{ "ticker": { "uuid": "341811ec-787e-4415-b23b-d1dec6ecfedb", "symbol": "DBD", "name": "Diebold Nixdorf, Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/341811ec-787e-4415-b23b-d1dec6ecfedb/", "api_url": "https://sharemaestro.com/factors/api/tickers/341811ec-787e-4415-b23b-d1dec6ecfedb/" }, "ticker_metadata": { "id": 945, "uuid": "341811ec-787e-4415-b23b-d1dec6ecfedb", "symbol": "DBD", "name": "Diebold Nixdorf, Incorporated", "asset_type": "equity", "market_cap": 2809748000, "stock_exchange_id": 3, "industry": "Software - Application", "sector": "Technology", "description": "Diebold Nixdorf, Incorporated provides connected commerce solutions to financial institutions and retailers in Western Europe, Eastern Europe, Asia, the Middle East, Africa, the United States, Canada, Mexico and Latin America. The company is headquartered in North Canton, Ohio.", "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": "341811ec-787e-4415-b23b-d1dec6ecfedb", "symbol": "DBD", "name": "Diebold Nixdorf, Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/341811ec-787e-4415-b23b-d1dec6ecfedb/", "api_url": "https://sharemaestro.com/factors/api/tickers/341811ec-787e-4415-b23b-d1dec6ecfedb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.72, "quality": 0.74, "momentum": 0.87, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 81.14, "market_cap": 2896698000, "pe_ratio": 26.8461, "earnings_yield": 0.0372, "ebitda_to_ev": 0.1297, "shareholder_yield": 0, "roe": 0.1055, "piotroski_f_score": 7, "momentum_12_1": 0.5602, "volatility_252d": 0.3654 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.201946+00:00", "batch_id": "" }, "size": { "price_close": 81.14, "market_cap": 2896698000, "market_cap_usd": 2896698000, "enterprise_value": 3517898000, "shares_outstanding": 35700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.8461, "pb_ratio": 2.8318, "ptbv_ratio": null, "ps_ratio": 0.7511, "pcf_ratio": 9.1465, "pfcf_ratio": 7.8843, "ev_ebitda": 7.713, "ev_ebit": 10.6249, "ev_sales": 0.9122, "ev_fcf": 9.5751, "earnings_yield": 0.0372, "fcf_yield": 0.1044, "price_to_sales": 0.7511, "price_to_book": 2.8318, "price_to_cashflow": 9.1465, "ebitda_to_ev": 0.1297, "sales_yield": 1.0962 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2633, "operating_margin": 0.0859, "net_margin": 0.028, "ebitda_margin": 0.1183, "fcf_margin": 0.0953, "roe": 0.1055, "roa": 0.0282, "roic": 0.1561, "roc_greenblatt": null, "asset_turnover": 1.0069, "cash_conversion": 3.405, "accruals_ratio": -0.0545, "sbc_to_revenue": 0.0032, "piotroski_f_score": 7, "altman_z_score": 2.0716, "earnings_stability_5y": 1.9461, "revenue_stability_5y": 0.074, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2652, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7409, "net_debt_to_ebitda": 1.362, "debt_to_assets": 0.2597, "interest_coverage": 3.784, "current_ratio": 1.2821, "quick_ratio": 0.8882, "net_debt": 621200000, "local_beta": 0.001, "volatility_252d": 0.3654, "volatility_60d": 0.829, "max_drawdown_12m": -0.2148, "risk_adjusted_momentum": 1.5329 }, "growth": { "revenue_growth_1y": 0.0432, "revenue_growth_3y_cagr": 0.0322, "revenue_growth_5y_cagr": -0.005, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5496, "book_value_growth_1y": 0.1957, "revenue_growth": 0.0432, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0401, "price_return_3m": 0.0459, "price_return_6m": 0.242, "price_return_9m": 0.3546, "price_return_12m": 0.6228, "price_return_12m_ex1m": 0.5602, "momentum_6m": 0.242, "momentum_12m": 0.6228, "momentum_12_1": 0.5602, "distance_from_52w_high": -0.086, "distance_from_52w_low": 0.59, "relative_strength": 0.5228 }, "raw_ttm": { "revenue_ttm": 3856400000, "gross_profit_ttm": 1015500000, "ebit_ttm": 331100000, "ebitda_ttm": 456100000, "net_income_ttm": 107900000, "eps_diluted_ttm": 3.0224, "operating_cash_flow_ttm": 316700000, "capital_expenditure_ttm": 50700000, "fcf_ttm": 367400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 87500000, "cash_and_equivalents": 373600000, "total_current_assets": 1800100000, "total_current_liabilities": 1404000000, "net_ppe": null, "total_assets": 3829900000, "total_debt": 994800000, "total_equity": 1022900000, "net_working_capital": 77900000, "book_value_per_share": 28.6527, "retained_earnings": 96900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -373800000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 66, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 39, "rank_ev_ebitda": 24, "rank_ev_ebit": 43, "rank_earnings_yield": 65, "rank_fcf_yield": 38, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 42, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 75, "rank_fcf_margin": 71, "rank_piotroski": 16, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 18 }, "composites": { "value_composite": 28, "quality_composite": 26, "momentum_composite": 13, "growth_composite": 70, "yield_composite": 90, "svqf_composite": 82, "vc1_composite": 26, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.7299, "os_score": 0.91, "value_percentile": 0.72, "quality_percentile": 0.74, "momentum_percentile": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 42, "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": 3949, "ticker_id": 945, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.201946+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.14, "market_cap": 2896698000, "market_cap_usd": 2896698000, "enterprise_value": 3517898000, "shares_outstanding": 35700000, "fx_rate_to_usd": null, "pe_ratio": 26.84613531, "pb_ratio": 2.83184867, "ptbv_ratio": null, "ps_ratio": 0.75114044, "pcf_ratio": 9.14650458, "pfcf_ratio": 7.88431682, "ev_ebitda": 7.71299715, "ev_ebit": 10.6248807, "ev_sales": 0.91222332, "ev_fcf": 9.57511704, "earnings_yield": 0.03724931, "fcf_yield": 0.10443737, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.26332849, "operating_margin": 0.08585728, "net_margin": 0.02797946, "ebitda_margin": 0.11827093, "fcf_margin": 0.0952702, "roe": 0.10548441, "roa": 0.02817306, "roic": 0.15613132, "roc_greenblatt": null, "asset_turnover": 1.00691924, "cash_conversion": 3.40500463, "accruals_ratio": -0.05451839, "sbc_to_revenue": 0.0031895, "debt_to_equity": 2.74093264, "net_debt_to_ebitda": 1.36198202, "debt_to_assets": 0.25974569, "interest_coverage": 3.784, "current_ratio": 1.28212251, "quick_ratio": 0.88817664, "net_debt": 621200000, "revenue_growth_1y": 0.04317247, "revenue_growth_3y_cagr": 0.03218339, "revenue_growth_5y_cagr": -0.00500069, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.54955715, "book_value_growth_1y": 0.19566238, "piotroski_f_score": 7, "altman_z_score": 2.07163949, "earnings_stability_5y": 1.946115, "revenue_stability_5y": 0.073994, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04012306, "price_return_3m": 0.04588812, "price_return_6m": 0.24200214, "price_return_9m": 0.35459098, "price_return_12m": 0.6228, "price_return_12m_ex1m": 0.5602, "distance_from_52w_high": -0.08595246, "distance_from_52w_low": 0.59004507, "relative_strength": 0.52283642, "local_beta": 0.001, "volatility_252d": 0.365445, "volatility_60d": 0.828969, "max_drawdown_12m": -0.21482483, "revenue_ttm": 3856400000, "gross_profit_ttm": 1015500000, "ebit_ttm": 331100000, "ebitda_ttm": 456100000, "net_income_ttm": 107900000, "eps_diluted_ttm": 3.02240896, "operating_cash_flow_ttm": 316700000, "capital_expenditure_ttm": 50700000, "fcf_ttm": 367400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 87500000, "cash_and_equivalents": 373600000, "total_current_assets": 1800100000, "total_current_liabilities": 1404000000, "net_ppe": null, "total_assets": 3829900000, "total_debt": 994800000, "total_equity": 1022900000, "net_working_capital": 77900000, "book_value_per_share": 28.65266106, "retained_earnings": 96900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -373800000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 66, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 39, "rank_ev_ebitda": 24, "rank_ev_ebit": 43, "rank_earnings_yield": 65, "rank_fcf_yield": 38, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 42, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 75, "rank_fcf_margin": 71, "rank_piotroski": 16, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 18, "value_composite": 28, "quality_composite": 26, "momentum_composite": 13, "growth_composite": 70, "yield_composite": 90, "svqf_composite": 82, "vc1_composite": 26, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 42, "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": 81.14, "os": 0.91, "value": 0.72, "quality": 0.74, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.8461, "earnings_yield": 0.0372, "shareholder_yield": 0, "roe": 0.1055, "momentum_12_1": 0.5602, "complete_fields": { "id": 3949, "ticker_id": 945, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.201946+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.14, "market_cap": 2896698000, "market_cap_usd": 2896698000, "enterprise_value": 3517898000, "shares_outstanding": 35700000, "fx_rate_to_usd": null, "pe_ratio": 26.84613531, "pb_ratio": 2.83184867, "ptbv_ratio": null, "ps_ratio": 0.75114044, "pcf_ratio": 9.14650458, "pfcf_ratio": 7.88431682, "ev_ebitda": 7.71299715, "ev_ebit": 10.6248807, "ev_sales": 0.91222332, "ev_fcf": 9.57511704, "earnings_yield": 0.03724931, "fcf_yield": 0.10443737, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.26332849, "operating_margin": 0.08585728, "net_margin": 0.02797946, "ebitda_margin": 0.11827093, "fcf_margin": 0.0952702, "roe": 0.10548441, "roa": 0.02817306, "roic": 0.15613132, "roc_greenblatt": null, "asset_turnover": 1.00691924, "cash_conversion": 3.40500463, "accruals_ratio": -0.05451839, "sbc_to_revenue": 0.0031895, "debt_to_equity": 2.74093264, "net_debt_to_ebitda": 1.36198202, "debt_to_assets": 0.25974569, "interest_coverage": 3.784, "current_ratio": 1.28212251, "quick_ratio": 0.88817664, "net_debt": 621200000, "revenue_growth_1y": 0.04317247, "revenue_growth_3y_cagr": 0.03218339, "revenue_growth_5y_cagr": -0.00500069, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.54955715, "book_value_growth_1y": 0.19566238, "piotroski_f_score": 7, "altman_z_score": 2.07163949, "earnings_stability_5y": 1.946115, "revenue_stability_5y": 0.073994, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04012306, "price_return_3m": 0.04588812, "price_return_6m": 0.24200214, "price_return_9m": 0.35459098, "price_return_12m": 0.6228, "price_return_12m_ex1m": 0.5602, "distance_from_52w_high": -0.08595246, "distance_from_52w_low": 0.59004507, "relative_strength": 0.52283642, "local_beta": 0.001, "volatility_252d": 0.365445, "volatility_60d": 0.828969, "max_drawdown_12m": -0.21482483, "revenue_ttm": 3856400000, "gross_profit_ttm": 1015500000, "ebit_ttm": 331100000, "ebitda_ttm": 456100000, "net_income_ttm": 107900000, "eps_diluted_ttm": 3.02240896, "operating_cash_flow_ttm": 316700000, "capital_expenditure_ttm": 50700000, "fcf_ttm": 367400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 87500000, "cash_and_equivalents": 373600000, "total_current_assets": 1800100000, "total_current_liabilities": 1404000000, "net_ppe": null, "total_assets": 3829900000, "total_debt": 994800000, "total_equity": 1022900000, "net_working_capital": 77900000, "book_value_per_share": 28.65266106, "retained_earnings": 96900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -373800000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 66, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 39, "rank_ev_ebitda": 24, "rank_ev_ebit": 43, "rank_earnings_yield": 65, "rank_fcf_yield": 38, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 42, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 75, "rank_fcf_margin": 71, "rank_piotroski": 16, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 18, "value_composite": 28, "quality_composite": 26, "momentum_composite": 13, "growth_composite": 70, "yield_composite": 90, "svqf_composite": 82, "vc1_composite": 26, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 3805700000, "cost_of_revenue": 2802300000, "gross_profit": 1003400000, "ebit": 334600000, "ebitda": 462100000, "pretax_income": 121600000, "tax_provision": 24100000, "net_income": 94600000, "net_income_to_common": 94600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387300000, "total_current_assets": 1786800000, "total_assets": 3854400000, "short_term_debt": 51800000, "long_term_debt": 938500000, "total_debt": 990300000, "total_liabilities": 2749600000, "total_equity": 1099900000, "shares_outstanding": 37200000, "goodwill_and_intangibles": 1434800000 }, "cash_flow": { "operating_cash_flow": 300700000, "capital_expenditure": 37400000, "free_cash_flow": 338100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247814, "ticker_id": 945, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "334600000", "ebitda": "462100000", "netIncome": "94600000", "grossProfit": "1003400000", "depreciation": "None", "totalRevenue": "3805700000", "costOfRevenue": "2802300000", "interestIncome": "8900000", "incomeBeforeTax": "121600000", "interestExpense": "85700000", "operatingIncome": "334600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24100000", "reportedCurrency": "USD", "netInterestIncome": "-76800000", "nonInterestIncome": "None", "operatingExpenses": "668800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2802300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127500000", "sellingGeneralAndAdministrative": "632500000", "netIncomeFromContinuingOperations": "97500000" }, "balance": { "goodwill": "642400000", "inventory": "521000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3854400000", "longTermDebt": "938500000", "shortTermDebt": "51800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792400000", "reportedCurrency": "USD", "retainedEarnings": "91900000", "totalLiabilities": "2749600000", "otherCurrentAssets": "240000000", "totalCurrentAssets": "1786800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29100000", "currentNetReceivables": "609400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067600000", "currentAccountsPayable": "431100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1174100000", "totalShareholderEquity": "1099900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562800000", "totalCurrentLiabilities": "1371500000", "otherNonCurrentLiabilities": "118500000", "totalNonCurrentLiabilities": "1378100000", "cashAndShortTermInvestments": "387300000", "commonStockSharesOutstanding": "37200000", "intangibleAssetsExcludingGoodwill": "792400000", "cashAndCashEquivalentsAtCarryingValue": "387300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "65099999", "operatingCashflow": "300700000", "capitalExpenditures": "37400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143900000", "cashflowFromInvestment": "-97600000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130699999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3805700000, "cost_of_revenue": 2802300000, "gross_profit": 1003400000, "research_and_development": 83800000, "selling_general_admin": 632500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 334600000, "depreciation_amortisation": 127500000, "ebitda": 462100000, "interest_expense": 85700000, "interest_income": null, "other_non_operating": null, "pretax_income": 121600000, "tax_provision": 24100000, "effective_tax_rate": null, "net_income": 94600000, "net_income_continuing_ops": 97500000, "net_income_to_common": 94600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387300000, "short_term_investments": 29100000, "net_receivables": 609400000, "inventory": 521000000, "other_current_assets": null, "total_current_assets": 1786800000, "net_ppe": null, "goodwill": 642400000, "intangible_assets": 792400000, "goodwill_and_intangibles": 1434800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2067600000, "total_assets": 3854400000, "short_term_debt": 51800000, "accounts_payable": 431100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1371500000, "long_term_debt": 938500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1378100000, "total_liabilities": 2749600000, "total_debt": 990300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91900000, "total_equity": 1099900000, "shares_outstanding": 37200000, "operating_cash_flow": 300700000, "stock_based_compensation": 12100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143900000, "free_cash_flow": 338100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "334600000", "ebitda": "462100000", "netIncome": "94600000", "grossProfit": "1003400000", "depreciation": "None", "totalRevenue": "3805700000", "costOfRevenue": "2802300000", "interestIncome": "8900000", "incomeBeforeTax": "121600000", "interestExpense": "85700000", "operatingIncome": "334600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24100000", "reportedCurrency": "USD", "netInterestIncome": "-76800000", "nonInterestIncome": "None", "operatingExpenses": "668800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2802300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127500000", "sellingGeneralAndAdministrative": "632500000", "netIncomeFromContinuingOperations": "97500000" }, "balance": { "goodwill": "642400000", "inventory": "521000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3854400000", "longTermDebt": "938500000", "shortTermDebt": "51800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792400000", "reportedCurrency": "USD", "retainedEarnings": "91900000", "totalLiabilities": "2749600000", "otherCurrentAssets": "240000000", "totalCurrentAssets": "1786800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29100000", "currentNetReceivables": "609400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067600000", "currentAccountsPayable": "431100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1174100000", "totalShareholderEquity": "1099900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562800000", "totalCurrentLiabilities": "1371500000", "otherNonCurrentLiabilities": "118500000", "totalNonCurrentLiabilities": "1378100000", "cashAndShortTermInvestments": "387300000", "commonStockSharesOutstanding": "37200000", "intangibleAssetsExcludingGoodwill": "792400000", "cashAndCashEquivalentsAtCarryingValue": "387300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "65099999", "operatingCashflow": "300700000", "capitalExpenditures": "37400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143900000", "cashflowFromInvestment": "-97600000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130699999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 3751100000, "cost_of_revenue": 2831100000, "gross_profit": 920000000, "ebit": 202600000, "ebitda": 334900000, "pretax_income": 49800000, "tax_provision": 64300000, "net_income": -16500000, "net_income_to_common": -16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296200000, "total_current_assets": 1667900000, "total_assets": 3543500000, "short_term_debt": 43500000, "long_term_debt": 927300000, "total_debt": 970800000, "total_liabilities": 2605300000, "total_equity": 929800000, "shares_outstanding": 37600000, "goodwill_and_intangibles": 1365000000 }, "cash_flow": { "operating_cash_flow": 149200000, "capital_expenditure": 17400000, "free_cash_flow": 166600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247819, "ticker_id": 945, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202600000", "ebitda": "334900000", "netIncome": "-16500000", "grossProfit": "920000000", "depreciation": "None", "totalRevenue": "3751100000", "costOfRevenue": "2831100000", "interestIncome": "12300000", "incomeBeforeTax": "49800000", "interestExpense": "155300000", "operatingIncome": "182100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64300000", "reportedCurrency": "USD", "netInterestIncome": "-143000000", "nonInterestIncome": "None", "operatingExpenses": "737900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2831100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132300000", "sellingGeneralAndAdministrative": "643600000", "netIncomeFromContinuingOperations": "-14500000" }, "balance": { "goodwill": "586400000", "inventory": "528100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3543500000", "longTermDebt": "927300000", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "778600000", "reportedCurrency": "USD", "retainedEarnings": "-1100000", "totalLiabilities": "2605300000", "otherCurrentAssets": "238200000", "totalCurrentAssets": "1667900000", "currentLongTermDebt": "200000", "longTermInvestments": "7000000", "shortTermInvestments": "16900000", "currentNetReceivables": "588500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875600000", "currentAccountsPayable": "460200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1047100000", "totalShareholderEquity": "929800000", "capitalLeaseObligations": "119600000", "otherCurrentLiabilities": "441900000", "totalCurrentLiabilities": "1266300000", "otherNonCurrentLiabilities": "34200000", "totalNonCurrentLiabilities": "1339000000", "cashAndShortTermInvestments": "296200000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "778600000", "cashAndCashEquivalentsAtCarryingValue": "296200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20900000", "operatingCashflow": "149200000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366500000", "cashflowFromInvestment": "-45500000", "stockBasedCompensation": "9700000", "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": "132300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3751100000, "cost_of_revenue": 2831100000, "gross_profit": 920000000, "research_and_development": 93600000, "selling_general_admin": 643600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202600000, "depreciation_amortisation": 132300000, "ebitda": 334900000, "interest_expense": 155300000, "interest_income": null, "other_non_operating": null, "pretax_income": 49800000, "tax_provision": 64300000, "effective_tax_rate": null, "net_income": -16500000, "net_income_continuing_ops": -14500000, "net_income_to_common": -16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296200000, "short_term_investments": 16900000, "net_receivables": 588500000, "inventory": 528100000, "other_current_assets": null, "total_current_assets": 1667900000, "net_ppe": null, "goodwill": 586400000, "intangible_assets": 778600000, "goodwill_and_intangibles": 1365000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1875600000, "total_assets": 3543500000, "short_term_debt": 43500000, "accounts_payable": 460200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1266300000, "long_term_debt": 927300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1339000000, "total_liabilities": 2605300000, "total_debt": 970800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1100000, "total_equity": 929800000, "shares_outstanding": 37600000, "operating_cash_flow": 149200000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -366500000, "free_cash_flow": 166600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202600000", "ebitda": "334900000", "netIncome": "-16500000", "grossProfit": "920000000", "depreciation": "None", "totalRevenue": "3751100000", "costOfRevenue": "2831100000", "interestIncome": "12300000", "incomeBeforeTax": "49800000", "interestExpense": "155300000", "operatingIncome": "182100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64300000", "reportedCurrency": "USD", "netInterestIncome": "-143000000", "nonInterestIncome": "None", "operatingExpenses": "737900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2831100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132300000", "sellingGeneralAndAdministrative": "643600000", "netIncomeFromContinuingOperations": "-14500000" }, "balance": { "goodwill": "586400000", "inventory": "528100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3543500000", "longTermDebt": "927300000", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "778600000", "reportedCurrency": "USD", "retainedEarnings": "-1100000", "totalLiabilities": "2605300000", "otherCurrentAssets": "238200000", "totalCurrentAssets": "1667900000", "currentLongTermDebt": "200000", "longTermInvestments": "7000000", "shortTermInvestments": "16900000", "currentNetReceivables": "588500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875600000", "currentAccountsPayable": "460200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1047100000", "totalShareholderEquity": "929800000", "capitalLeaseObligations": "119600000", "otherCurrentLiabilities": "441900000", "totalCurrentLiabilities": "1266300000", "otherNonCurrentLiabilities": "34200000", "totalNonCurrentLiabilities": "1339000000", "cashAndShortTermInvestments": "296200000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "778600000", "cashAndCashEquivalentsAtCarryingValue": "296200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20900000", "operatingCashflow": "149200000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366500000", "cashflowFromInvestment": "-45500000", "stockBasedCompensation": "9700000", "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": "132300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 3760500000, "cost_of_revenue": 2884300000, "gross_profit": 876200000, "ebit": 148600000, "ebitda": 275000000, "pretax_income": 1452300000, "tax_provision": 75700000, "net_income": 1376100000, "net_income_to_common": 1376100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 550200000, "total_current_assets": 2153900000, "total_assets": 4162000000, "short_term_debt": 39900000, "long_term_debt": 1252400000, "total_debt": 1292300000, "total_liabilities": 3082800000, "total_equity": 1063800000, "shares_outstanding": 64360000, "goodwill_and_intangibles": 1503600000 }, "cash_flow": { "operating_cash_flow": -257000000, "capital_expenditure": 24900000, "free_cash_flow": -232100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247824, "ticker_id": 945, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148600000", "ebitda": "275000000", "netIncome": "1376100000", "grossProfit": "876200000", "depreciation": "None", "totalRevenue": "3760500000", "costOfRevenue": "2884300000", "interestIncome": "None", "incomeBeforeTax": "1452300000", "interestExpense": "246200000", "operatingIncome": "86900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "75700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "789300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2884300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "612300000", "inventory": "589800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4162000000", "longTermDebt": "1252400000", "shortTermDebt": "39900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891300000", "reportedCurrency": "USD", "retainedEarnings": "17100000", "totalLiabilities": "3082800000", "otherCurrentAssets": "278700000", "totalCurrentAssets": "2153900000", "currentLongTermDebt": "300000", "longTermInvestments": "6500000", "shortTermInvestments": "13400000", "currentNetReceivables": "721800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2008100000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1357400000", "totalShareholderEquity": "1063800000", "capitalLeaseObligations": "104700000", "otherCurrentLiabilities": "475900000", "totalCurrentLiabilities": "1421000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "1661800000", "cashAndShortTermInvestments": "550200000", "commonStockSharesOutstanding": "64360000", "intangibleAssetsExcludingGoodwill": "891300000", "cashAndCashEquivalentsAtCarryingValue": "550200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1376100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "52700000", "operatingCashflow": "-257000000", "capitalExpenditures": "24900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "559500000", "cashflowFromInvestment": "-36100000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3760500000, "cost_of_revenue": 2884300000, "gross_profit": 876200000, "research_and_development": 110900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148600000, "depreciation_amortisation": 126400000, "ebitda": 275000000, "interest_expense": 246200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1452300000, "tax_provision": 75700000, "effective_tax_rate": null, "net_income": 1376100000, "net_income_continuing_ops": null, "net_income_to_common": 1376100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 550200000, "short_term_investments": 13400000, "net_receivables": 721800000, "inventory": 589800000, "other_current_assets": null, "total_current_assets": 2153900000, "net_ppe": null, "goodwill": 612300000, "intangible_assets": 891300000, "goodwill_and_intangibles": 1503600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2008100000, "total_assets": 4162000000, "short_term_debt": 39900000, "accounts_payable": 529000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1421000000, "long_term_debt": 1252400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1661800000, "total_liabilities": 3082800000, "total_debt": 1292300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17100000, "total_equity": 1063800000, "shares_outstanding": 64360000, "operating_cash_flow": -257000000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 559500000, "free_cash_flow": -232100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148600000", "ebitda": "275000000", "netIncome": "1376100000", "grossProfit": "876200000", "depreciation": "None", "totalRevenue": "3760500000", "costOfRevenue": "2884300000", "interestIncome": "None", "incomeBeforeTax": "1452300000", "interestExpense": "246200000", "operatingIncome": "86900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "75700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "789300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2884300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "612300000", "inventory": "589800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4162000000", "longTermDebt": "1252400000", "shortTermDebt": "39900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891300000", "reportedCurrency": "USD", "retainedEarnings": "17100000", "totalLiabilities": "3082800000", "otherCurrentAssets": "278700000", "totalCurrentAssets": "2153900000", "currentLongTermDebt": "300000", "longTermInvestments": "6500000", "shortTermInvestments": "13400000", "currentNetReceivables": "721800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2008100000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1357400000", "totalShareholderEquity": "1063800000", "capitalLeaseObligations": "104700000", "otherCurrentLiabilities": "475900000", "totalCurrentLiabilities": "1421000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "1661800000", "cashAndShortTermInvestments": "550200000", "commonStockSharesOutstanding": "64360000", "intangibleAssetsExcludingGoodwill": "891300000", "cashAndCashEquivalentsAtCarryingValue": "550200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1376100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "52700000", "operatingCashflow": "-257000000", "capitalExpenditures": "24900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "559500000", "cashflowFromInvestment": "-36100000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 3460700000, "cost_of_revenue": 2703400000, "gross_profit": 757300000, "ebit": -239400000, "ebitda": -113400000, "pretax_income": -436400000, "tax_provision": 149200000, "net_income": -581400000, "net_income_to_common": -581400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307400000, "total_current_assets": 1770900000, "total_assets": 3065000000, "short_term_debt": 63000000, "long_term_debt": 2585800000, "total_debt": 2648800000, "total_liabilities": 4436100000, "total_equity": -1380900000, "shares_outstanding": 79000000, "goodwill_and_intangibles": 959900000 }, "cash_flow": { "operating_cash_flow": -387900000, "capital_expenditure": 53100000, "free_cash_flow": -334800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247829, "ticker_id": 945, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-239400000", "ebitda": "-113400000", "netIncome": "-581400000", "grossProfit": "757300000", "depreciation": "None", "totalRevenue": "3460700000", "costOfRevenue": "2703400000", "interestIncome": "10000000", "incomeBeforeTax": "-436400000", "interestExpense": "199200000", "operatingIncome": "-211700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "149200000", "reportedCurrency": "USD", "netInterestIncome": "-221300000", "nonInterestIncome": "None", "operatingExpenses": "969000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2703400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "741600000", "netIncomeFromContinuingOperations": "-585600000" }, "balance": { "goodwill": "702300000", "inventory": "588100000", "commonStock": "119800000", "currentDebt": "None", "investments": "None", "totalAssets": "3065000000", "longTermDebt": "2585800000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "257600000", "reportedCurrency": "USD", "retainedEarnings": "-1406700000", "totalLiabilities": "4436100000", "otherCurrentAssets": "238600000", "totalCurrentAssets": "1770900000", "currentLongTermDebt": "24000000", "longTermInvestments": "7600000", "shortTermInvestments": "24600000", "currentNetReceivables": "612200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1294000000", "currentAccountsPayable": "611600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2725500000", "totalShareholderEquity": "-1380900000", "capitalLeaseObligations": "115700000", "otherCurrentLiabilities": "477100000", "totalCurrentLiabilities": "1604900000", "otherNonCurrentLiabilities": "31500000", "totalNonCurrentLiabilities": "2831200000", "cashAndShortTermInvestments": "307400000", "commonStockSharesOutstanding": "79000000", "intangibleAssetsExcludingGoodwill": "257600000", "cashAndCashEquivalentsAtCarryingValue": "307400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-585600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-74500000", "operatingCashflow": "-387900000", "capitalExpenditures": "53100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "349800000", "cashflowFromInvestment": "-23800000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3460700000, "cost_of_revenue": 2703400000, "gross_profit": 757300000, "research_and_development": 120700000, "selling_general_admin": 741600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -239400000, "depreciation_amortisation": 126000000, "ebitda": -113400000, "interest_expense": 199200000, "interest_income": null, "other_non_operating": null, "pretax_income": -436400000, "tax_provision": 149200000, "effective_tax_rate": null, "net_income": -581400000, "net_income_continuing_ops": -585600000, "net_income_to_common": -581400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307400000, "short_term_investments": 24600000, "net_receivables": 612200000, "inventory": 588100000, "other_current_assets": null, "total_current_assets": 1770900000, "net_ppe": null, "goodwill": 702300000, "intangible_assets": 257600000, "goodwill_and_intangibles": 959900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1294000000, "total_assets": 3065000000, "short_term_debt": 63000000, "accounts_payable": 611600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1604900000, "long_term_debt": 2585800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2831200000, "total_liabilities": 4436100000, "total_debt": 2648800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1406700000, "total_equity": -1380900000, "shares_outstanding": 79000000, "operating_cash_flow": -387900000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 349800000, "free_cash_flow": -334800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-239400000", "ebitda": "-113400000", "netIncome": "-581400000", "grossProfit": "757300000", "depreciation": "None", "totalRevenue": "3460700000", "costOfRevenue": "2703400000", "interestIncome": "10000000", "incomeBeforeTax": "-436400000", "interestExpense": "199200000", "operatingIncome": "-211700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "149200000", "reportedCurrency": "USD", "netInterestIncome": "-221300000", "nonInterestIncome": "None", "operatingExpenses": "969000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2703400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "741600000", "netIncomeFromContinuingOperations": "-585600000" }, "balance": { "goodwill": "702300000", "inventory": "588100000", "commonStock": "119800000", "currentDebt": "None", "investments": "None", "totalAssets": "3065000000", "longTermDebt": "2585800000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "257600000", "reportedCurrency": "USD", "retainedEarnings": "-1406700000", "totalLiabilities": "4436100000", "otherCurrentAssets": "238600000", "totalCurrentAssets": "1770900000", "currentLongTermDebt": "24000000", "longTermInvestments": "7600000", "shortTermInvestments": "24600000", "currentNetReceivables": "612200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1294000000", "currentAccountsPayable": "611600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2725500000", "totalShareholderEquity": "-1380900000", "capitalLeaseObligations": "115700000", "otherCurrentLiabilities": "477100000", "totalCurrentLiabilities": "1604900000", "otherNonCurrentLiabilities": "31500000", "totalNonCurrentLiabilities": "2831200000", "cashAndShortTermInvestments": "307400000", "commonStockSharesOutstanding": "79000000", "intangibleAssetsExcludingGoodwill": "257600000", "cashAndCashEquivalentsAtCarryingValue": "307400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-585600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-74500000", "operatingCashflow": "-387900000", "capitalExpenditures": "53100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "349800000", "cashflowFromInvestment": "-23800000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 3905200000, "cost_of_revenue": 2861800000, "gross_profit": 1043400000, "ebit": 144600000, "ebitda": 293700000, "pretax_income": -50400000, "tax_provision": 27700000, "net_income": -78800000, "net_income_to_common": -78800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388900000, "total_current_assets": 1887300000, "total_assets": 3507200000, "short_term_debt": 101600000, "long_term_debt": 2245600000, "total_debt": 2347200000, "total_liabilities": 4344200000, "total_equity": -845100000, "shares_outstanding": 78300000, "goodwill_and_intangibles": 1091100000 }, "cash_flow": { "operating_cash_flow": 123300000, "capital_expenditure": 51300000, "free_cash_flow": 174600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247834, "ticker_id": 945, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144600000", "ebitda": "293700000", "netIncome": "-78800000", "grossProfit": "1043400000", "depreciation": "None", "totalRevenue": "3905200000", "costOfRevenue": "2861800000", "interestIncome": "6100000", "incomeBeforeTax": "-50400000", "interestExpense": "195300000", "operatingIncome": "137100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-189200000", "nonInterestIncome": "None", "operatingExpenses": "906300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2861800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149100000", "sellingGeneralAndAdministrative": "775600000", "netIncomeFromContinuingOperations": "-78100000" }, "balance": { "goodwill": "743600000", "inventory": "544200000", "commonStock": "118300000", "currentDebt": "None", "investments": "None", "totalAssets": "3507200000", "longTermDebt": "2245600000", "shortTermDebt": "101600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "347500000", "reportedCurrency": "USD", "retainedEarnings": "-822400000", "totalLiabilities": "4344200000", "otherCurrentAssets": "324700000", "totalCurrentAssets": "1887300000", "currentLongTermDebt": "47100000", "longTermInvestments": "11000000", "shortTermInvestments": "34300000", "currentNetReceivables": "595200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619900000", "currentAccountsPayable": "706300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2450200000", "totalShareholderEquity": "-845100000", "capitalLeaseObligations": "157500000", "otherCurrentLiabilities": "619100000", "totalCurrentLiabilities": "1749400000", "otherNonCurrentLiabilities": "36500000", "totalNonCurrentLiabilities": "2594800000", "cashAndShortTermInvestments": "388900000", "commonStockSharesOutstanding": "78300000", "intangibleAssetsExcludingGoodwill": "347500000", "cashAndCashEquivalentsAtCarryingValue": "388900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-84800000", "operatingCashflow": "123300000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16300000", "cashflowFromInvestment": "-36500000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3905200000, "cost_of_revenue": 2861800000, "gross_profit": 1043400000, "research_and_development": 126300000, "selling_general_admin": 775600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144600000, "depreciation_amortisation": 149100000, "ebitda": 293700000, "interest_expense": 195300000, "interest_income": null, "other_non_operating": null, "pretax_income": -50400000, "tax_provision": 27700000, "effective_tax_rate": null, "net_income": -78800000, "net_income_continuing_ops": -78100000, "net_income_to_common": -78800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388900000, "short_term_investments": 34300000, "net_receivables": 595200000, "inventory": 544200000, "other_current_assets": null, "total_current_assets": 1887300000, "net_ppe": null, "goodwill": 743600000, "intangible_assets": 347500000, "goodwill_and_intangibles": 1091100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1619900000, "total_assets": 3507200000, "short_term_debt": 101600000, "accounts_payable": 706300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1749400000, "long_term_debt": 2245600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2594800000, "total_liabilities": 4344200000, "total_debt": 2347200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -822400000, "total_equity": -845100000, "shares_outstanding": 78300000, "operating_cash_flow": 123300000, "stock_based_compensation": 13800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16300000, "free_cash_flow": 174600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144600000", "ebitda": "293700000", "netIncome": "-78800000", "grossProfit": "1043400000", "depreciation": "None", "totalRevenue": "3905200000", "costOfRevenue": "2861800000", "interestIncome": "6100000", "incomeBeforeTax": "-50400000", "interestExpense": "195300000", "operatingIncome": "137100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-189200000", "nonInterestIncome": "None", "operatingExpenses": "906300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2861800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149100000", "sellingGeneralAndAdministrative": "775600000", "netIncomeFromContinuingOperations": "-78100000" }, "balance": { "goodwill": "743600000", "inventory": "544200000", "commonStock": "118300000", "currentDebt": "None", "investments": "None", "totalAssets": "3507200000", "longTermDebt": "2245600000", "shortTermDebt": "101600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "347500000", "reportedCurrency": "USD", "retainedEarnings": "-822400000", "totalLiabilities": "4344200000", "otherCurrentAssets": "324700000", "totalCurrentAssets": "1887300000", "currentLongTermDebt": "47100000", "longTermInvestments": "11000000", "shortTermInvestments": "34300000", "currentNetReceivables": "595200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619900000", "currentAccountsPayable": "706300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2450200000", "totalShareholderEquity": "-845100000", "capitalLeaseObligations": "157500000", "otherCurrentLiabilities": "619100000", "totalCurrentLiabilities": "1749400000", "otherNonCurrentLiabilities": "36500000", "totalNonCurrentLiabilities": "2594800000", "cashAndShortTermInvestments": "388900000", "commonStockSharesOutstanding": "78300000", "intangibleAssetsExcludingGoodwill": "347500000", "cashAndCashEquivalentsAtCarryingValue": "388900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-84800000", "operatingCashflow": "123300000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16300000", "cashflowFromInvestment": "-36500000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 3902300000, "cost_of_revenue": 2867300000, "gross_profit": 1035000000, "ebit": -2700000, "ebitda": 177700000, "pretax_income": -268800000, "tax_provision": -1000000, "net_income": -269100000, "net_income_to_common": -269100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324500000, "total_current_assets": 1857300000, "total_assets": 3657400000, "short_term_debt": 66400000, "long_term_debt": 2335700000, "total_debt": 2402100000, "total_liabilities": 4469900000, "total_equity": -827100000, "shares_outstanding": 77600000, "goodwill_and_intangibles": 1249000000 }, "cash_flow": { "operating_cash_flow": 18000000, "capital_expenditure": 44700000, "free_cash_flow": 62700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247839, "ticker_id": 945, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2700000", "ebitda": "177700000", "netIncome": "-269100000", "grossProfit": "1035000000", "depreciation": "None", "totalRevenue": "3902300000", "costOfRevenue": "2867300000", "interestIncome": "6800000", "incomeBeforeTax": "-268800000", "interestExpense": "273400000", "operatingIncome": "24000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-285900000", "nonInterestIncome": "None", "operatingExpenses": "1011000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2867300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180400000", "sellingGeneralAndAdministrative": "858600000", "netIncomeFromContinuingOperations": "-267800000" }, "balance": { "goodwill": "800400000", "inventory": "498200000", "commonStock": "116900000", "currentDebt": "None", "investments": "None", "totalAssets": "3657400000", "longTermDebt": "2335700000", "shortTermDebt": "66400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "448600000", "reportedCurrency": "USD", "retainedEarnings": "-742300000", "totalLiabilities": "4469900000", "otherCurrentAssets": "350500000", "totalCurrentAssets": "1857300000", "currentLongTermDebt": "10700000", "longTermInvestments": "10300000", "shortTermInvestments": "37200000", "currentNetReceivables": "646900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1800100000", "currentAccountsPayable": "499900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2495200000", "totalShareholderEquity": "-827100000", "capitalLeaseObligations": "148800000", "otherCurrentLiabilities": "736400000", "totalCurrentLiabilities": "1649500000", "otherNonCurrentLiabilities": "59500000", "totalNonCurrentLiabilities": "2820400000", "cashAndShortTermInvestments": "324500000", "commonStockSharesOutstanding": "77600000", "intangibleAssetsExcludingGoodwill": "448600000", "cashAndCashEquivalentsAtCarryingValue": "324500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14800000", "operatingCashflow": "18000000", "capitalExpenditures": "44700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16900000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3902300000, "cost_of_revenue": 2867300000, "gross_profit": 1035000000, "research_and_development": 133400000, "selling_general_admin": 858600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2700000, "depreciation_amortisation": 180400000, "ebitda": 177700000, "interest_expense": 273400000, "interest_income": null, "other_non_operating": null, "pretax_income": -268800000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": -269100000, "net_income_continuing_ops": -267800000, "net_income_to_common": -269100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324500000, "short_term_investments": 37200000, "net_receivables": 646900000, "inventory": 498200000, "other_current_assets": null, "total_current_assets": 1857300000, "net_ppe": null, "goodwill": 800400000, "intangible_assets": 448600000, "goodwill_and_intangibles": 1249000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1800100000, "total_assets": 3657400000, "short_term_debt": 66400000, "accounts_payable": 499900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1649500000, "long_term_debt": 2335700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2820400000, "total_liabilities": 4469900000, "total_debt": 2402100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -742300000, "total_equity": -827100000, "shares_outstanding": 77600000, "operating_cash_flow": 18000000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16900000, "free_cash_flow": 62700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2700000", "ebitda": "177700000", "netIncome": "-269100000", "grossProfit": "1035000000", "depreciation": "None", "totalRevenue": "3902300000", "costOfRevenue": "2867300000", "interestIncome": "6800000", "incomeBeforeTax": "-268800000", "interestExpense": "273400000", "operatingIncome": "24000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-285900000", "nonInterestIncome": "None", "operatingExpenses": "1011000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2867300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180400000", "sellingGeneralAndAdministrative": "858600000", "netIncomeFromContinuingOperations": "-267800000" }, "balance": { "goodwill": "800400000", "inventory": "498200000", "commonStock": "116900000", "currentDebt": "None", "investments": "None", "totalAssets": "3657400000", "longTermDebt": "2335700000", "shortTermDebt": "66400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "448600000", "reportedCurrency": "USD", "retainedEarnings": "-742300000", "totalLiabilities": "4469900000", "otherCurrentAssets": "350500000", "totalCurrentAssets": "1857300000", "currentLongTermDebt": "10700000", "longTermInvestments": "10300000", "shortTermInvestments": "37200000", "currentNetReceivables": "646900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1800100000", "currentAccountsPayable": "499900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2495200000", "totalShareholderEquity": "-827100000", "capitalLeaseObligations": "148800000", "otherCurrentLiabilities": "736400000", "totalCurrentLiabilities": "1649500000", "otherNonCurrentLiabilities": "59500000", "totalNonCurrentLiabilities": "2820400000", "cashAndShortTermInvestments": "324500000", "commonStockSharesOutstanding": "77600000", "intangibleAssetsExcludingGoodwill": "448600000", "cashAndCashEquivalentsAtCarryingValue": "324500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14800000", "operatingCashflow": "18000000", "capitalExpenditures": "44700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16900000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 4408300000, "cost_of_revenue": 3331900000, "gross_profit": 1076400000, "ebit": -32800000, "ebitda": 193300000, "pretax_income": -227900000, "tax_provision": 116700000, "net_income": -341300000, "net_income_to_common": -341300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280900000, "total_current_assets": 1892000000, "total_assets": 3790600000, "short_term_debt": 95300000, "long_term_debt": null, "total_debt": 95300000, "total_liabilities": 4276000000, "total_equity": -530300000, "shares_outstanding": 76700000, "goodwill_and_intangibles": 1266300000 }, "cash_flow": { "operating_cash_flow": 135800000, "capital_expenditure": 42900000, "free_cash_flow": 178700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247844, "ticker_id": 945, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32800000", "ebitda": "193300000", "netIncome": "-341300000", "grossProfit": "1076400000", "depreciation": "None", "totalRevenue": "4408300000", "costOfRevenue": "3331900000", "interestIncome": "9300000", "incomeBeforeTax": "-227900000", "interestExpense": "202900000", "operatingIncome": "235000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "116700000", "reportedCurrency": "USD", "netInterestIncome": "-193600000", "nonInterestIncome": "None", "operatingExpenses": "841400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3331900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226100000", "sellingGeneralAndAdministrative": "908800000", "netIncomeFromContinuingOperations": "-344600000" }, "balance": { "goodwill": "764000000", "inventory": "466500000", "commonStock": "115300000", "currentDebt": "None", "investments": "None", "totalAssets": "3790600000", "longTermDebt": "None", "shortTermDebt": "95300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "502300000", "reportedCurrency": "None", "retainedEarnings": "-472300000", "totalLiabilities": "4276000000", "otherCurrentAssets": "515300000", "totalCurrentAssets": "1892000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "619300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1898600000", "currentAccountsPayable": "471500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2310400000", "totalShareholderEquity": "-530300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "712300000", "totalCurrentLiabilities": "1599600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2676400000", "cashAndShortTermInvestments": "280900000", "commonStockSharesOutstanding": "76700000", "intangibleAssetsExcludingGoodwill": "502300000", "cashAndCashEquivalentsAtCarryingValue": "280900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "104900000", "operatingCashflow": "135800000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215500000", "cashflowFromInvestment": "-6800000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4408300000, "cost_of_revenue": 3331900000, "gross_profit": 1076400000, "research_and_development": 144100000, "selling_general_admin": 908800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32800000, "depreciation_amortisation": 226100000, "ebitda": 193300000, "interest_expense": 202900000, "interest_income": null, "other_non_operating": null, "pretax_income": -227900000, "tax_provision": 116700000, "effective_tax_rate": null, "net_income": -341300000, "net_income_continuing_ops": -344600000, "net_income_to_common": -341300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280900000, "short_term_investments": 10000000, "net_receivables": 619300000, "inventory": 466500000, "other_current_assets": null, "total_current_assets": 1892000000, "net_ppe": null, "goodwill": 764000000, "intangible_assets": 502300000, "goodwill_and_intangibles": 1266300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1898600000, "total_assets": 3790600000, "short_term_debt": 95300000, "accounts_payable": 471500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1599600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2676400000, "total_liabilities": 4276000000, "total_debt": 95300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -472300000, "total_equity": -530300000, "shares_outstanding": 76700000, "operating_cash_flow": 135800000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215500000, "free_cash_flow": 178700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32800000", "ebitda": "193300000", "netIncome": "-341300000", "grossProfit": "1076400000", "depreciation": "None", "totalRevenue": "4408300000", "costOfRevenue": "3331900000", "interestIncome": "9300000", "incomeBeforeTax": "-227900000", "interestExpense": "202900000", "operatingIncome": "235000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "116700000", "reportedCurrency": "USD", "netInterestIncome": "-193600000", "nonInterestIncome": "None", "operatingExpenses": "841400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3331900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226100000", "sellingGeneralAndAdministrative": "908800000", "netIncomeFromContinuingOperations": "-344600000" }, "balance": { "goodwill": "764000000", "inventory": "466500000", "commonStock": "115300000", "currentDebt": "None", "investments": "None", "totalAssets": "3790600000", "longTermDebt": "None", "shortTermDebt": "95300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "502300000", "reportedCurrency": "None", "retainedEarnings": "-472300000", "totalLiabilities": "4276000000", "otherCurrentAssets": "515300000", "totalCurrentAssets": "1892000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "619300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1898600000", "currentAccountsPayable": "471500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2310400000", "totalShareholderEquity": "-530300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "712300000", "totalCurrentLiabilities": "1599600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2676400000", "cashAndShortTermInvestments": "280900000", "commonStockSharesOutstanding": "76700000", "intangibleAssetsExcludingGoodwill": "502300000", "cashAndCashEquivalentsAtCarryingValue": "280900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "104900000", "operatingCashflow": "135800000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215500000", "cashflowFromInvestment": "-6800000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 4578600000, "cost_of_revenue": 3687700000, "gross_profit": 890900000, "ebit": -328900000, "ebitda": -81100000, "pretax_income": -515600000, "tax_provision": 37200000, "net_income": -568700000, "net_income_to_common": -568700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353100000, "total_current_assets": 2203400000, "total_assets": 4311900000, "short_term_debt": 49500000, "long_term_debt": null, "total_debt": 49500000, "total_liabilities": 4341100000, "total_equity": -186400000, "shares_outstanding": 76000000, "goodwill_and_intangibles": 1451700000 }, "cash_flow": { "operating_cash_flow": -104100000, "capital_expenditure": 58500000, "free_cash_flow": -45600000, "dividends_paid": 7700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247849, "ticker_id": 945, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-328900000", "ebitda": "-81100000", "netIncome": "-568700000", "grossProfit": "890900000", "depreciation": "None", "totalRevenue": "4578600000", "costOfRevenue": "3687700000", "interestIncome": "None", "incomeBeforeTax": "-515600000", "interestExpense": "154900000", "operatingIncome": "-362900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1043000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "157400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3687700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "827100000", "inventory": "610100000", "commonStock": "114200000", "currentDebt": "None", "investments": "None", "totalAssets": "4311900000", "longTermDebt": "None", "shortTermDebt": "49500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "624600000", "reportedCurrency": "None", "retainedEarnings": "-168300000", "totalLiabilities": "4341100000", "otherCurrentAssets": "361700000", "totalCurrentAssets": "2203400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "33500000", "currentNetReceivables": "737200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2108500000", "currentAccountsPayable": "509500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2239500000", "totalShareholderEquity": "-186400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "631200000", "totalCurrentLiabilities": "1568400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2772700000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "76000000", "intangibleAssetsExcludingGoodwill": "624600000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-566000000", "profitLoss": "None", "dividendPayout": "7700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-5100000", "operatingCashflow": "-104100000", "capitalExpenditures": "58500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10900000", "cashflowFromInvestment": "34400000", "stockBasedCompensation": "36600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4578600000, "cost_of_revenue": 3687700000, "gross_profit": 890900000, "research_and_development": 157400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -328900000, "depreciation_amortisation": 247800000, "ebitda": -81100000, "interest_expense": 154900000, "interest_income": null, "other_non_operating": null, "pretax_income": -515600000, "tax_provision": 37200000, "effective_tax_rate": null, "net_income": -568700000, "net_income_continuing_ops": null, "net_income_to_common": -568700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353100000, "short_term_investments": 33500000, "net_receivables": 737200000, "inventory": 610100000, "other_current_assets": null, "total_current_assets": 2203400000, "net_ppe": null, "goodwill": 827100000, "intangible_assets": 624600000, "goodwill_and_intangibles": 1451700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2108500000, "total_assets": 4311900000, "short_term_debt": 49500000, "accounts_payable": 509500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1568400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2772700000, "total_liabilities": 4341100000, "total_debt": 49500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -168300000, "total_equity": -186400000, "shares_outstanding": 76000000, "operating_cash_flow": -104100000, "stock_based_compensation": 36600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34400000, "dividends_paid": 7700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10900000, "free_cash_flow": -45600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-328900000", "ebitda": "-81100000", "netIncome": "-568700000", "grossProfit": "890900000", "depreciation": "None", "totalRevenue": "4578600000", "costOfRevenue": "3687700000", "interestIncome": "None", "incomeBeforeTax": "-515600000", "interestExpense": "154900000", "operatingIncome": "-362900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1043000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "157400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3687700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "827100000", "inventory": "610100000", "commonStock": "114200000", "currentDebt": "None", "investments": "None", "totalAssets": "4311900000", "longTermDebt": "None", "shortTermDebt": "49500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "624600000", "reportedCurrency": "None", "retainedEarnings": "-168300000", "totalLiabilities": "4341100000", "otherCurrentAssets": "361700000", "totalCurrentAssets": "2203400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "33500000", "currentNetReceivables": "737200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2108500000", "currentAccountsPayable": "509500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2239500000", "totalShareholderEquity": "-186400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "631200000", "totalCurrentLiabilities": "1568400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2772700000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "76000000", "intangibleAssetsExcludingGoodwill": "624600000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-566000000", "profitLoss": "None", "dividendPayout": "7700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-5100000", "operatingCashflow": "-104100000", "capitalExpenditures": "58500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10900000", "cashflowFromInvestment": "34400000", "stockBasedCompensation": "36600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 891800000, "cost_of_revenue": 666600000, "gross_profit": 225200000, "ebit": 57800000, "ebitda": 89200000, "pretax_income": 11200000, "tax_provision": 5700000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373600000, "total_current_assets": 1800100000, "total_assets": 3829900000, "short_term_debt": 55400000, "long_term_debt": 939400000, "total_debt": 994800000, "total_liabilities": 2803700000, "total_equity": 1022900000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 1396700000 }, "cash_flow": { "operating_cash_flow": 31700000, "capital_expenditure": 5600000, "free_cash_flow": 37300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247812, "ticker_id": 945, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57800000", "ebitda": "89200000", "netIncome": "5000000", "grossProfit": "225200000", "depreciation": "None", "totalRevenue": "891800000", "costOfRevenue": "666600000", "interestIncome": "2900000", "incomeBeforeTax": "11200000", "interestExpense": "23300000", "operatingIncome": "57800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "-20400000", "nonInterestIncome": "None", "operatingExpenses": "167400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31400000", "sellingGeneralAndAdministrative": "145300000", "netIncomeFromContinuingOperations": "5500000" }, "balance": { "goodwill": "632100000", "inventory": "553100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3829900000", "longTermDebt": "939400000", "shortTermDebt": "55400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "764600000", "reportedCurrency": "USD", "retainedEarnings": "96900000", "totalLiabilities": "2803700000", "otherCurrentAssets": "276400000", "totalCurrentAssets": "1800100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2029800000", "currentAccountsPayable": "482600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093600000", "totalShareholderEquity": "1022900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "506600000", "totalCurrentLiabilities": "1404000000", "otherNonCurrentLiabilities": "147400000", "totalNonCurrentLiabilities": "1399699999", "cashAndShortTermInvestments": "373600000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "764600000", "cashAndCashEquivalentsAtCarryingValue": "373600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-38700000", "operatingCashflow": "31700000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62200000", "cashflowFromInvestment": "20200000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891800000, "cost_of_revenue": 666600000, "gross_profit": 225200000, "research_and_development": 22100000, "selling_general_admin": 145300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57800000, "depreciation_amortisation": 31400000, "ebitda": 89200000, "interest_expense": 23300000, "interest_income": null, "other_non_operating": null, "pretax_income": 11200000, "tax_provision": 5700000, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": 5500000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373600000, "short_term_investments": 0, "net_receivables": 597000000, "inventory": 553100000, "other_current_assets": null, "total_current_assets": 1800100000, "net_ppe": null, "goodwill": 632100000, "intangible_assets": 764600000, "goodwill_and_intangibles": 1396700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2029800000, "total_assets": 3829900000, "short_term_debt": 55400000, "accounts_payable": 482600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1404000000, "long_term_debt": 939400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1399699999, "total_liabilities": 2803700000, "total_debt": 994800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 96900000, "total_equity": 1022900000, "shares_outstanding": 35700000, "operating_cash_flow": 31700000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62200000, "free_cash_flow": 37300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57800000", "ebitda": "89200000", "netIncome": "5000000", "grossProfit": "225200000", "depreciation": "None", "totalRevenue": "891800000", "costOfRevenue": "666600000", "interestIncome": "2900000", "incomeBeforeTax": "11200000", "interestExpense": "23300000", "operatingIncome": "57800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "-20400000", "nonInterestIncome": "None", "operatingExpenses": "167400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31400000", "sellingGeneralAndAdministrative": "145300000", "netIncomeFromContinuingOperations": "5500000" }, "balance": { "goodwill": "632100000", "inventory": "553100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3829900000", "longTermDebt": "939400000", "shortTermDebt": "55400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "764600000", "reportedCurrency": "USD", "retainedEarnings": "96900000", "totalLiabilities": "2803700000", "otherCurrentAssets": "276400000", "totalCurrentAssets": "1800100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2029800000", "currentAccountsPayable": "482600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093600000", "totalShareholderEquity": "1022900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "506600000", "totalCurrentLiabilities": "1404000000", "otherNonCurrentLiabilities": "147400000", "totalNonCurrentLiabilities": "1399699999", "cashAndShortTermInvestments": "373600000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "764600000", "cashAndCashEquivalentsAtCarryingValue": "373600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-38700000", "operatingCashflow": "31700000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62200000", "cashflowFromInvestment": "20200000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 1104200000, "cost_of_revenue": 804500000, "gross_profit": 299700000, "ebit": 127600000, "ebitda": 158300000, "pretax_income": 62400000, "tax_provision": 11900000, "net_income": 49600000, "net_income_to_common": 49600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387300000, "total_current_assets": 1786800000, "total_assets": 3854400000, "short_term_debt": 51800000, "long_term_debt": 938500000, "total_debt": 990300000, "total_liabilities": 2749600000, "total_equity": 1099900000, "shares_outstanding": 36300000, "goodwill_and_intangibles": 1434800000 }, "cash_flow": { "operating_cash_flow": 217500000, "capital_expenditure": 14800000, "free_cash_flow": 232300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247813, "ticker_id": 945, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127600000", "ebitda": "158300000", "netIncome": "49600000", "grossProfit": "299700000", "depreciation": "None", "totalRevenue": "1104200000", "costOfRevenue": "804500000", "interestIncome": "2800000", "incomeBeforeTax": "62400000", "interestExpense": "20600000", "operatingIncome": "127600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "172100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "804500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "175600000", "netIncomeFromContinuingOperations": "50500000" }, "balance": { "goodwill": "642400000", "inventory": "521000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3854400000", "longTermDebt": "938500000", "shortTermDebt": "51800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792400000", "reportedCurrency": "USD", "retainedEarnings": "91900000", "totalLiabilities": "2749600000", "otherCurrentAssets": "240000000", "totalCurrentAssets": "1786800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29100000", "currentNetReceivables": "609400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067600000", "currentAccountsPayable": "431100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1174100000", "totalShareholderEquity": "1099900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562800000", "totalCurrentLiabilities": "1371500000", "otherNonCurrentLiabilities": "118500000", "totalNonCurrentLiabilities": "1378100000", "cashAndShortTermInvestments": "387300000", "commonStockSharesOutstanding": "36300000", "intangibleAssetsExcludingGoodwill": "792400000", "cashAndCashEquivalentsAtCarryingValue": "387300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "78300000", "operatingCashflow": "217500000", "capitalExpenditures": "14800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55700000", "cashflowFromInvestment": "-38600000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104200000, "cost_of_revenue": 804500000, "gross_profit": 299700000, "research_and_development": 21000000, "selling_general_admin": 175600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127600000, "depreciation_amortisation": 30700000, "ebitda": 158300000, "interest_expense": 20600000, "interest_income": null, "other_non_operating": null, "pretax_income": 62400000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 49600000, "net_income_continuing_ops": 50500000, "net_income_to_common": 49600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387300000, "short_term_investments": 29100000, "net_receivables": 609400000, "inventory": 521000000, "other_current_assets": null, "total_current_assets": 1786800000, "net_ppe": null, "goodwill": 642400000, "intangible_assets": 792400000, "goodwill_and_intangibles": 1434800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2067600000, "total_assets": 3854400000, "short_term_debt": 51800000, "accounts_payable": 431100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1371500000, "long_term_debt": 938500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1378100000, "total_liabilities": 2749600000, "total_debt": 990300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91900000, "total_equity": 1099900000, "shares_outstanding": 36300000, "operating_cash_flow": 217500000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55700000, "free_cash_flow": 232300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127600000", "ebitda": "158300000", "netIncome": "49600000", "grossProfit": "299700000", "depreciation": "None", "totalRevenue": "1104200000", "costOfRevenue": "804500000", "interestIncome": "2800000", "incomeBeforeTax": "62400000", "interestExpense": "20600000", "operatingIncome": "127600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "172100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "804500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "175600000", "netIncomeFromContinuingOperations": "50500000" }, "balance": { "goodwill": "642400000", "inventory": "521000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3854400000", "longTermDebt": "938500000", "shortTermDebt": "51800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "792400000", "reportedCurrency": "USD", "retainedEarnings": "91900000", "totalLiabilities": "2749600000", "otherCurrentAssets": "240000000", "totalCurrentAssets": "1786800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29100000", "currentNetReceivables": "609400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067600000", "currentAccountsPayable": "431100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1174100000", "totalShareholderEquity": "1099900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562800000", "totalCurrentLiabilities": "1371500000", "otherNonCurrentLiabilities": "118500000", "totalNonCurrentLiabilities": "1378100000", "cashAndShortTermInvestments": "387300000", "commonStockSharesOutstanding": "36300000", "intangibleAssetsExcludingGoodwill": "792400000", "cashAndCashEquivalentsAtCarryingValue": "387300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "78300000", "operatingCashflow": "217500000", "capitalExpenditures": "14800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55700000", "cashflowFromInvestment": "-38600000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 945200000, "cost_of_revenue": 697300000, "gross_profit": 247900000, "ebit": 73100000, "ebitda": 104800000, "pretax_income": 51300000, "tax_provision": 9600000, "net_income": 41100000, "net_income_to_common": 41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262600000, "total_current_assets": 1721700000, "total_assets": 3723800000, "short_term_debt": 48800000, "long_term_debt": 934000000, "total_debt": 982800000, "total_liabilities": 2611400000, "total_equity": 1107200000, "shares_outstanding": 37500000, "goodwill_and_intangibles": 1450200000 }, "cash_flow": { "operating_cash_flow": 37400000, "capital_expenditure": 12900000, "free_cash_flow": 50300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247815, "ticker_id": 945, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73100000", "ebitda": "104800000", "netIncome": "41100000", "grossProfit": "247900000", "depreciation": "None", "totalRevenue": "945200000", "costOfRevenue": "697300000", "interestIncome": "2100000", "incomeBeforeTax": "51300000", "interestExpense": "21800000", "operatingIncome": "73800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-19700000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31700000", "sellingGeneralAndAdministrative": "150900000", "netIncomeFromContinuingOperations": "41700000" }, "balance": { "goodwill": "642100000", "inventory": "599700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3723800000", "longTermDebt": "934000000", "shortTermDebt": "48800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "808100000", "reportedCurrency": "USD", "retainedEarnings": "43900000", "totalLiabilities": "2611400000", "otherCurrentAssets": "261900000", "totalCurrentAssets": "1721700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17400000", "currentNetReceivables": "580100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002100000", "currentAccountsPayable": "461700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067400000", "totalShareholderEquity": "1107200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "452300000", "totalCurrentLiabilities": "1263400000", "otherNonCurrentLiabilities": "124800000", "totalNonCurrentLiabilities": "1348000000", "cashAndShortTermInvestments": "262600000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "808100000", "cashAndCashEquivalentsAtCarryingValue": "262600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18200000", "operatingCashflow": "37400000", "capitalExpenditures": "12900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44100000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945200000, "cost_of_revenue": 697300000, "gross_profit": 247900000, "research_and_development": 20300000, "selling_general_admin": 150900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73100000, "depreciation_amortisation": 31700000, "ebitda": 104800000, "interest_expense": 21800000, "interest_income": null, "other_non_operating": null, "pretax_income": 51300000, "tax_provision": 9600000, "effective_tax_rate": null, "net_income": 41100000, "net_income_continuing_ops": 41700000, "net_income_to_common": 41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262600000, "short_term_investments": 17400000, "net_receivables": 580100000, "inventory": 599700000, "other_current_assets": null, "total_current_assets": 1721700000, "net_ppe": null, "goodwill": 642100000, "intangible_assets": 808100000, "goodwill_and_intangibles": 1450200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2002100000, "total_assets": 3723800000, "short_term_debt": 48800000, "accounts_payable": 461700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1263400000, "long_term_debt": 934000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1348000000, "total_liabilities": 2611400000, "total_debt": 982800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 43900000, "total_equity": 1107200000, "shares_outstanding": 37500000, "operating_cash_flow": 37400000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44100000, "free_cash_flow": 50300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73100000", "ebitda": "104800000", "netIncome": "41100000", "grossProfit": "247900000", "depreciation": "None", "totalRevenue": "945200000", "costOfRevenue": "697300000", "interestIncome": "2100000", "incomeBeforeTax": "51300000", "interestExpense": "21800000", "operatingIncome": "73800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-19700000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31700000", "sellingGeneralAndAdministrative": "150900000", "netIncomeFromContinuingOperations": "41700000" }, "balance": { "goodwill": "642100000", "inventory": "599700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3723800000", "longTermDebt": "934000000", "shortTermDebt": "48800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "808100000", "reportedCurrency": "USD", "retainedEarnings": "43900000", "totalLiabilities": "2611400000", "otherCurrentAssets": "261900000", "totalCurrentAssets": "1721700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17400000", "currentNetReceivables": "580100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002100000", "currentAccountsPayable": "461700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067400000", "totalShareholderEquity": "1107200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "452300000", "totalCurrentLiabilities": "1263400000", "otherNonCurrentLiabilities": "124800000", "totalNonCurrentLiabilities": "1348000000", "cashAndShortTermInvestments": "262600000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "808100000", "cashAndCashEquivalentsAtCarryingValue": "262600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18200000", "operatingCashflow": "37400000", "capitalExpenditures": "12900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44100000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 915200000, "cost_of_revenue": 672500000, "gross_profit": 242700000, "ebit": 72600000, "ebitda": 103800000, "pretax_income": 17500000, "tax_provision": 4800000, "net_income": 12200000, "net_income_to_common": 12200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279200000, "total_current_assets": 1736500000, "total_assets": 3739900000, "short_term_debt": 48700000, "long_term_debt": 931100000, "total_debt": 979800000, "total_liabilities": 2634900000, "total_equity": 1097200000, "shares_outstanding": 37500000, "goodwill_and_intangibles": 1456900000 }, "cash_flow": { "operating_cash_flow": 30100000, "capital_expenditure": 17400000, "free_cash_flow": 47500000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247816, "ticker_id": 945, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72600000", "ebitda": "103800000", "netIncome": "12200000", "grossProfit": "242700000", "depreciation": "None", "totalRevenue": "915200000", "costOfRevenue": "672500000", "interestIncome": "2500000", "incomeBeforeTax": "17500000", "interestExpense": "21800000", "operatingIncome": "72600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4800000", "reportedCurrency": "USD", "netInterestIncome": "-19300000", "nonInterestIncome": "None", "operatingExpenses": "170100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31200000", "sellingGeneralAndAdministrative": "147900000", "netIncomeFromContinuingOperations": "12700000" }, "balance": { "goodwill": "641200000", "inventory": "574000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3739900000", "longTermDebt": "931100000", "shortTermDebt": "48700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "815700000", "reportedCurrency": "USD", "retainedEarnings": "2800000", "totalLiabilities": "2634900000", "otherCurrentAssets": "268700000", "totalCurrentAssets": "1736500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15200000", "currentNetReceivables": "599400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2003400000", "currentAccountsPayable": "431300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063000000", "totalShareholderEquity": "1097200000", "capitalLeaseObligations": "131900000", "otherCurrentLiabilities": "447000000", "totalCurrentLiabilities": "1273700000", "otherNonCurrentLiabilities": "33900000", "totalNonCurrentLiabilities": "1361200000", "cashAndShortTermInvestments": "279200000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "815700000", "cashAndCashEquivalentsAtCarryingValue": "279200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12800000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9800000", "operatingCashflow": "30100000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31300000", "cashflowFromInvestment": "-32800000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915200000, "cost_of_revenue": 672500000, "gross_profit": 242700000, "research_and_development": 22200000, "selling_general_admin": 147900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72600000, "depreciation_amortisation": 31200000, "ebitda": 103800000, "interest_expense": 21800000, "interest_income": null, "other_non_operating": null, "pretax_income": 17500000, "tax_provision": 4800000, "effective_tax_rate": null, "net_income": 12200000, "net_income_continuing_ops": 12700000, "net_income_to_common": 12200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279200000, "short_term_investments": 15200000, "net_receivables": 599400000, "inventory": 574000000, "other_current_assets": null, "total_current_assets": 1736500000, "net_ppe": null, "goodwill": 641200000, "intangible_assets": 815700000, "goodwill_and_intangibles": 1456900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2003400000, "total_assets": 3739900000, "short_term_debt": 48700000, "accounts_payable": 431300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1273700000, "long_term_debt": 931100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1361200000, "total_liabilities": 2634900000, "total_debt": 979800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2800000, "total_equity": 1097200000, "shares_outstanding": 37500000, "operating_cash_flow": 30100000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32800000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31300000, "free_cash_flow": 47500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72600000", "ebitda": "103800000", "netIncome": "12200000", "grossProfit": "242700000", "depreciation": "None", "totalRevenue": "915200000", "costOfRevenue": "672500000", "interestIncome": "2500000", "incomeBeforeTax": "17500000", "interestExpense": "21800000", "operatingIncome": "72600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4800000", "reportedCurrency": "USD", "netInterestIncome": "-19300000", "nonInterestIncome": "None", "operatingExpenses": "170100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31200000", "sellingGeneralAndAdministrative": "147900000", "netIncomeFromContinuingOperations": "12700000" }, "balance": { "goodwill": "641200000", "inventory": "574000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3739900000", "longTermDebt": "931100000", "shortTermDebt": "48700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "815700000", "reportedCurrency": "USD", "retainedEarnings": "2800000", "totalLiabilities": "2634900000", "otherCurrentAssets": "268700000", "totalCurrentAssets": "1736500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15200000", "currentNetReceivables": "599400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2003400000", "currentAccountsPayable": "431300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063000000", "totalShareholderEquity": "1097200000", "capitalLeaseObligations": "131900000", "otherCurrentLiabilities": "447000000", "totalCurrentLiabilities": "1273700000", "otherNonCurrentLiabilities": "33900000", "totalNonCurrentLiabilities": "1361200000", "cashAndShortTermInvestments": "279200000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "815700000", "cashAndCashEquivalentsAtCarryingValue": "279200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12800000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9800000", "operatingCashflow": "30100000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31300000", "cashflowFromInvestment": "-32800000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 841100000, "cost_of_revenue": 627900000, "gross_profit": 213200000, "ebit": 47900000, "ebitda": 81800000, "pretax_income": -9700000, "tax_provision": -2200000, "net_income": -8300000, "net_income_to_common": -8300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306500000, "total_current_assets": 1727200000, "total_assets": 3625600000, "short_term_debt": 47330000, "long_term_debt": 928700000, "total_debt": 976030000, "total_liabilities": 2634600000, "total_equity": 984000000, "shares_outstanding": 37600000, "goodwill_and_intangibles": 1387900000 }, "cash_flow": { "operating_cash_flow": 15700000, "capital_expenditure": 9600000, "free_cash_flow": 25300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247817, "ticker_id": 945, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47900000", "ebitda": "81800000", "netIncome": "-8300000", "grossProfit": "213200000", "depreciation": "None", "totalRevenue": "841100000", "costOfRevenue": "627900000", "interestIncome": "1500000", "incomeBeforeTax": "-9700000", "interestExpense": "21500000", "operatingIncome": "47900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2200000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "165300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33900000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "-7500000" }, "balance": { "goodwill": "603900000", "inventory": "553000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3625600000", "longTermDebt": "928700000", "shortTermDebt": "47330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "784000000", "reportedCurrency": "USD", "retainedEarnings": "-9400000", "totalLiabilities": "2634600000", "otherCurrentAssets": "257000000", "totalCurrentAssets": "1727200000", "currentLongTermDebt": "30000", "longTermInvestments": "6600000", "shortTermInvestments": "8100000", "currentNetReceivables": "602600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1898400000", "currentAccountsPayable": "449500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1055130000", "totalShareholderEquity": "984000000", "capitalLeaseObligations": "126400000", "otherCurrentLiabilities": "401670000", "totalCurrentLiabilities": "1283500000", "otherNonCurrentLiabilities": "35400000", "totalNonCurrentLiabilities": "1351100000", "cashAndShortTermInvestments": "306500000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "784000000", "cashAndCashEquivalentsAtCarryingValue": "306500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4800000", "operatingCashflow": "15700000", "capitalExpenditures": "9600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 841100000, "cost_of_revenue": 627900000, "gross_profit": 213200000, "research_and_development": 20300000, "selling_general_admin": 145000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47900000, "depreciation_amortisation": 33900000, "ebitda": 81800000, "interest_expense": 21500000, "interest_income": null, "other_non_operating": null, "pretax_income": -9700000, "tax_provision": -2200000, "effective_tax_rate": null, "net_income": -8300000, "net_income_continuing_ops": -7500000, "net_income_to_common": -8300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306500000, "short_term_investments": 8100000, "net_receivables": 602600000, "inventory": 553000000, "other_current_assets": null, "total_current_assets": 1727200000, "net_ppe": null, "goodwill": 603900000, "intangible_assets": 784000000, "goodwill_and_intangibles": 1387900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1898400000, "total_assets": 3625600000, "short_term_debt": 47330000, "accounts_payable": 449500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1283500000, "long_term_debt": 928700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351100000, "total_liabilities": 2634600000, "total_debt": 976030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9400000, "total_equity": 984000000, "shares_outstanding": 37600000, "operating_cash_flow": 15700000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12800000, "free_cash_flow": 25300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47900000", "ebitda": "81800000", "netIncome": "-8300000", "grossProfit": "213200000", "depreciation": "None", "totalRevenue": "841100000", "costOfRevenue": "627900000", "interestIncome": "1500000", "incomeBeforeTax": "-9700000", "interestExpense": "21500000", "operatingIncome": "47900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2200000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "165300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33900000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "-7500000" }, "balance": { "goodwill": "603900000", "inventory": "553000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3625600000", "longTermDebt": "928700000", "shortTermDebt": "47330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "784000000", "reportedCurrency": "USD", "retainedEarnings": "-9400000", "totalLiabilities": "2634600000", "otherCurrentAssets": "257000000", "totalCurrentAssets": "1727200000", "currentLongTermDebt": "30000", "longTermInvestments": "6600000", "shortTermInvestments": "8100000", "currentNetReceivables": "602600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1898400000", "currentAccountsPayable": "449500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1055130000", "totalShareholderEquity": "984000000", "capitalLeaseObligations": "126400000", "otherCurrentLiabilities": "401670000", "totalCurrentLiabilities": "1283500000", "otherNonCurrentLiabilities": "35400000", "totalNonCurrentLiabilities": "1351100000", "cashAndShortTermInvestments": "306500000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "784000000", "cashAndCashEquivalentsAtCarryingValue": "306500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4800000", "operatingCashflow": "15700000", "capitalExpenditures": "9600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 988900000, "cost_of_revenue": 752500000, "gross_profit": 236400000, "ebit": 89100000, "ebitda": 132400000, "pretax_income": 11900000, "tax_provision": 5500000, "net_income": 5600000, "net_income_to_common": 5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296200000, "total_current_assets": 1667900000, "total_assets": 3543500000, "short_term_debt": 43500000, "long_term_debt": 927300000, "total_debt": 970800000, "total_liabilities": 2605300000, "total_equity": 929800000, "shares_outstanding": 37600000, "goodwill_and_intangibles": 1365000000 }, "cash_flow": { "operating_cash_flow": 196200000, "capital_expenditure": 10000000, "free_cash_flow": 206200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247818, "ticker_id": 945, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89100000", "ebitda": "132400000", "netIncome": "5600000", "grossProfit": "236400000", "depreciation": "None", "totalRevenue": "988900000", "costOfRevenue": "752500000", "interestIncome": "2200000", "incomeBeforeTax": "11900000", "interestExpense": "34700000", "operatingIncome": "41200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "195200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43300000", "sellingGeneralAndAdministrative": "165200000", "netIncomeFromContinuingOperations": "6400000" }, "balance": { "goodwill": "586400000", "inventory": "528100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3543500000", "longTermDebt": "927300000", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "778600000", "reportedCurrency": "USD", "retainedEarnings": "-1100000", "totalLiabilities": "2605300000", "otherCurrentAssets": "238200000", "totalCurrentAssets": "1667900000", "currentLongTermDebt": "200000", "longTermInvestments": "7000000", "shortTermInvestments": "16900000", "currentNetReceivables": "588500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875600000", "currentAccountsPayable": "460200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1047100000", "totalShareholderEquity": "929800000", "capitalLeaseObligations": "119600000", "otherCurrentLiabilities": "441900000", "totalCurrentLiabilities": "1266300000", "otherNonCurrentLiabilities": "34200000", "totalNonCurrentLiabilities": "1339000000", "cashAndShortTermInvestments": "296200000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "778600000", "cashAndCashEquivalentsAtCarryingValue": "296200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "77600000", "operatingCashflow": "196200000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 988900000, "cost_of_revenue": 752500000, "gross_profit": 236400000, "research_and_development": 25600000, "selling_general_admin": 165200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89100000, "depreciation_amortisation": 43300000, "ebitda": 132400000, "interest_expense": 34700000, "interest_income": null, "other_non_operating": null, "pretax_income": 11900000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": 5600000, "net_income_continuing_ops": 6400000, "net_income_to_common": 5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296200000, "short_term_investments": 16900000, "net_receivables": 588500000, "inventory": 528100000, "other_current_assets": null, "total_current_assets": 1667900000, "net_ppe": null, "goodwill": 586400000, "intangible_assets": 778600000, "goodwill_and_intangibles": 1365000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1875600000, "total_assets": 3543500000, "short_term_debt": 43500000, "accounts_payable": 460200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1266300000, "long_term_debt": 927300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1339000000, "total_liabilities": 2605300000, "total_debt": 970800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1100000, "total_equity": 929800000, "shares_outstanding": 37600000, "operating_cash_flow": 196200000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192000000, "free_cash_flow": 206200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89100000", "ebitda": "132400000", "netIncome": "5600000", "grossProfit": "236400000", "depreciation": "None", "totalRevenue": "988900000", "costOfRevenue": "752500000", "interestIncome": "2200000", "incomeBeforeTax": "11900000", "interestExpense": "34700000", "operatingIncome": "41200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "195200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43300000", "sellingGeneralAndAdministrative": "165200000", "netIncomeFromContinuingOperations": "6400000" }, "balance": { "goodwill": "586400000", "inventory": "528100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3543500000", "longTermDebt": "927300000", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "778600000", "reportedCurrency": "USD", "retainedEarnings": "-1100000", "totalLiabilities": "2605300000", "otherCurrentAssets": "238200000", "totalCurrentAssets": "1667900000", "currentLongTermDebt": "200000", "longTermInvestments": "7000000", "shortTermInvestments": "16900000", "currentNetReceivables": "588500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875600000", "currentAccountsPayable": "460200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1047100000", "totalShareholderEquity": "929800000", "capitalLeaseObligations": "119600000", "otherCurrentLiabilities": "441900000", "totalCurrentLiabilities": "1266300000", "otherNonCurrentLiabilities": "34200000", "totalNonCurrentLiabilities": "1339000000", "cashAndShortTermInvestments": "296200000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "778600000", "cashAndCashEquivalentsAtCarryingValue": "296200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "77600000", "operatingCashflow": "196200000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 927100000, "cost_of_revenue": 690500000, "gross_profit": 236600000, "ebit": 48100000, "ebitda": 78700000, "pretax_income": 8200000, "tax_provision": 29900000, "net_income": -22400000, "net_income_to_common": -22400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251100000, "total_current_assets": 1898700000, "total_assets": 3901300000, "short_term_debt": null, "long_term_debt": 1099600000, "total_debt": 1099600000, "total_liabilities": 2825400000, "total_equity": 1066200000, "shares_outstanding": 37600000, "goodwill_and_intangibles": 942700000 }, "cash_flow": { "operating_cash_flow": -15500000, "capital_expenditure": 21000000, "free_cash_flow": 5500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247820, "ticker_id": 945, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48100000", "ebitda": "78700000", "netIncome": "-22400000", "grossProfit": "236600000", "depreciation": "None", "totalRevenue": "927100000", "costOfRevenue": "690500000", "interestIncome": "2900000", "incomeBeforeTax": "8200000", "interestExpense": "38400000", "operatingIncome": "46400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-35500000", "nonInterestIncome": "None", "operatingExpenses": "190200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30600000", "sellingGeneralAndAdministrative": "164600000", "netIncomeFromContinuingOperations": "-21700000" }, "balance": { "goodwill": "619600000", "inventory": "641100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3901300000", "longTermDebt": "1099600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "323100000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "2825400000", "otherCurrentAssets": "329800000", "totalCurrentAssets": "1898700000", "currentLongTermDebt": "800000", "longTermInvestments": "6700000", "shortTermInvestments": "11300000", "currentNetReceivables": "665400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002600000", "currentAccountsPayable": "479000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1100400000", "totalShareholderEquity": "1066200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "514500000", "totalCurrentLiabilities": "1311700000", "otherNonCurrentLiabilities": "95500000", "totalNonCurrentLiabilities": "1513700000", "cashAndShortTermInvestments": "251100000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "323100000", "cashAndCashEquivalentsAtCarryingValue": "251100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "-15500000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4600000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 927100000, "cost_of_revenue": 690500000, "gross_profit": 236600000, "research_and_development": 23400000, "selling_general_admin": 164600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48100000, "depreciation_amortisation": 30600000, "ebitda": 78700000, "interest_expense": 38400000, "interest_income": null, "other_non_operating": null, "pretax_income": 8200000, "tax_provision": 29900000, "effective_tax_rate": null, "net_income": -22400000, "net_income_continuing_ops": -21700000, "net_income_to_common": -22400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251100000, "short_term_investments": 11300000, "net_receivables": 665400000, "inventory": 641100000, "other_current_assets": null, "total_current_assets": 1898700000, "net_ppe": null, "goodwill": 619600000, "intangible_assets": 323100000, "goodwill_and_intangibles": 942700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2002600000, "total_assets": 3901300000, "short_term_debt": null, "accounts_payable": 479000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1311700000, "long_term_debt": 1099600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1513700000, "total_liabilities": 2825400000, "total_debt": 1099600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5000000, "total_equity": 1066200000, "shares_outstanding": 37600000, "operating_cash_flow": -15500000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4600000, "free_cash_flow": 5500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48100000", "ebitda": "78700000", "netIncome": "-22400000", "grossProfit": "236600000", "depreciation": "None", "totalRevenue": "927100000", "costOfRevenue": "690500000", "interestIncome": "2900000", "incomeBeforeTax": "8200000", "interestExpense": "38400000", "operatingIncome": "46400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-35500000", "nonInterestIncome": "None", "operatingExpenses": "190200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30600000", "sellingGeneralAndAdministrative": "164600000", "netIncomeFromContinuingOperations": "-21700000" }, "balance": { "goodwill": "619600000", "inventory": "641100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3901300000", "longTermDebt": "1099600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "323100000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "2825400000", "otherCurrentAssets": "329800000", "totalCurrentAssets": "1898700000", "currentLongTermDebt": "800000", "longTermInvestments": "6700000", "shortTermInvestments": "11300000", "currentNetReceivables": "665400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2002600000", "currentAccountsPayable": "479000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1100400000", "totalShareholderEquity": "1066200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "514500000", "totalCurrentLiabilities": "1311700000", "otherNonCurrentLiabilities": "95500000", "totalNonCurrentLiabilities": "1513700000", "cashAndShortTermInvestments": "251100000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "323100000", "cashAndCashEquivalentsAtCarryingValue": "251100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "-15500000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4600000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 939700000, "cost_of_revenue": 696500000, "gross_profit": 243200000, "ebit": 83900000, "ebitda": 114100000, "pretax_income": 46800000, "tax_provision": 32000000, "net_income": 14900000, "net_income_to_common": 14900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276700000, "total_current_assets": 1905500000, "total_assets": 3849600000, "short_term_debt": 500000, "long_term_debt": 1099800000, "total_debt": 1100300000, "total_liabilities": 2840600000, "total_equity": 996700000, "shares_outstanding": 37700000, "goodwill_and_intangibles": 1435200000 }, "cash_flow": { "operating_cash_flow": -8000000, "capital_expenditure": 8100000, "free_cash_flow": 100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247821, "ticker_id": 945, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83900000", "ebitda": "114100000", "netIncome": "14900000", "grossProfit": "243200000", "depreciation": "None", "totalRevenue": "939700000", "costOfRevenue": "696500000", "interestIncome": "3000000", "incomeBeforeTax": "46800000", "interestExpense": "38600000", "operatingIncome": "70700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-35600000", "nonInterestIncome": "None", "operatingExpenses": "172500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "152200000", "netIncomeFromContinuingOperations": "14800000" }, "balance": { "goodwill": "602400000", "inventory": "632700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3849600000", "longTermDebt": "1099800000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "832800000", "reportedCurrency": "USD", "retainedEarnings": "17400000", "totalLiabilities": "2840600000", "otherCurrentAssets": "337400000", "totalCurrentAssets": "1905500000", "currentLongTermDebt": "500000", "longTermInvestments": "6700000", "shortTermInvestments": "8700000", "currentNetReceivables": "650000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944100000", "currentAccountsPayable": "489800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1100300000", "totalShareholderEquity": "996700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494900000", "totalCurrentLiabilities": "1341800000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "1498800000", "cashAndShortTermInvestments": "276700000", "commonStockSharesOutstanding": "37700000", "intangibleAssetsExcludingGoodwill": "832800000", "cashAndCashEquivalentsAtCarryingValue": "276700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-10200000", "operatingCashflow": "-8000000", "capitalExpenditures": "8100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11900000", "cashflowFromInvestment": "2200000", "stockBasedCompensation": "2600000", "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": "30200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939700000, "cost_of_revenue": 696500000, "gross_profit": 243200000, "research_and_development": 22100000, "selling_general_admin": 152200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83900000, "depreciation_amortisation": 30200000, "ebitda": 114100000, "interest_expense": 38600000, "interest_income": null, "other_non_operating": null, "pretax_income": 46800000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 14900000, "net_income_continuing_ops": 14800000, "net_income_to_common": 14900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276700000, "short_term_investments": 8700000, "net_receivables": 650000000, "inventory": 632700000, "other_current_assets": null, "total_current_assets": 1905500000, "net_ppe": null, "goodwill": 602400000, "intangible_assets": 832800000, "goodwill_and_intangibles": 1435200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1944100000, "total_assets": 3849600000, "short_term_debt": 500000, "accounts_payable": 489800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1341800000, "long_term_debt": 1099800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1498800000, "total_liabilities": 2840600000, "total_debt": 1100300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17400000, "total_equity": 996700000, "shares_outstanding": 37700000, "operating_cash_flow": -8000000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11900000, "free_cash_flow": 100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83900000", "ebitda": "114100000", "netIncome": "14900000", "grossProfit": "243200000", "depreciation": "None", "totalRevenue": "939700000", "costOfRevenue": "696500000", "interestIncome": "3000000", "incomeBeforeTax": "46800000", "interestExpense": "38600000", "operatingIncome": "70700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-35600000", "nonInterestIncome": "None", "operatingExpenses": "172500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "152200000", "netIncomeFromContinuingOperations": "14800000" }, "balance": { "goodwill": "602400000", "inventory": "632700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3849600000", "longTermDebt": "1099800000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "832800000", "reportedCurrency": "USD", "retainedEarnings": "17400000", "totalLiabilities": "2840600000", "otherCurrentAssets": "337400000", "totalCurrentAssets": "1905500000", "currentLongTermDebt": "500000", "longTermInvestments": "6700000", "shortTermInvestments": "8700000", "currentNetReceivables": "650000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944100000", "currentAccountsPayable": "489800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1100300000", "totalShareholderEquity": "996700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "494900000", "totalCurrentLiabilities": "1341800000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "1498800000", "cashAndShortTermInvestments": "276700000", "commonStockSharesOutstanding": "37700000", "intangibleAssetsExcludingGoodwill": "832800000", "cashAndCashEquivalentsAtCarryingValue": "276700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-10200000", "operatingCashflow": "-8000000", "capitalExpenditures": "8100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11900000", "cashflowFromInvestment": "2200000", "stockBasedCompensation": "2600000", "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": "30200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 895400000, "cost_of_revenue": 686800000, "gross_profit": 208600000, "ebit": 29400000, "ebitda": 62700000, "pretax_income": -17100000, "tax_provision": -3100000, "net_income": -14600000, "net_income_to_common": -14600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281900000, "total_current_assets": 1972300000, "total_assets": 3943000000, "short_term_debt": 500000, "long_term_debt": 1109700000, "total_debt": 1110200000, "total_liabilities": 2917300000, "total_equity": 1013100000, "shares_outstanding": 37600000, "goodwill_and_intangibles": 1464300000 }, "cash_flow": { "operating_cash_flow": -23500000, "capital_expenditure": 12900000, "free_cash_flow": -10600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247822, "ticker_id": 945, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29400000", "ebitda": "62700000", "netIncome": "-14600000", "grossProfit": "208600000", "depreciation": "None", "totalRevenue": "895400000", "costOfRevenue": "686800000", "interestIncome": "4200000", "incomeBeforeTax": "-17100000", "interestExpense": "43600000", "operatingIncome": "23800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-39400000", "nonInterestIncome": "None", "operatingExpenses": "184800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33300000", "sellingGeneralAndAdministrative": "161600000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "606200000", "inventory": "636100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3943000000", "longTermDebt": "1109700000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "858100000", "reportedCurrency": "USD", "retainedEarnings": "2500000", "totalLiabilities": "2917300000", "otherCurrentAssets": "374400000", "totalCurrentAssets": "1972300000", "currentLongTermDebt": "500000", "longTermInvestments": "6600000", "shortTermInvestments": "19200000", "currentNetReceivables": "660700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1970700000", "currentAccountsPayable": "536600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1110200000", "totalShareholderEquity": "1013100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "499500000", "totalCurrentLiabilities": "1418100000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "1499200000", "cashAndShortTermInvestments": "281900000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "858100000", "cashAndCashEquivalentsAtCarryingValue": "281900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-56100000", "operatingCashflow": "-23500000", "capitalExpenditures": "12900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "1900000", "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": "33300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 895400000, "cost_of_revenue": 686800000, "gross_profit": 208600000, "research_and_development": 24200000, "selling_general_admin": 161600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29400000, "depreciation_amortisation": 33300000, "ebitda": 62700000, "interest_expense": 43600000, "interest_income": null, "other_non_operating": null, "pretax_income": -17100000, "tax_provision": -3100000, "effective_tax_rate": null, "net_income": -14600000, "net_income_continuing_ops": -14000000, "net_income_to_common": -14600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281900000, "short_term_investments": 19200000, "net_receivables": 660700000, "inventory": 636100000, "other_current_assets": null, "total_current_assets": 1972300000, "net_ppe": null, "goodwill": 606200000, "intangible_assets": 858100000, "goodwill_and_intangibles": 1464300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1970700000, "total_assets": 3943000000, "short_term_debt": 500000, "accounts_payable": 536600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1418100000, "long_term_debt": 1109700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1499200000, "total_liabilities": 2917300000, "total_debt": 1110200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2500000, "total_equity": 1013100000, "shares_outstanding": 37600000, "operating_cash_flow": -23500000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158000000, "free_cash_flow": -10600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29400000", "ebitda": "62700000", "netIncome": "-14600000", "grossProfit": "208600000", "depreciation": "None", "totalRevenue": "895400000", "costOfRevenue": "686800000", "interestIncome": "4200000", "incomeBeforeTax": "-17100000", "interestExpense": "43600000", "operatingIncome": "23800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-39400000", "nonInterestIncome": "None", "operatingExpenses": "184800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33300000", "sellingGeneralAndAdministrative": "161600000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "606200000", "inventory": "636100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3943000000", "longTermDebt": "1109700000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "858100000", "reportedCurrency": "USD", "retainedEarnings": "2500000", "totalLiabilities": "2917300000", "otherCurrentAssets": "374400000", "totalCurrentAssets": "1972300000", "currentLongTermDebt": "500000", "longTermInvestments": "6600000", "shortTermInvestments": "19200000", "currentNetReceivables": "660700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1970700000", "currentAccountsPayable": "536600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1110200000", "totalShareholderEquity": "1013100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "499500000", "totalCurrentLiabilities": "1418100000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "1499200000", "cashAndShortTermInvestments": "281900000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "858100000", "cashAndCashEquivalentsAtCarryingValue": "281900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-56100000", "operatingCashflow": "-23500000", "capitalExpenditures": "12900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "1900000", "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": "33300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 1036800000, "cost_of_revenue": 812000000, "gross_profit": 224800000, "ebit": 69800000, "ebitda": 111100000, "pretax_income": 24399999, "tax_provision": 1499999, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 550200000, "total_current_assets": 2153900000, "total_assets": 4162000000, "short_term_debt": 39900000, "long_term_debt": 1252400000, "total_debt": 1292300000, "total_liabilities": 3082800000, "total_equity": 1063800000, "shares_outstanding": 37600000, "goodwill_and_intangibles": 1503600000 }, "cash_flow": { "operating_cash_flow": 162600000, "capital_expenditure": 6300000, "free_cash_flow": 168900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247823, "ticker_id": 945, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69800000", "ebitda": "111100000", "netIncome": "22300000", "grossProfit": "224800000", "depreciation": "None", "totalRevenue": "1036800000", "costOfRevenue": "812000000", "interestIncome": "None", "incomeBeforeTax": "24399999", "interestExpense": "25300000", "operatingIncome": "55500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1499999", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "169300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "812000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "612300000", "inventory": "589800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4162000000", "longTermDebt": "1252400000", "shortTermDebt": "39900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891300000", "reportedCurrency": "USD", "retainedEarnings": "17100000", "totalLiabilities": "3082800000", "otherCurrentAssets": "278700000", "totalCurrentAssets": "2153900000", "currentLongTermDebt": "300000", "longTermInvestments": "6500000", "shortTermInvestments": "13400000", "currentNetReceivables": "721800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2008100000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1357400000", "totalShareholderEquity": "1063800000", "capitalLeaseObligations": "104700000", "otherCurrentLiabilities": "475900000", "totalCurrentLiabilities": "1421000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "1661800000", "cashAndShortTermInvestments": "550200000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "891300000", "cashAndCashEquivalentsAtCarryingValue": "550200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "96800000", "operatingCashflow": "162600000", "capitalExpenditures": "6300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6800000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036800000, "cost_of_revenue": 812000000, "gross_profit": 224800000, "research_and_development": 23400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69800000, "depreciation_amortisation": 41300000, "ebitda": 111100000, "interest_expense": 25300000, "interest_income": null, "other_non_operating": null, "pretax_income": 24399999, "tax_provision": 1499999, "effective_tax_rate": null, "net_income": 22300000, "net_income_continuing_ops": null, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 550200000, "short_term_investments": 13400000, "net_receivables": 721800000, "inventory": 589800000, "other_current_assets": null, "total_current_assets": 2153900000, "net_ppe": null, "goodwill": 612300000, "intangible_assets": 891300000, "goodwill_and_intangibles": 1503600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2008100000, "total_assets": 4162000000, "short_term_debt": 39900000, "accounts_payable": 529000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1421000000, "long_term_debt": 1252400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1661800000, "total_liabilities": 3082800000, "total_debt": 1292300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17100000, "total_equity": 1063800000, "shares_outstanding": 37600000, "operating_cash_flow": 162600000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6300000, "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": -6800000, "free_cash_flow": 168900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69800000", "ebitda": "111100000", "netIncome": "22300000", "grossProfit": "224800000", "depreciation": "None", "totalRevenue": "1036800000", "costOfRevenue": "812000000", "interestIncome": "None", "incomeBeforeTax": "24399999", "interestExpense": "25300000", "operatingIncome": "55500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1499999", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "169300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "812000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "612300000", "inventory": "589800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4162000000", "longTermDebt": "1252400000", "shortTermDebt": "39900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891300000", "reportedCurrency": "USD", "retainedEarnings": "17100000", "totalLiabilities": "3082800000", "otherCurrentAssets": "278700000", "totalCurrentAssets": "2153900000", "currentLongTermDebt": "300000", "longTermInvestments": "6500000", "shortTermInvestments": "13400000", "currentNetReceivables": "721800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2008100000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1357400000", "totalShareholderEquity": "1063800000", "capitalLeaseObligations": "104700000", "otherCurrentLiabilities": "475900000", "totalCurrentLiabilities": "1421000000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "1661800000", "cashAndShortTermInvestments": "550200000", "commonStockSharesOutstanding": "37600000", "intangibleAssetsExcludingGoodwill": "891300000", "cashAndCashEquivalentsAtCarryingValue": "550200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "96800000", "operatingCashflow": "162600000", "capitalExpenditures": "6300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6800000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 943400000, "cost_of_revenue": 731300000, "gross_profit": 212100000, "ebit": 50000000, "ebitda": 84900000, "pretax_income": 2223400000, "tax_provision": 80900000, "net_income": 2142000000, "net_income_to_common": 2142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376100000, "total_current_assets": 2080800000, "total_assets": 4019600000, "short_term_debt": 5100000, "long_term_debt": 1253100000, "total_debt": 1258200000, "total_liabilities": 3028100000, "total_equity": 976700000, "shares_outstanding": 37566668, "goodwill_and_intangibles": 1480800000 }, "cash_flow": { "operating_cash_flow": -82000000, "capital_expenditure": 7400000, "free_cash_flow": -74600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247825, "ticker_id": 945, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50000000", "ebitda": "84900000", "netIncome": "2142000000", "grossProfit": "212100000", "depreciation": "None", "totalRevenue": "943400000", "costOfRevenue": "731300000", "interestIncome": "None", "incomeBeforeTax": "2223400000", "interestExpense": "69300000", "operatingIncome": "37400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "80900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "174700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "596700000", "inventory": "666200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4019600000", "longTermDebt": "1253100000", "shortTermDebt": "5100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "884100000", "reportedCurrency": "USD", "retainedEarnings": "-26500000", "totalLiabilities": "3028100000", "otherCurrentAssets": "318100000", "totalCurrentAssets": "2080800000", "currentLongTermDebt": "5100000", "longTermInvestments": "5800000", "shortTermInvestments": "16600000", "currentNetReceivables": "703800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1938800000", "currentAccountsPayable": "528900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1258200000", "totalShareholderEquity": "976700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "528200000", "totalCurrentLiabilities": "1413700000", "otherNonCurrentLiabilities": "96900000", "totalNonCurrentLiabilities": "1614400000", "cashAndShortTermInvestments": "376100000", "commonStockSharesOutstanding": "37566668", "intangibleAssetsExcludingGoodwill": "884100000", "cashAndCashEquivalentsAtCarryingValue": "376100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2142000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "-82000000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2900000", "cashflowFromInvestment": "-19700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 943400000, "cost_of_revenue": 731300000, "gross_profit": 212100000, "research_and_development": 22500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50000000, "depreciation_amortisation": 34900000, "ebitda": 84900000, "interest_expense": 69300000, "interest_income": null, "other_non_operating": null, "pretax_income": 2223400000, "tax_provision": 80900000, "effective_tax_rate": null, "net_income": 2142000000, "net_income_continuing_ops": null, "net_income_to_common": 2142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376100000, "short_term_investments": 16600000, "net_receivables": 703800000, "inventory": 666200000, "other_current_assets": null, "total_current_assets": 2080800000, "net_ppe": null, "goodwill": 596700000, "intangible_assets": 884100000, "goodwill_and_intangibles": 1480800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1938800000, "total_assets": 4019600000, "short_term_debt": 5100000, "accounts_payable": 528900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413700000, "long_term_debt": 1253100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1614400000, "total_liabilities": 3028100000, "total_debt": 1258200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26500000, "total_equity": 976700000, "shares_outstanding": 37566668, "operating_cash_flow": -82000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2900000, "free_cash_flow": -74600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50000000", "ebitda": "84900000", "netIncome": "2142000000", "grossProfit": "212100000", "depreciation": "None", "totalRevenue": "943400000", "costOfRevenue": "731300000", "interestIncome": "None", "incomeBeforeTax": "2223400000", "interestExpense": "69300000", "operatingIncome": "37400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "80900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "174700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "596700000", "inventory": "666200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4019600000", "longTermDebt": "1253100000", "shortTermDebt": "5100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "884100000", "reportedCurrency": "USD", "retainedEarnings": "-26500000", "totalLiabilities": "3028100000", "otherCurrentAssets": "318100000", "totalCurrentAssets": "2080800000", "currentLongTermDebt": "5100000", "longTermInvestments": "5800000", "shortTermInvestments": "16600000", "currentNetReceivables": "703800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1938800000", "currentAccountsPayable": "528900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1258200000", "totalShareholderEquity": "976700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "528200000", "totalCurrentLiabilities": "1413700000", "otherNonCurrentLiabilities": "96900000", "totalNonCurrentLiabilities": "1614400000", "cashAndShortTermInvestments": "376100000", "commonStockSharesOutstanding": "37566668", "intangibleAssetsExcludingGoodwill": "884100000", "cashAndCashEquivalentsAtCarryingValue": "376100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2142000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "-82000000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2900000", "cashflowFromInvestment": "-19700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "income_statement": { "revenue": 922200000, "cost_of_revenue": 697000000, "gross_profit": 225200000, "ebit": -631800000, "ebitda": -600700000, "pretax_income": -702100000, "tax_provision": -24800000, "net_income": -677100000, "net_income_to_common": -677100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 2136300000, "total_assets": 3405500000, "short_term_debt": 1251900000, "long_term_debt": 4400000, "total_debt": 1256300000, "total_liabilities": 5536100000, "total_equity": -2135400000, "shares_outstanding": 80000000, "goodwill_and_intangibles": 940200000 }, "cash_flow": { "operating_cash_flow": -241700000, "capital_expenditure": 10900000, "free_cash_flow": -230800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247826, "ticker_id": 945, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:15.139749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-631800000", "ebitda": "-600700000", "netIncome": "-677100000", "grossProfit": "225200000", "depreciation": "None", "totalRevenue": "922200000", "costOfRevenue": "697000000", "interestIncome": "3300000", "incomeBeforeTax": "-702100000", "interestExpense": "69700000", "operatingIncome": "-3900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24800000", "reportedCurrency": "USD", "netInterestIncome": "-66400000", "nonInterestIncome": "None", "operatingExpenses": "229100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "201000000", "netIncomeFromContinuingOperations": "-677300000" }, "balance": { "goodwill": "713400000", "inventory": "648300000", "commonStock": "121200000", "currentDebt": "None", "investments": "None", "totalAssets": "3405500000", "longTermDebt": "4400000", "shortTermDebt": "1251900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "226800000", "reportedCurrency": "USD", "retainedEarnings": "-2194900000", "totalLiabilities": "5536100000", "otherCurrentAssets": "279300000", "totalCurrentAssets": "2136300000", "currentLongTermDebt": "1251900000", "longTermInvestments": "7000000", "shortTermInvestments": "11000000", "currentNetReceivables": "655900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1269200000", "currentAccountsPayable": "504100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256300000", "totalShareholderEquity": "-2135400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "499900000", "totalCurrentLiabilities": "3089700000", "otherNonCurrentLiabilities": "2335800000", "totalNonCurrentLiabilities": "2446400000", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "80000000", "intangibleAssetsExcludingGoodwill": "226800000", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-677300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3600000", "operatingCashflow": "-241700000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542300000", "cashflowFromInvestment": "-4900000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 922200000, "cost_of_revenue": 697000000, "gross_profit": 225200000, "research_and_development": 25400000, "selling_general_admin": 201000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -631800000, "depreciation_amortisation": 31100000, "ebitda": -600700000, "interest_expense": 69700000, "interest_income": null, "other_non_operating": null, "pretax_income": -702100000, "tax_provision": -24800000, "effective_tax_rate": null, "net_income": -677100000, "net_income_continuing_ops": -677300000, "net_income_to_common": -677100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541800000, "short_term_investments": 11000000, "net_receivables": 655900000, "inventory": 648300000, "other_current_assets": null, "total_current_assets": 2136300000, "net_ppe": null, "goodwill": 713400000, "intangible_assets": 226800000, "goodwill_and_intangibles": 940200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1269200000, "total_assets": 3405500000, "short_term_debt": 1251900000, "accounts_payable": 504100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3089700000, "long_term_debt": 4400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2446400000, "total_liabilities": 5536100000, "total_debt": 1256300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2194900000, "total_equity": -2135400000, "shares_outstanding": 80000000, "operating_cash_flow": -241700000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10900000, "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": 542300000, "free_cash_flow": -230800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-631800000", "ebitda": "-600700000", "netIncome": "-677100000", "grossProfit": "225200000", "depreciation": "None", "totalRevenue": "922200000", "costOfRevenue": "697000000", "interestIncome": "3300000", "incomeBeforeTax": "-702100000", "interestExpense": "69700000", "operatingIncome": "-3900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24800000", "reportedCurrency": "USD", "netInterestIncome": "-66400000", "nonInterestIncome": "None", "operatingExpenses": "229100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "201000000", "netIncomeFromContinuingOperations": "-677300000" }, "balance": { "goodwill": "713400000", "inventory": "648300000", "commonStock": "121200000", "currentDebt": "None", "investments": "None", "totalAssets": "3405500000", "longTermDebt": "4400000", "shortTermDebt": "1251900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "226800000", "reportedCurrency": "USD", "retainedEarnings": "-2194900000", "totalLiabilities": "5536100000", "otherCurrentAssets": "279300000", "totalCurrentAssets": "2136300000", "currentLongTermDebt": "1251900000", "longTermInvestments": "7000000", "shortTermInvestments": "11000000", "currentNetReceivables": "655900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1269200000", "currentAccountsPayable": "504100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256300000", "totalShareholderEquity": "-2135400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "499900000", "totalCurrentLiabilities": "3089700000", "otherNonCurrentLiabilities": "2335800000", "totalNonCurrentLiabilities": "2446400000", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "80000000", "intangibleAssetsExcludingGoodwill": "226800000", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-677300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3600000", "operatingCashflow": "-241700000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542300000", "cashflowFromInvestment": "-4900000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }