssets": "58500000", "totalCurrentAssets": "684000000", "currentLongTermDebt": "8200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1694300000", "currentAccountsPayable": "179700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "403100000", "shortLongTermDebtTotal": "771300000", "totalShareholderEquity": "1156500000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "140700000", "totalCurrentLiabilities": "367900000", "otherNonCurrentLiabilities": "9900000", "totalNonCurrentLiabilities": "853900000", "cashAndShortTermInvestments": "122500000", "commonStockSharesOutstanding": "130300000", "intangibleAssetsExcludingGoodwill": "338500000", "cashAndCashEquivalentsAtCarryingValue": "122500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "49900000", "operatingCashflow": "142500000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120100000", "cashflowFromInvestment": "-9900000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15500000", "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": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "income_statement": { "revenue": 695100000, "cost_of_revenue": 466000000, "gross_profit": 229100000, "ebit": 86900000, "ebitda": 102600000, "pretax_income": 69700000, "tax_provision": 18500000, "net_income": 51200000, "net_income_to_common": 51200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110200000, "total_current_assets": 728200000, "total_assets": 2424000000, "short_term_debt": 41000000, "long_term_debt": 788300000, "total_debt": 829300000, "total_liabilities": 1316400000, "total_equity": 1107600000, "shares_outstanding": 129900000, "goodwill_and_intangibles": 1268100000 }, "cash_flow": { "operating_cash_flow": 131900000, "capital_expenditure": 8500000, "free_cash_flow": 140400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293844, "ticker_id": 2577, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:29.514162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86900000", "ebitda": "102600000", "netIncome": "51200000", "grossProfit": "229100000", "depreciation": "None", "totalRevenue": "695100000", "costOfRevenue": "466000000", "interestIncome": "0", "incomeBeforeTax": "69700000", "interestExpense": "17200000", "operatingIncome": "88000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "141100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-500000", "costofGoodsAndServicesSold": "466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15700000", "sellingGeneralAndAdministrative": "141700000", "netIncomeFromContinuingOperations": "51200000" }, "balance": { "goodwill": "925200000", "inventory": "319600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2424000000", "longTermDebt": "788300000", "shortTermDebt": "41000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "342900000", "reportedCurrency": "USD", "retainedEarnings": "1108700000", "totalLiabilities": "1316400000", "otherCurrentAssets": "62700000", "totalCurrentAssets": "728200000", "currentLongTermDebt": "26900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1695800000", "currentAccountsPayable": "182200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341900000", "shortLongTermDebtTotal": "877200000", "totalShareholderEquity": "1107600000", "capitalLeaseObligations": "62000000", "otherCurrentLiabilities": "132300000", "totalCurrentLiabilities": "374400000", "otherNonCurrentLiabilities": "8300000", "totalNonCurrentLiabilities": "942000000", "cashAndShortTermInvestments": "110200000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "342900000", "cashAndCashEquivalentsAtCarryingValue": "110200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30700000", "operatingCashflow": "131900000", "capitalExpenditures": "8500000", "changeInReceivables": "44500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-8500000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695100000, "cost_of_revenue": 466000000, "gross_profit": 229100000, "research_and_development": null, "selling_general_admin": 141700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86900000, "depreciation_amortisation": 15700000, "ebitda": 102600000, "interest_expense": 17200000, "interest_income": null, "other_non_operating": null, "pretax_income": 69700000, "tax_provision": 18500000, "effective_tax_rate": null, "net_income": 51200000, "net_income_continuing_ops": 51200000, "net_income_to_common": 51200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110200000, "short_term_investments": null, "net_receivables": 235700000, "inventory": 319600000, "other_current_assets": null, "total_current_assets": 728200000, "net_ppe": null, "goodwill": 925200000, "intangible_assets": 342900000, "goodwill_and_intangibles": 1268100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1695800000, "total_assets": 2424000000, "short_term_debt": 41000000, "accounts_payable": 182200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374400000, "long_term_debt": 788300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 942000000, "total_liabilities": 1316400000, "total_debt": 829300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1108700000, "total_equity": 1107600000, "shares_outstanding": 129900000, "operating_cash_flow": 131900000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129300000, "free_cash_flow": 140400000, "net_change_in_cash": -5900000 }, "raw_data": { "income": { "ebit": "86900000", "ebitda": "102600000", "netIncome": "51200000", "grossProfit": "229100000", "depreciation": "None", "totalRevenue": "695100000", "costOfRevenue": "466000000", "interestIncome": "0", "incomeBeforeTax": "69700000", "interestExpense": "17200000", "operatingIncome": "88000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "141100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-500000", "costofGoodsAndServicesSold": "466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15700000", "sellingGeneralAndAdministrative": "141700000", "netIncomeFromContinuingOperations": "51200000" }, "balance": { "goodwill": "925200000", "inventory": "319600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2424000000", "longTermDebt": "788300000", "shortTermDebt": "41000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "342900000", "reportedCurrency": "USD", "retainedEarnings": "1108700000", "totalLiabilities": "1316400000", "otherCurrentAssets": "62700000", "totalCurrentAssets": "728200000", "currentLongTermDebt": "26900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1695800000", "currentAccountsPayable": "182200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341900000", "shortLongTermDebtTotal": "877200000", "totalShareholderEquity": "1107600000", "capitalLeaseObligations": "62000000", "otherCurrentLiabilities": "132300000", "totalCurrentLiabilities": "374400000", "otherNonCurrentLiabilities": "8300000", "totalNonCurrentLiabilities": "942000000", "cashAndShortTermInvestments": "110200000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "342900000", "cashAndCashEquivalentsAtCarryingValue": "110200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30700000", "operatingCashflow": "131900000", "capitalExpenditures": "8500000", "changeInReceivables": "44500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-8500000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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": 7, "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" ] } } }