{ "ticker": { "uuid": "4bc1bb76-bd2e-40f4-9bd2-dbf7fd9fba12", "symbol": "SITE", "name": "SiteOne Landscape Supply Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/4bc1bb76-bd2e-40f4-9bd2-dbf7fd9fba12/", "api_url": "https://sharemaestro.com/factors/api/tickers/4bc1bb76-bd2e-40f4-9bd2-dbf7fd9fba12/" }, "ticker_metadata": { "id": 3619, "uuid": "4bc1bb76-bd2e-40f4-9bd2-dbf7fd9fba12", "symbol": "SITE", "name": "SiteOne Landscape Supply Inc", "asset_type": "equity", "market_cap": 4990436000, "stock_exchange_id": 3, "industry": "Industrial Distribution", "sector": "Industrials", "description": "SiteOne Landscape Supply, Inc. is engaged in the wholesale distribution of garden supplies in the United States and Canada. The company is headquartered in Roswell, Georgia.", "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": "4bc1bb76-bd2e-40f4-9bd2-dbf7fd9fba12", "symbol": "SITE", "name": "SiteOne Landscape Supply Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/4bc1bb76-bd2e-40f4-9bd2-dbf7fd9fba12/", "api_url": "https://sharemaestro.com/factors/api/tickers/4bc1bb76-bd2e-40f4-9bd2-dbf7fd9fba12/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.18, "quality": 0.69, "momentum": 0.18, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 105.05, "market_cap": 4683820439.1, "pe_ratio": 30.7136, "earnings_yield": 0.0326, "ebitda_to_ev": 0.0726, "shareholder_yield": 0, "roe": 0.094, "piotroski_f_score": 8, "momentum_12_1": -0.0082, "volatility_252d": 0.3592 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:35.354224+00:00", "batch_id": "" }, "size": { "price_close": 105.05, "market_cap": 4683820439.1, "market_cap_usd": 4683820439.1, "enterprise_value": 5267620439.1, "shares_outstanding": 44586582, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.7136, "pb_ratio": 2.8884, "ptbv_ratio": 5.6974, "ps_ratio": 0.9954, "pcf_ratio": 15.2072, "pfcf_ratio": 12.6624, "ev_ebitda": 13.7824, "ev_ebit": 21.794, "ev_sales": 1.1195, "ev_fcf": 14.2407, "earnings_yield": 0.0326, "fcf_yield": 0.0702, "price_to_sales": 0.9954, "price_to_book": 2.8884, "price_to_cashflow": 15.2072, "ebitda_to_ev": 0.0726, "sales_yield": 0.8933 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3494, "operating_margin": 0.0514, "net_margin": 0.0324, "ebitda_margin": 0.0812, "fcf_margin": 0.0786, "roe": 0.094, "roa": 0.0441, "roic": 0.0855, "roc_greenblatt": null, "asset_turnover": 1.361, "cash_conversion": 2.4256, "accruals_ratio": -0.045, "sbc_to_revenue": 0.0059, "piotroski_f_score": 8, "altman_z_score": 3.9891, "earnings_stability_5y": 1.9395, "revenue_stability_5y": 0.2452, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4755, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1158, "net_debt_to_ebitda": 1.5275, "debt_to_assets": 0.1931, "interest_coverage": 6.7893, "current_ratio": 2.3275, "quick_ratio": 0.9573, "net_debt": 583800000, "local_beta": 0.0013, "volatility_252d": 0.3592, "volatility_60d": 0.7771, "max_drawdown_12m": -0.3311, "risk_adjusted_momentum": -0.0228 }, "growth": { "revenue_growth_1y": 0.0285, "revenue_growth_3y_cagr": 0.0543, "revenue_growth_5y_cagr": 0.1171, "eps_growth_1y": 0.3192, "eps_growth_3y_cagr": -0.1479, "eps_growth_5y_cagr": 0.0459, "fcf_growth_1y": 0.2176, "book_value_growth_1y": 0.0683, "revenue_growth": 0.0285, "earnings_growth": 0.3192 }, "momentum": { "price_return_1m": -0.1318, "price_return_3m": -0.1974, "price_return_6m": -0.2003, "price_return_9m": -0.3133, "price_return_12m": -0.1389, "price_return_12m_ex1m": -0.0082, "momentum_6m": -0.2003, "momentum_12m": -0.1389, "momentum_12_1": -0.0082, "distance_from_52w_high": -0.3311, "distance_from_52w_low": 0, "relative_strength": -0.2389 }, "raw_ttm": { "revenue_ttm": 4705500000, "gross_profit_ttm": 1644200000, "ebit_ttm": 241700000, "ebitda_ttm": 382200000, "net_income_ttm": 152500000, "eps_diluted_ttm": 3.4203, "operating_cash_flow_ttm": 308000000, "capital_expenditure_ttm": 61900000, "fcf_ttm": 369900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35600000, "cash_and_equivalents": 84000000, "total_current_assets": 1882000000, "total_current_liabilities": 808600000, "net_ppe": null, "total_assets": 3457500000, "total_debt": 667800000, "total_equity": 1621600000, "net_working_capital": 1125300000, "book_value_per_share": 36.3697, "retained_earnings": 1165100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 822100000, "tangible_book_per_share": 18.4383 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 62, "rank_ptbv": 71, "rank_ps": 28, "rank_pcf": 65, "rank_ev_ebitda": 59, "rank_ev_ebit": 72, "rank_earnings_yield": 71, "rank_fcf_yield": 56, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 46, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 64, "rank_fcf_margin": 75, "rank_piotroski": 9, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 66, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 74 }, "composites": { "value_composite": 82, "quality_composite": 31, "momentum_composite": 82, "growth_composite": 71, "yield_composite": 98, "svqf_composite": 86, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.3524, "os_score": 0.13, "value_percentile": 0.18, "quality_percentile": 0.69, "momentum_percentile": 0.18, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 81, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 82, "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": 4942, "ticker_id": 3619, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:35.354224+00:00", "batch_id": "", "os_score_delta": null, "price_close": 105.05, "market_cap": 4683820439.1, "market_cap_usd": 4683820439.1, "enterprise_value": 5267620439.1, "shares_outstanding": 44586582, "fx_rate_to_usd": null, "pe_ratio": 30.71357665, "pb_ratio": 2.88839445, "ptbv_ratio": 5.69738528, "ps_ratio": 0.99539272, "pcf_ratio": 15.20720922, "pfcf_ratio": 12.66239643, "ev_ebitda": 13.7823664, "ev_ebit": 21.79404402, "ev_sales": 1.1194603, "ev_fcf": 14.24066082, "earnings_yield": 0.03255889, "fcf_yield": 0.07022146, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34942089, "operating_margin": 0.05136542, "net_margin": 0.03240888, "ebitda_margin": 0.0812241, "fcf_margin": 0.07861014, "roe": 0.09404292, "roa": 0.04410701, "roic": 0.08550615, "roc_greenblatt": null, "asset_turnover": 1.36095445, "cash_conversion": 2.42557377, "accruals_ratio": -0.04497469, "sbc_to_revenue": 0.00586548, "debt_to_equity": 1.11581154, "net_debt_to_ebitda": 1.52747253, "debt_to_assets": 0.19314534, "interest_coverage": 6.78932584, "current_ratio": 2.32747959, "quick_ratio": 0.95733366, "net_debt": 583800000, "revenue_growth_1y": 0.02847963, "revenue_growth_3y_cagr": 0.05431383, "revenue_growth_5y_cagr": 0.11709687, "eps_growth_1y": 0.31920415, "eps_growth_3y_cagr": -0.14794871, "eps_growth_5y_cagr": 0.04588081, "fcf_growth_1y": 0.21757735, "book_value_growth_1y": 0.06834917, "piotroski_f_score": 8, "altman_z_score": 3.98912203, "earnings_stability_5y": 1.939517, "revenue_stability_5y": 0.245199, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13181818, "price_return_3m": -0.19735636, "price_return_6m": -0.20028928, "price_return_9m": -0.31326404, "price_return_12m": -0.13893443, "price_return_12m_ex1m": -0.00819672, "distance_from_52w_high": -0.33106215, "distance_from_52w_low": 0, "relative_strength": -0.23889801, "local_beta": 0.0013, "volatility_252d": 0.359179, "volatility_60d": 0.777058, "max_drawdown_12m": -0.33106215, "revenue_ttm": 4705500000, "gross_profit_ttm": 1644200000, "ebit_ttm": 241700000, "ebitda_ttm": 382200000, "net_income_ttm": 152500000, "eps_diluted_ttm": 3.42031152, "operating_cash_flow_ttm": 308000000, "capital_expenditure_ttm": 61900000, "fcf_ttm": 369900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35600000, "cash_and_equivalents": 84000000, "total_current_assets": 1882000000, "total_current_liabilities": 808600000, "net_ppe": null, "total_assets": 3457500000, "total_debt": 667800000, "total_equity": 1621600000, "net_working_capital": 1125300000, "book_value_per_share": 36.36968629, "retained_earnings": 1165100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 822100000, "tangible_book_per_share": 18.43828262, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 71, "rank_pb": 62, "rank_ptbv": 71, "rank_ps": 28, "rank_pcf": 65, "rank_ev_ebitda": 59, "rank_ev_ebit": 72, "rank_earnings_yield": 71, "rank_fcf_yield": 56, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 46, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 64, "rank_fcf_margin": 75, "rank_piotroski": 9, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 66, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 74, "value_composite": 82, "quality_composite": 31, "momentum_composite": 82, "growth_composite": 71, "yield_composite": 98, "svqf_composite": 86, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 81, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 82, "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": 105.05, "os": 0.13, "value": 0.18, "quality": 0.69, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 30.7136, "earnings_yield": 0.0326, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.0082, "complete_fields": { "id": 4942, "ticker_id": 3619, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:35.354224+00:00", "batch_id": "", "os_score_delta": null, "price_close": 105.05, "market_cap": 4683820439.1, "market_cap_usd": 4683820439.1, "enterprise_value": 5267620439.1, "shares_outstanding": 44586582, "fx_rate_to_usd": null, "pe_ratio": 30.71357665, "pb_ratio": 2.88839445, "ptbv_ratio": 5.69738528, "ps_ratio": 0.99539272, "pcf_ratio": 15.20720922, "pfcf_ratio": 12.66239643, "ev_ebitda": 13.7823664, "ev_ebit": 21.79404402, "ev_sales": 1.1194603, "ev_fcf": 14.24066082, "earnings_yield": 0.03255889, "fcf_yield": 0.07022146, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34942089, "operating_margin": 0.05136542, "net_margin": 0.03240888, "ebitda_margin": 0.0812241, "fcf_margin": 0.07861014, "roe": 0.09404292, "roa": 0.04410701, "roic": 0.08550615, "roc_greenblatt": null, "asset_turnover": 1.36095445, "cash_conversion": 2.42557377, "accruals_ratio": -0.04497469, "sbc_to_revenue": 0.00586548, "debt_to_equity": 1.11581154, "net_debt_to_ebitda": 1.52747253, "debt_to_assets": 0.19314534, "interest_coverage": 6.78932584, "current_ratio": 2.32747959, "quick_ratio": 0.95733366, "net_debt": 583800000, "revenue_growth_1y": 0.02847963, "revenue_growth_3y_cagr": 0.05431383, "revenue_growth_5y_cagr": 0.11709687, "eps_growth_1y": 0.31920415, "eps_growth_3y_cagr": -0.14794871, "eps_growth_5y_cagr": 0.04588081, "fcf_growth_1y": 0.21757735, "book_value_growth_1y": 0.06834917, "piotroski_f_score": 8, "altman_z_score": 3.98912203, "earnings_stability_5y": 1.939517, "revenue_stability_5y": 0.245199, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13181818, "price_return_3m": -0.19735636, "price_return_6m": -0.20028928, "price_return_9m": -0.31326404, "price_return_12m": -0.13893443, "price_return_12m_ex1m": -0.00819672, "distance_from_52w_high": -0.33106215, "distance_from_52w_low": 0, "relative_strength": -0.23889801, "local_beta": 0.0013, "volatility_252d": 0.359179, "volatility_60d": 0.777058, "max_drawdown_12m": -0.33106215, "revenue_ttm": 4705500000, "gross_profit_ttm": 1644200000, "ebit_ttm": 241700000, "ebitda_ttm": 382200000, "net_income_ttm": 152500000, "eps_diluted_ttm": 3.42031152, "operating_cash_flow_ttm": 308000000, "capital_expenditure_ttm": 61900000, "fcf_ttm": 369900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35600000, "cash_and_equivalents": 84000000, "total_current_assets": 1882000000, "total_current_liabilities": 808600000, "net_ppe": null, "total_assets": 3457500000, "total_debt": 667800000, "total_equity": 1621600000, "net_working_capital": 1125300000, "book_value_per_share": 36.36968629, "retained_earnings": 1165100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 822100000, "tangible_book_per_share": 18.43828262, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 71, "rank_pb": 62, "rank_ptbv": 71, "rank_ps": 28, "rank_pcf": 65, "rank_ev_ebitda": 59, "rank_ev_ebit": 72, "rank_earnings_yield": 71, "rank_fcf_yield": 56, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 46, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 64, "rank_fcf_margin": 75, "rank_piotroski": 9, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 66, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 74, "value_composite": 82, "quality_composite": 31, "momentum_composite": 82, "growth_composite": 71, "yield_composite": 98, "svqf_composite": 86, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 81, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 82, "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 4704800000, "cost_of_revenue": 3069600000, "gross_profit": 1635200000, "ebit": 238100000, "ebitda": 378900000, "pretax_income": 203100000, "tax_provision": 45700000, "net_income": 151800000, "net_income_to_common": 151800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190600000, "total_current_assets": 1698800000, "total_assets": 3219600000, "short_term_debt": 134400000, "long_term_debt": 381500000, "total_debt": 515900000, "total_liabilities": 1536400000, "total_equity": 1659200000, "shares_outstanding": 45083396, "goodwill_and_intangibles": 750400000 }, "cash_flow": { "operating_cash_flow": 300500000, "capital_expenditure": 53700000, "free_cash_flow": 354200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329158, "ticker_id": 3619, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238100000", "ebitda": "378900000", "netIncome": "151800000", "grossProfit": "1635200000", "depreciation": "None", "totalRevenue": "4704800000", "costOfRevenue": "3069600000", "interestIncome": "None", "incomeBeforeTax": "203100000", "interestExpense": "35000000", "operatingIncome": "238100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45700000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "1397100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3069600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140800000", "sellingGeneralAndAdministrative": "1281400000", "netIncomeFromContinuingOperations": "157400000" }, "balance": { "goodwill": "530400000", "inventory": "876500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3219600000", "longTermDebt": "381500000", "shortTermDebt": "134400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "220000000", "reportedCurrency": "USD", "retainedEarnings": "1191700000", "totalLiabilities": "1536400000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "1698800000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1520800000", "currentAccountsPayable": "310800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "980000000", "totalShareholderEquity": "1659200000", "capitalLeaseObligations": "594600000", "otherCurrentLiabilities": "241600000", "totalCurrentLiabilities": "686800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "190600000", "commonStockSharesOutstanding": "45083396", "intangibleAssetsExcludingGoodwill": "220000000", "cashAndCashEquivalentsAtCarryingValue": "190600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-42800000", "operatingCashflow": "300500000", "capitalExpenditures": "53700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134600000", "cashflowFromInvestment": "-83400000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4704800000, "cost_of_revenue": 3069600000, "gross_profit": 1635200000, "research_and_development": null, "selling_general_admin": 1281400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238100000, "depreciation_amortisation": 140800000, "ebitda": 378900000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": 203100000, "tax_provision": 45700000, "effective_tax_rate": null, "net_income": 151800000, "net_income_continuing_ops": 157400000, "net_income_to_common": 151800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190600000, "short_term_investments": null, "net_receivables": 546800000, "inventory": 876500000, "other_current_assets": null, "total_current_assets": 1698800000, "net_ppe": null, "goodwill": 530400000, "intangible_assets": 220000000, "goodwill_and_intangibles": 750400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1520800000, "total_assets": 3219600000, "short_term_debt": 134400000, "accounts_payable": 310800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686800000, "long_term_debt": 381500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 849600000, "total_liabilities": 1536400000, "total_debt": 515900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1191700000, "total_equity": 1659200000, "shares_outstanding": 45083396, "operating_cash_flow": 300500000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134600000, "free_cash_flow": 354200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238100000", "ebitda": "378900000", "netIncome": "151800000", "grossProfit": "1635200000", "depreciation": "None", "totalRevenue": "4704800000", "costOfRevenue": "3069600000", "interestIncome": "None", "incomeBeforeTax": "203100000", "interestExpense": "35000000", "operatingIncome": "238100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45700000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "1397100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3069600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140800000", "sellingGeneralAndAdministrative": "1281400000", "netIncomeFromContinuingOperations": "157400000" }, "balance": { "goodwill": "530400000", "inventory": "876500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3219600000", "longTermDebt": "381500000", "shortTermDebt": "134400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "220000000", "reportedCurrency": "USD", "retainedEarnings": "1191700000", "totalLiabilities": "1536400000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "1698800000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1520800000", "currentAccountsPayable": "310800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "980000000", "totalShareholderEquity": "1659200000", "capitalLeaseObligations": "594600000", "otherCurrentLiabilities": "241600000", "totalCurrentLiabilities": "686800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "190600000", "commonStockSharesOutstanding": "45083396", "intangibleAssetsExcludingGoodwill": "220000000", "cashAndCashEquivalentsAtCarryingValue": "190600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-42800000", "operatingCashflow": "300500000", "capitalExpenditures": "53700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134600000", "cashflowFromInvestment": "-83400000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142000000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 4540600000, "cost_of_revenue": 2980500000, "gross_profit": 1560100000, "ebit": 192300000, "ebitda": 331300000, "pretax_income": 160400000, "tax_provision": 36000000, "net_income": 123600000, "net_income_to_common": 123600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107100000, "total_current_assets": 1549600000, "total_assets": 3070800000, "short_term_debt": 124200000, "long_term_debt": 383900000, "total_debt": 508100000, "total_liabilities": 1478900000, "total_equity": 1572500000, "shares_outstanding": 45648000, "goodwill_and_intangibles": 779100000 }, "cash_flow": { "operating_cash_flow": 283400000, "capital_expenditure": 44800000, "free_cash_flow": 328200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329163, "ticker_id": 3619, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192300000", "ebitda": "331300000", "netIncome": "123600000", "grossProfit": "1560100000", "depreciation": "None", "totalRevenue": "4540600000", "costOfRevenue": "2980500000", "interestIncome": "None", "incomeBeforeTax": "160400000", "interestExpense": "31900000", "operatingIncome": "192300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "1367800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2980500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "1385100000", "netIncomeFromContinuingOperations": "124400000" }, "balance": { "goodwill": "518100000", "inventory": "827200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070800000", "longTermDebt": "383900000", "shortTermDebt": "124200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261000000", "reportedCurrency": "USD", "retainedEarnings": "1039900000", "totalLiabilities": "1478900000", "otherCurrentAssets": "55900000", "totalCurrentAssets": "1549600000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1521200000", "currentAccountsPayable": "315500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "951300000", "totalShareholderEquity": "1572500000", "capitalLeaseObligations": "563100000", "otherCurrentLiabilities": "201100000", "totalCurrentLiabilities": "640800000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "838100000", "cashAndShortTermInvestments": "107100000", "commonStockSharesOutstanding": "45648000", "intangibleAssetsExcludingGoodwill": "261000000", "cashAndCashEquivalentsAtCarryingValue": "107100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "283400000", "capitalExpenditures": "44800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80900000", "cashflowFromInvestment": "-177100000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4540600000, "cost_of_revenue": 2980500000, "gross_profit": 1560100000, "research_and_development": 12300000, "selling_general_admin": 1385100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192300000, "depreciation_amortisation": 139000000, "ebitda": 331300000, "interest_expense": 31900000, "interest_income": null, "other_non_operating": null, "pretax_income": 160400000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 123600000, "net_income_continuing_ops": 124400000, "net_income_to_common": 123600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107100000, "short_term_investments": null, "net_receivables": 559400000, "inventory": 827200000, "other_current_assets": null, "total_current_assets": 1549600000, "net_ppe": null, "goodwill": 518100000, "intangible_assets": 261000000, "goodwill_and_intangibles": 779100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1521200000, "total_assets": 3070800000, "short_term_debt": 124200000, "accounts_payable": 315500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 640800000, "long_term_debt": 383900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 838100000, "total_liabilities": 1478900000, "total_debt": 508100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1039900000, "total_equity": 1572500000, "shares_outstanding": 45648000, "operating_cash_flow": 283400000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80900000, "free_cash_flow": 328200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192300000", "ebitda": "331300000", "netIncome": "123600000", "grossProfit": "1560100000", "depreciation": "None", "totalRevenue": "4540600000", "costOfRevenue": "2980500000", "interestIncome": "None", "incomeBeforeTax": "160400000", "interestExpense": "31900000", "operatingIncome": "192300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "1367800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2980500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "1385100000", "netIncomeFromContinuingOperations": "124400000" }, "balance": { "goodwill": "518100000", "inventory": "827200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070800000", "longTermDebt": "383900000", "shortTermDebt": "124200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261000000", "reportedCurrency": "USD", "retainedEarnings": "1039900000", "totalLiabilities": "1478900000", "otherCurrentAssets": "55900000", "totalCurrentAssets": "1549600000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1521200000", "currentAccountsPayable": "315500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "951300000", "totalShareholderEquity": "1572500000", "capitalLeaseObligations": "563100000", "otherCurrentLiabilities": "201100000", "totalCurrentLiabilities": "640800000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "838100000", "cashAndShortTermInvestments": "107100000", "commonStockSharesOutstanding": "45648000", "intangibleAssetsExcludingGoodwill": "261000000", "cashAndCashEquivalentsAtCarryingValue": "107100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "283400000", "capitalExpenditures": "44800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80900000", "cashflowFromInvestment": "-177100000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 4301200000, "cost_of_revenue": 2810000000, "gross_profit": 1491200000, "ebit": 250300000, "ebitda": 378000000, "pretax_income": 223200000, "tax_provision": 49800000, "net_income": 173400000, "net_income_to_common": 173400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82500000, "total_current_assets": 1405300000, "total_assets": 2828900000, "short_term_debt": 110700000, "long_term_debt": 367600000, "total_debt": 478300000, "total_liabilities": 1342800000, "total_equity": 1486100000, "shares_outstanding": 45686268, "goodwill_and_intangibles": 766300000 }, "cash_flow": { "operating_cash_flow": 297500000, "capital_expenditure": 36000000, "free_cash_flow": 333500000, "dividends_paid": 3200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329168, "ticker_id": 3619, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250300000", "ebitda": "378000000", "netIncome": "173400000", "grossProfit": "1491200000", "depreciation": "None", "totalRevenue": "4301200000", "costOfRevenue": "2810000000", "interestIncome": "None", "incomeBeforeTax": "223200000", "interestExpense": "27100000", "operatingIncome": "250300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "49800000", "reportedCurrency": "USD", "netInterestIncome": "-27100000", "nonInterestIncome": "None", "operatingExpenses": "1240900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2810000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127700000", "sellingGeneralAndAdministrative": "1256600000", "netIncomeFromContinuingOperations": "173400000" }, "balance": { "goodwill": "485500000", "inventory": "771200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2828900000", "longTermDebt": "367600000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "280800000", "reportedCurrency": "USD", "retainedEarnings": "916300000", "totalLiabilities": "1342800000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "1405300000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "490600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1423600000", "currentAccountsPayable": "270800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861400000", "totalShareholderEquity": "1486100000", "capitalLeaseObligations": "488500000", "otherCurrentLiabilities": "188800000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "11500000", "totalNonCurrentLiabilities": "764500000", "cashAndShortTermInvestments": "82500000", "commonStockSharesOutstanding": "45686268", "intangibleAssetsExcludingGoodwill": "280800000", "cashAndCashEquivalentsAtCarryingValue": "82500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173400000", "profitLoss": "None", "dividendPayout": "3200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38100000", "operatingCashflow": "297500000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18300000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "25700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4301200000, "cost_of_revenue": 2810000000, "gross_profit": 1491200000, "research_and_development": null, "selling_general_admin": 1256600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250300000, "depreciation_amortisation": 127700000, "ebitda": 378000000, "interest_expense": 27100000, "interest_income": null, "other_non_operating": null, "pretax_income": 223200000, "tax_provision": 49800000, "effective_tax_rate": null, "net_income": 173400000, "net_income_continuing_ops": 173400000, "net_income_to_common": 173400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82500000, "short_term_investments": 8400000, "net_receivables": 490600000, "inventory": 771200000, "other_current_assets": null, "total_current_assets": 1405300000, "net_ppe": null, "goodwill": 485500000, "intangible_assets": 280800000, "goodwill_and_intangibles": 766300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1423600000, "total_assets": 2828900000, "short_term_debt": 110700000, "accounts_payable": 270800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578300000, "long_term_debt": 367600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 764500000, "total_liabilities": 1342800000, "total_debt": 478300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 916300000, "total_equity": 1486100000, "shares_outstanding": 45686268, "operating_cash_flow": 297500000, "stock_based_compensation": 25700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226000000, "dividends_paid": 3200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18300000, "free_cash_flow": 333500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250300000", "ebitda": "378000000", "netIncome": "173400000", "grossProfit": "1491200000", "depreciation": "None", "totalRevenue": "4301200000", "costOfRevenue": "2810000000", "interestIncome": "None", "incomeBeforeTax": "223200000", "interestExpense": "27100000", "operatingIncome": "250300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "49800000", "reportedCurrency": "USD", "netInterestIncome": "-27100000", "nonInterestIncome": "None", "operatingExpenses": "1240900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2810000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127700000", "sellingGeneralAndAdministrative": "1256600000", "netIncomeFromContinuingOperations": "173400000" }, "balance": { "goodwill": "485500000", "inventory": "771200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2828900000", "longTermDebt": "367600000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "280800000", "reportedCurrency": "USD", "retainedEarnings": "916300000", "totalLiabilities": "1342800000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "1405300000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "490600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1423600000", "currentAccountsPayable": "270800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861400000", "totalShareholderEquity": "1486100000", "capitalLeaseObligations": "488500000", "otherCurrentLiabilities": "188800000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "11500000", "totalNonCurrentLiabilities": "764500000", "cashAndShortTermInvestments": "82500000", "commonStockSharesOutstanding": "45686268", "intangibleAssetsExcludingGoodwill": "280800000", "cashAndCashEquivalentsAtCarryingValue": "82500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173400000", "profitLoss": "None", "dividendPayout": "3200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38100000", "operatingCashflow": "297500000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18300000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "25700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127700000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 4014500000, "cost_of_revenue": 2593000000, "gross_profit": 1421500000, "ebit": 333100000, "ebitda": 436900000, "pretax_income": 313100000, "tax_provision": 67700000, "net_income": 245400000, "net_income_to_common": 245400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29100000, "total_current_assets": 1319300000, "total_assets": 2533900000, "short_term_debt": 88900000, "long_term_debt": 346600000, "total_debt": 435500000, "total_liabilities": 1231000000, "total_equity": 1302900000, "shares_outstanding": 45780836, "goodwill_and_intangibles": 687900000 }, "cash_flow": { "operating_cash_flow": 217200000, "capital_expenditure": 41700000, "free_cash_flow": 258900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329173, "ticker_id": 3619, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333100000", "ebitda": "436900000", "netIncome": "245400000", "grossProfit": "1421500000", "depreciation": "None", "totalRevenue": "4014500000", "costOfRevenue": "2593000000", "interestIncome": "None", "incomeBeforeTax": "313100000", "interestExpense": "20000000", "operatingIncome": "333100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "67700000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1088400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2593000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103800000", "sellingGeneralAndAdministrative": "1097000000", "netIncomeFromContinuingOperations": "245400000" }, "balance": { "goodwill": "411900000", "inventory": "767700000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2533900000", "longTermDebt": "346600000", "shortTermDebt": "88900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "276000000", "reportedCurrency": "USD", "retainedEarnings": "742900000", "totalLiabilities": "1231000000", "otherCurrentAssets": "56100000", "totalCurrentAssets": "1319300000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "8600000", "currentNetReceivables": "466400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214600000", "currentAccountsPayable": "279700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510400000", "shortLongTermDebtTotal": "739500000", "totalShareholderEquity": "1302900000", "capitalLeaseObligations": "388900000", "otherCurrentLiabilities": "191200000", "totalCurrentLiabilities": "559800000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "671200000", "cashAndShortTermInvestments": "29100000", "commonStockSharesOutstanding": "45780836", "intangibleAssetsExcludingGoodwill": "276000000", "cashAndCashEquivalentsAtCarryingValue": "29100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-99300000", "operatingCashflow": "217200000", "capitalExpenditures": "41700000", "changeInReceivables": "-44600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43400000", "cashflowFromInvestment": "-284400000", "stockBasedCompensation": "18300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4014500000, "cost_of_revenue": 2593000000, "gross_profit": 1421500000, "research_and_development": null, "selling_general_admin": 1097000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333100000, "depreciation_amortisation": 103800000, "ebitda": 436900000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 313100000, "tax_provision": 67700000, "effective_tax_rate": null, "net_income": 245400000, "net_income_continuing_ops": 245400000, "net_income_to_common": 245400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29100000, "short_term_investments": 8600000, "net_receivables": 466400000, "inventory": 767700000, "other_current_assets": null, "total_current_assets": 1319300000, "net_ppe": null, "goodwill": 411900000, "intangible_assets": 276000000, "goodwill_and_intangibles": 687900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1214600000, "total_assets": 2533900000, "short_term_debt": 88900000, "accounts_payable": 279700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 559800000, "long_term_debt": 346600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 671200000, "total_liabilities": 1231000000, "total_debt": 435500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 742900000, "total_equity": 1302900000, "shares_outstanding": 45780836, "operating_cash_flow": 217200000, "stock_based_compensation": 18300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43400000, "free_cash_flow": 258900000, "net_change_in_cash": -23800000 }, "raw_data": { "income": { "ebit": "333100000", "ebitda": "436900000", "netIncome": "245400000", "grossProfit": "1421500000", "depreciation": "None", "totalRevenue": "4014500000", "costOfRevenue": "2593000000", "interestIncome": "None", "incomeBeforeTax": "313100000", "interestExpense": "20000000", "operatingIncome": "333100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "67700000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1088400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2593000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103800000", "sellingGeneralAndAdministrative": "1097000000", "netIncomeFromContinuingOperations": "245400000" }, "balance": { "goodwill": "411900000", "inventory": "767700000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2533900000", "longTermDebt": "346600000", "shortTermDebt": "88900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "276000000", "reportedCurrency": "USD", "retainedEarnings": "742900000", "totalLiabilities": "1231000000", "otherCurrentAssets": "56100000", "totalCurrentAssets": "1319300000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "8600000", "currentNetReceivables": "466400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214600000", "currentAccountsPayable": "279700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510400000", "shortLongTermDebtTotal": "739500000", "totalShareholderEquity": "1302900000", "capitalLeaseObligations": "388900000", "otherCurrentLiabilities": "191200000", "totalCurrentLiabilities": "559800000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "671200000", "cashAndShortTermInvestments": "29100000", "commonStockSharesOutstanding": "45780836", "intangibleAssetsExcludingGoodwill": "276000000", "cashAndCashEquivalentsAtCarryingValue": "29100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-99300000", "operatingCashflow": "217200000", "capitalExpenditures": "41700000", "changeInReceivables": "-44600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43400000", "cashflowFromInvestment": "-284400000", "stockBasedCompensation": "18300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103800000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 3475700000, "cost_of_revenue": 2263100000, "gross_profit": 1212600000, "ebit": 313700000, "ebitda": 396700000, "pretax_income": 294500000, "tax_provision": 56100000, "net_income": 238400000, "net_income_to_common": 238400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53700000, "total_current_assets": 1128800000, "total_assets": 2116100000, "short_term_debt": 77100000, "long_term_debt": 251200000, "total_debt": 328300000, "total_liabilities": 1058400000, "total_equity": 1057700000, "shares_outstanding": 45805373, "goodwill_and_intangibles": 525000000 }, "cash_flow": { "operating_cash_flow": 210800000, "capital_expenditure": 37000000, "free_cash_flow": 247800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329178, "ticker_id": 3619, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313700000", "ebitda": "396700000", "netIncome": "238400000", "grossProfit": "1212600000", "depreciation": "None", "totalRevenue": "3475700000", "costOfRevenue": "2263100000", "interestIncome": "None", "incomeBeforeTax": "294500000", "interestExpense": "19200000", "operatingIncome": "313700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "56100000", "reportedCurrency": "USD", "netInterestIncome": "-19200000", "nonInterestIncome": "None", "operatingExpenses": "898900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2263100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "900600000", "netIncomeFromContinuingOperations": "238400000" }, "balance": { "goodwill": "311100000", "inventory": "636600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2116100000", "longTermDebt": "251200000", "shortTermDebt": "77100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "213900000", "reportedCurrency": "USD", "retainedEarnings": "497500000", "totalLiabilities": "1058400000", "otherCurrentAssets": "41400000", "totalCurrentAssets": "1128800000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987300000", "currentAccountsPayable": "254500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "450000000", "shortLongTermDebtTotal": "606900000", "totalShareholderEquity": "1057700000", "capitalLeaseObligations": "351700000", "otherCurrentLiabilities": "181300000", "totalCurrentLiabilities": "512900000", "otherNonCurrentLiabilities": "10600000", "totalNonCurrentLiabilities": "545500000", "cashAndShortTermInvestments": "53700000", "commonStockSharesOutstanding": "45805373", "intangibleAssetsExcludingGoodwill": "213900000", "cashAndCashEquivalentsAtCarryingValue": "53700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-156900000", "operatingCashflow": "210800000", "capitalExpenditures": "37000000", "changeInReceivables": "-92100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30400000", "cashflowFromInvestment": "-182000000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3475700000, "cost_of_revenue": 2263100000, "gross_profit": 1212600000, "research_and_development": null, "selling_general_admin": 900600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313700000, "depreciation_amortisation": 83000000, "ebitda": 396700000, "interest_expense": 19200000, "interest_income": null, "other_non_operating": null, "pretax_income": 294500000, "tax_provision": 56100000, "effective_tax_rate": null, "net_income": 238400000, "net_income_continuing_ops": 238400000, "net_income_to_common": 238400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53700000, "short_term_investments": null, "net_receivables": 397100000, "inventory": 636600000, "other_current_assets": null, "total_current_assets": 1128800000, "net_ppe": null, "goodwill": 311100000, "intangible_assets": 213900000, "goodwill_and_intangibles": 525000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 987300000, "total_assets": 2116100000, "short_term_debt": 77100000, "accounts_payable": 254500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512900000, "long_term_debt": 251200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545500000, "total_liabilities": 1058400000, "total_debt": 328300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 497500000, "total_equity": 1057700000, "shares_outstanding": 45805373, "operating_cash_flow": 210800000, "stock_based_compensation": 14300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30400000, "free_cash_flow": 247800000, "net_change_in_cash": -1600000 }, "raw_data": { "income": { "ebit": "313700000", "ebitda": "396700000", "netIncome": "238400000", "grossProfit": "1212600000", "depreciation": "None", "totalRevenue": "3475700000", "costOfRevenue": "2263100000", "interestIncome": "None", "incomeBeforeTax": "294500000", "interestExpense": "19200000", "operatingIncome": "313700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "56100000", "reportedCurrency": "USD", "netInterestIncome": "-19200000", "nonInterestIncome": "None", "operatingExpenses": "898900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2263100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "900600000", "netIncomeFromContinuingOperations": "238400000" }, "balance": { "goodwill": "311100000", "inventory": "636600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2116100000", "longTermDebt": "251200000", "shortTermDebt": "77100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "213900000", "reportedCurrency": "USD", "retainedEarnings": "497500000", "totalLiabilities": "1058400000", "otherCurrentAssets": "41400000", "totalCurrentAssets": "1128800000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987300000", "currentAccountsPayable": "254500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "450000000", "shortLongTermDebtTotal": "606900000", "totalShareholderEquity": "1057700000", "capitalLeaseObligations": "351700000", "otherCurrentLiabilities": "181300000", "totalCurrentLiabilities": "512900000", "otherNonCurrentLiabilities": "10600000", "totalNonCurrentLiabilities": "545500000", "cashAndShortTermInvestments": "53700000", "commonStockSharesOutstanding": "45805373", "intangibleAssetsExcludingGoodwill": "213900000", "cashAndCashEquivalentsAtCarryingValue": "53700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-156900000", "operatingCashflow": "210800000", "capitalExpenditures": "37000000", "changeInReceivables": "-92100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30400000", "cashflowFromInvestment": "-182000000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 2704500000, "cost_of_revenue": 1803200000, "gross_profit": 901300000, "ebit": 179800000, "ebitda": 247000000, "pretax_income": 148800000, "tax_provision": 27500000, "net_income": 121300000, "net_income_to_common": 121300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55200000, "total_current_assets": 851600000, "total_assets": 1695700000, "short_term_debt": 66600000, "long_term_debt": 260700000, "total_debt": 327300000, "total_liabilities": 900700000, "total_equity": 795000000, "shares_outstanding": 44093501, "goodwill_and_intangibles": 446900000 }, "cash_flow": { "operating_cash_flow": 229400000, "capital_expenditure": 25800000, "free_cash_flow": 255200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329183, "ticker_id": 3619, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179800000", "ebitda": "247000000", "netIncome": "121300000", "grossProfit": "901300000", "depreciation": "None", "totalRevenue": "2704500000", "costOfRevenue": "1803200000", "interestIncome": "None", "incomeBeforeTax": "148800000", "interestExpense": "31000000", "operatingIncome": "179800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27500000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "721500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1803200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67200000", "sellingGeneralAndAdministrative": "728000000", "netIncomeFromContinuingOperations": "121300000" }, "balance": { "goodwill": "250600000", "inventory": "458600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1695700000", "longTermDebt": "260700000", "shortTermDebt": "66600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "196300000", "reportedCurrency": "USD", "retainedEarnings": "259100000", "totalLiabilities": "900700000", "otherCurrentAssets": "38200000", "totalCurrentAssets": "851600000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "844100000", "currentAccountsPayable": "172800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "386500000", "shortLongTermDebtTotal": "568000000", "totalShareholderEquity": "795000000", "capitalLeaseObligations": "304500000", "otherCurrentLiabilities": "129200000", "totalCurrentLiabilities": "368600000", "otherNonCurrentLiabilities": "266000000", "totalNonCurrentLiabilities": "532100000", "cashAndShortTermInvestments": "55200000", "commonStockSharesOutstanding": "44093501", "intangibleAssetsExcludingGoodwill": "196300000", "cashAndCashEquivalentsAtCarryingValue": "55200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "229400000", "capitalExpenditures": "25800000", "changeInReceivables": "2800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-184200000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "271500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2704500000, "cost_of_revenue": 1803200000, "gross_profit": 901300000, "research_and_development": null, "selling_general_admin": 728000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179800000, "depreciation_amortisation": 67200000, "ebitda": 247000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": 148800000, "tax_provision": 27500000, "effective_tax_rate": null, "net_income": 121300000, "net_income_continuing_ops": 121300000, "net_income_to_common": 121300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55200000, "short_term_investments": null, "net_receivables": 299600000, "inventory": 458600000, "other_current_assets": null, "total_current_assets": 851600000, "net_ppe": null, "goodwill": 250600000, "intangible_assets": 196300000, "goodwill_and_intangibles": 446900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 844100000, "total_assets": 1695700000, "short_term_debt": 66600000, "accounts_payable": 172800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368600000, "long_term_debt": 260700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 532100000, "total_liabilities": 900700000, "total_debt": 327300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259100000, "total_equity": 795000000, "shares_outstanding": 44093501, "operating_cash_flow": 229400000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9100000, "free_cash_flow": 255200000, "net_change_in_cash": 36100000 }, "raw_data": { "income": { "ebit": "179800000", "ebitda": "247000000", "netIncome": "121300000", "grossProfit": "901300000", "depreciation": "None", "totalRevenue": "2704500000", "costOfRevenue": "1803200000", "interestIncome": "None", "incomeBeforeTax": "148800000", "interestExpense": "31000000", "operatingIncome": "179800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27500000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "721500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1803200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67200000", "sellingGeneralAndAdministrative": "728000000", "netIncomeFromContinuingOperations": "121300000" }, "balance": { "goodwill": "250600000", "inventory": "458600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1695700000", "longTermDebt": "260700000", "shortTermDebt": "66600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "196300000", "reportedCurrency": "USD", "retainedEarnings": "259100000", "totalLiabilities": "900700000", "otherCurrentAssets": "38200000", "totalCurrentAssets": "851600000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "844100000", "currentAccountsPayable": "172800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "386500000", "shortLongTermDebtTotal": "568000000", "totalShareholderEquity": "795000000", "capitalLeaseObligations": "304500000", "otherCurrentLiabilities": "129200000", "totalCurrentLiabilities": "368600000", "otherNonCurrentLiabilities": "266000000", "totalNonCurrentLiabilities": "532100000", "cashAndShortTermInvestments": "55200000", "commonStockSharesOutstanding": "44093501", "intangibleAssetsExcludingGoodwill": "196300000", "cashAndCashEquivalentsAtCarryingValue": "55200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "229400000", "capitalExpenditures": "25800000", "changeInReceivables": "2800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-184200000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "271500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67200000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 2357500000, "cost_of_revenue": 1584300000, "gross_profit": 773200000, "ebit": 124900000, "ebitda": 184400000, "pretax_income": 91500000, "tax_provision": 13800000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19000000, "total_current_assets": 765800000, "total_assets": 1443300000, "short_term_debt": 59800000, "long_term_debt": 520400000, "total_debt": 580200000, "total_liabilities": 1050100000, "total_equity": 393200000, "shares_outstanding": 42750348, "goodwill_and_intangibles": 331900000 }, "cash_flow": { "operating_cash_flow": 130800000, "capital_expenditure": 21400000, "free_cash_flow": 152200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329188, "ticker_id": 3619, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124900000", "ebitda": "184400000", "netIncome": "77700000", "grossProfit": "773200000", "depreciation": "None", "totalRevenue": "2357500000", "costOfRevenue": "1584300000", "interestIncome": "None", "incomeBeforeTax": "91500000", "interestExpense": "33400000", "operatingIncome": "124900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-33400000", "nonInterestIncome": "None", "operatingExpenses": "648300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59500000", "sellingGeneralAndAdministrative": "647600000", "netIncomeFromContinuingOperations": "77700000" }, "balance": { "goodwill": "181300000", "inventory": "427100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1443300000", "longTermDebt": "520400000", "shortTermDebt": "59800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "150600000", "reportedCurrency": "USD", "retainedEarnings": "137800000", "totalLiabilities": "1050100000", "otherCurrentAssets": "29300000", "totalCurrentAssets": "765800000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677500000", "currentAccountsPayable": "162200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "335900000", "shortLongTermDebtTotal": "782700000", "totalShareholderEquity": "393200000", "capitalLeaseObligations": "257800000", "otherCurrentLiabilities": "88800000", "totalCurrentLiabilities": "310800000", "otherNonCurrentLiabilities": "13200000", "totalNonCurrentLiabilities": "739300000", "cashAndShortTermInvestments": "19000000", "commonStockSharesOutstanding": "42750348", "intangibleAssetsExcludingGoodwill": "150600000", "cashAndCashEquivalentsAtCarryingValue": "19000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "130800000", "capitalExpenditures": "21400000", "changeInReceivables": "6100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37300000", "cashflowFromInvestment": "-91900000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2357500000, "cost_of_revenue": 1584300000, "gross_profit": 773200000, "research_and_development": null, "selling_general_admin": 647600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124900000, "depreciation_amortisation": 59500000, "ebitda": 184400000, "interest_expense": 33400000, "interest_income": null, "other_non_operating": null, "pretax_income": 91500000, "tax_provision": 13800000, "effective_tax_rate": null, "net_income": 77700000, "net_income_continuing_ops": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19000000, "short_term_investments": null, "net_receivables": 290400000, "inventory": 427100000, "other_current_assets": null, "total_current_assets": 765800000, "net_ppe": null, "goodwill": 181300000, "intangible_assets": 150600000, "goodwill_and_intangibles": 331900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 677500000, "total_assets": 1443300000, "short_term_debt": 59800000, "accounts_payable": 162200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310800000, "long_term_debt": 520400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739300000, "total_liabilities": 1050100000, "total_debt": 580200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 137800000, "total_equity": 393200000, "shares_outstanding": 42750348, "operating_cash_flow": 130800000, "stock_based_compensation": 11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37300000, "free_cash_flow": 152200000, "net_change_in_cash": 1600000 }, "raw_data": { "income": { "ebit": "124900000", "ebitda": "184400000", "netIncome": "77700000", "grossProfit": "773200000", "depreciation": "None", "totalRevenue": "2357500000", "costOfRevenue": "1584300000", "interestIncome": "None", "incomeBeforeTax": "91500000", "interestExpense": "33400000", "operatingIncome": "124900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-33400000", "nonInterestIncome": "None", "operatingExpenses": "648300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59500000", "sellingGeneralAndAdministrative": "647600000", "netIncomeFromContinuingOperations": "77700000" }, "balance": { "goodwill": "181300000", "inventory": "427100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1443300000", "longTermDebt": "520400000", "shortTermDebt": "59800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "150600000", "reportedCurrency": "USD", "retainedEarnings": "137800000", "totalLiabilities": "1050100000", "otherCurrentAssets": "29300000", "totalCurrentAssets": "765800000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677500000", "currentAccountsPayable": "162200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "335900000", "shortLongTermDebtTotal": "782700000", "totalShareholderEquity": "393200000", "capitalLeaseObligations": "257800000", "otherCurrentLiabilities": "88800000", "totalCurrentLiabilities": "310800000", "otherNonCurrentLiabilities": "13200000", "totalNonCurrentLiabilities": "739300000", "cashAndShortTermInvestments": "19000000", "commonStockSharesOutstanding": "42750348", "intangibleAssetsExcludingGoodwill": "150600000", "cashAndCashEquivalentsAtCarryingValue": "19000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "130800000", "capitalExpenditures": "21400000", "changeInReceivables": "6100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37300000", "cashflowFromInvestment": "-91900000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59500000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 2112300000, "cost_of_revenue": 1434200000, "gross_profit": 678100000, "ebit": 107300000, "ebitda": 159600000, "pretax_income": 75200000, "tax_provision": 1300000, "net_income": 73900000, "net_income_to_common": 73900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17300000, "total_current_assets": 765400000, "total_assets": 1168500000, "short_term_debt": 9700000, "long_term_debt": 553700000, "total_debt": 563400000, "total_liabilities": 866700000, "total_equity": 301800000, "shares_outstanding": 42633309, "goodwill_and_intangibles": 304000000 }, "cash_flow": { "operating_cash_flow": 78100000, "capital_expenditure": 19900000, "free_cash_flow": 98000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329193, "ticker_id": 3619, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107300000", "ebitda": "159600000", "netIncome": "73900000", "grossProfit": "678100000", "depreciation": "None", "totalRevenue": "2112300000", "costOfRevenue": "1434200000", "interestIncome": "None", "incomeBeforeTax": "75200000", "interestExpense": "32100000", "operatingIncome": "107300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "570800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52300000", "sellingGeneralAndAdministrative": "578800000", "netIncomeFromContinuingOperations": "73900000" }, "balance": { "goodwill": "148400000", "inventory": "411700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1168500000", "longTermDebt": "553700000", "shortTermDebt": "9700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "155600000", "reportedCurrency": "USD", "retainedEarnings": "60100000", "totalLiabilities": "866700000", "otherCurrentAssets": "41100000", "totalCurrentAssets": "765400000", "currentLongTermDebt": "4500000", "longTermInvestments": "1100000", "shortTermInvestments": "700000", "currentNetReceivables": "295300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403100000", "currentAccountsPayable": "184600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88400000", "shortLongTermDebtTotal": "572900000", "totalShareholderEquity": "301800000", "capitalLeaseObligations": "14700000", "otherCurrentLiabilities": "88100000", "totalCurrentLiabilities": "282400000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "584300000", "cashAndShortTermInvestments": "17300000", "commonStockSharesOutstanding": "42633309", "intangibleAssetsExcludingGoodwill": "155600000", "cashAndCashEquivalentsAtCarryingValue": "17300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38500000", "operatingCashflow": "78100000", "capitalExpenditures": "19900000", "changeInReceivables": "-43400000", "changeInExchangeRate": "-200000", "cashflowFromFinancing": "86800000", "cashflowFromInvestment": "-164100000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2112300000, "cost_of_revenue": 1434200000, "gross_profit": 678100000, "research_and_development": 0, "selling_general_admin": 578800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107300000, "depreciation_amortisation": 52300000, "ebitda": 159600000, "interest_expense": 32100000, "interest_income": null, "other_non_operating": null, "pretax_income": 75200000, "tax_provision": 1300000, "effective_tax_rate": null, "net_income": 73900000, "net_income_continuing_ops": 73900000, "net_income_to_common": 73900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17300000, "short_term_investments": 700000, "net_receivables": 295300000, "inventory": 411700000, "other_current_assets": null, "total_current_assets": 765400000, "net_ppe": null, "goodwill": 148400000, "intangible_assets": 155600000, "goodwill_and_intangibles": 304000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 403100000, "total_assets": 1168500000, "short_term_debt": 9700000, "accounts_payable": 184600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282400000, "long_term_debt": 553700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 584300000, "total_liabilities": 866700000, "total_debt": 563400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60100000, "total_equity": 301800000, "shares_outstanding": 42633309, "operating_cash_flow": 78100000, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86800000, "free_cash_flow": 98000000, "net_change_in_cash": 600000 }, "raw_data": { "income": { "ebit": "107300000", "ebitda": "159600000", "netIncome": "73900000", "grossProfit": "678100000", "depreciation": "None", "totalRevenue": "2112300000", "costOfRevenue": "1434200000", "interestIncome": "None", "incomeBeforeTax": "75200000", "interestExpense": "32100000", "operatingIncome": "107300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "570800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52300000", "sellingGeneralAndAdministrative": "578800000", "netIncomeFromContinuingOperations": "73900000" }, "balance": { "goodwill": "148400000", "inventory": "411700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1168500000", "longTermDebt": "553700000", "shortTermDebt": "9700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "155600000", "reportedCurrency": "USD", "retainedEarnings": "60100000", "totalLiabilities": "866700000", "otherCurrentAssets": "41100000", "totalCurrentAssets": "765400000", "currentLongTermDebt": "4500000", "longTermInvestments": "1100000", "shortTermInvestments": "700000", "currentNetReceivables": "295300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403100000", "currentAccountsPayable": "184600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88400000", "shortLongTermDebtTotal": "572900000", "totalShareholderEquity": "301800000", "capitalLeaseObligations": "14700000", "otherCurrentLiabilities": "88100000", "totalCurrentLiabilities": "282400000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "584300000", "cashAndShortTermInvestments": "17300000", "commonStockSharesOutstanding": "42633309", "intangibleAssetsExcludingGoodwill": "155600000", "cashAndCashEquivalentsAtCarryingValue": "17300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38500000", "operatingCashflow": "78100000", "capitalExpenditures": "19900000", "changeInReceivables": "-43400000", "changeInExchangeRate": "-200000", "cashflowFromFinancing": "86800000", "cashflowFromInvestment": "-164100000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52300000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 940100000, "cost_of_revenue": 621300000, "gross_profit": 318800000, "ebit": -25900000, "ebitda": 9200000, "pretax_income": -33900000, "tax_provision": -9800000, "net_income": -26600000, "net_income_to_common": -26600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84000000, "total_current_assets": 1882000000, "total_assets": 3457500000, "short_term_debt": 135900000, "long_term_debt": 531900000, "total_debt": 667800000, "total_liabilities": 1809400000, "total_equity": 1621600000, "shares_outstanding": 44586582, "goodwill_and_intangibles": 799500000 }, "cash_flow": { "operating_cash_flow": -122100000, "capital_expenditure": 23000000, "free_cash_flow": -99100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329156, "ticker_id": 3619, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25900000", "ebitda": "9200000", "netIncome": "-26600000", "grossProfit": "318800000", "depreciation": "None", "totalRevenue": "940100000", "costOfRevenue": "621300000", "interestIncome": "None", "incomeBeforeTax": "-33900000", "interestExpense": "8000000", "operatingIncome": "-25900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9800000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "344700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "316400000", "netIncomeFromContinuingOperations": "-24100000" }, "balance": { "goodwill": "567700000", "inventory": "1107900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3457500000", "longTermDebt": "531900000", "shortTermDebt": "135900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "231800000", "reportedCurrency": "USD", "retainedEarnings": "1165100000", "totalLiabilities": "1809400000", "otherCurrentAssets": "80400000", "totalCurrentAssets": "1882000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1575500000", "currentAccountsPayable": "454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1132700000", "totalShareholderEquity": "1621600000", "capitalLeaseObligations": "596900000", "otherCurrentLiabilities": "218700000", "totalCurrentLiabilities": "808600000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1000800000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "44586582", "intangibleAssetsExcludingGoodwill": "231800000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-203700000", "operatingCashflow": "-122100000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117300000", "cashflowFromInvestment": "-101600000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 940100000, "cost_of_revenue": 621300000, "gross_profit": 318800000, "research_and_development": null, "selling_general_admin": 316400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25900000, "depreciation_amortisation": 35100000, "ebitda": 9200000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": -33900000, "tax_provision": -9800000, "effective_tax_rate": null, "net_income": -26600000, "net_income_continuing_ops": -24100000, "net_income_to_common": -26600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84000000, "short_term_investments": null, "net_receivables": 609700000, "inventory": 1107900000, "other_current_assets": null, "total_current_assets": 1882000000, "net_ppe": null, "goodwill": 567700000, "intangible_assets": 231800000, "goodwill_and_intangibles": 799500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1575500000, "total_assets": 3457500000, "short_term_debt": 135900000, "accounts_payable": 454000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 808600000, "long_term_debt": 531900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1000800000, "total_liabilities": 1809400000, "total_debt": 667800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1165100000, "total_equity": 1621600000, "shares_outstanding": 44586582, "operating_cash_flow": -122100000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117300000, "free_cash_flow": -99100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25900000", "ebitda": "9200000", "netIncome": "-26600000", "grossProfit": "318800000", "depreciation": "None", "totalRevenue": "940100000", "costOfRevenue": "621300000", "interestIncome": "None", "incomeBeforeTax": "-33900000", "interestExpense": "8000000", "operatingIncome": "-25900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9800000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "344700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "316400000", "netIncomeFromContinuingOperations": "-24100000" }, "balance": { "goodwill": "567700000", "inventory": "1107900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3457500000", "longTermDebt": "531900000", "shortTermDebt": "135900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "231800000", "reportedCurrency": "USD", "retainedEarnings": "1165100000", "totalLiabilities": "1809400000", "otherCurrentAssets": "80400000", "totalCurrentAssets": "1882000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1575500000", "currentAccountsPayable": "454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1132700000", "totalShareholderEquity": "1621600000", "capitalLeaseObligations": "596900000", "otherCurrentLiabilities": "218700000", "totalCurrentLiabilities": "808600000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1000800000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "44586582", "intangibleAssetsExcludingGoodwill": "231800000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-203700000", "operatingCashflow": "-122100000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117300000", "cashflowFromInvestment": "-101600000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35100000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1045600000, "cost_of_revenue": 688800000, "gross_profit": 356800000, "ebit": -5000000, "ebitda": 29700000, "pretax_income": -13200000, "tax_provision": -5400000, "net_income": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190600000, "total_current_assets": 1698800000, "total_assets": 3219600000, "short_term_debt": 134400000, "long_term_debt": 381500000, "total_debt": 515900000, "total_liabilities": 1536400000, "total_equity": 1659200000, "shares_outstanding": 44619888, "goodwill_and_intangibles": 750400000 }, "cash_flow": { "operating_cash_flow": 164800000, "capital_expenditure": 14500000, "free_cash_flow": 179300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329157, "ticker_id": 3619, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5000000", "ebitda": "29700000", "netIncome": "-9000000", "grossProfit": "356800000", "depreciation": "None", "totalRevenue": "1045600000", "costOfRevenue": "688800000", "interestIncome": "None", "incomeBeforeTax": "-13200000", "interestExpense": "8200000", "operatingIncome": "-5000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5400000", "reportedCurrency": "USD", "netInterestIncome": "-8200000", "nonInterestIncome": "None", "operatingExpenses": "361800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34700000", "sellingGeneralAndAdministrative": "332800000", "netIncomeFromContinuingOperations": "-7800000" }, "balance": { "goodwill": "530400000", "inventory": "876500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3219600000", "longTermDebt": "381500000", "shortTermDebt": "134400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "220000000", "reportedCurrency": "USD", "retainedEarnings": "1191700000", "totalLiabilities": "1536400000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "1698800000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1520800000", "currentAccountsPayable": "310800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "980000000", "totalShareholderEquity": "1659200000", "capitalLeaseObligations": "594600000", "otherCurrentLiabilities": "241600000", "totalCurrentLiabilities": "686800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "190600000", "commonStockSharesOutstanding": "44619888", "intangibleAssetsExcludingGoodwill": "220000000", "cashAndCashEquivalentsAtCarryingValue": "190600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "88800000", "operatingCashflow": "164800000", "capitalExpenditures": "14500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51400000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045600000, "cost_of_revenue": 688800000, "gross_profit": 356800000, "research_and_development": null, "selling_general_admin": 332800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5000000, "depreciation_amortisation": 34700000, "ebitda": 29700000, "interest_expense": 8200000, "interest_income": null, "other_non_operating": null, "pretax_income": -13200000, "tax_provision": -5400000, "effective_tax_rate": null, "net_income": -9000000, "net_income_continuing_ops": -7800000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190600000, "short_term_investments": null, "net_receivables": 546800000, "inventory": 876500000, "other_current_assets": null, "total_current_assets": 1698800000, "net_ppe": null, "goodwill": 530400000, "intangible_assets": 220000000, "goodwill_and_intangibles": 750400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1520800000, "total_assets": 3219600000, "short_term_debt": 134400000, "accounts_payable": 310800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686800000, "long_term_debt": 381500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 849600000, "total_liabilities": 1536400000, "total_debt": 515900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1191700000, "total_equity": 1659200000, "shares_outstanding": 44619888, "operating_cash_flow": 164800000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51400000, "free_cash_flow": 179300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5000000", "ebitda": "29700000", "netIncome": "-9000000", "grossProfit": "356800000", "depreciation": "None", "totalRevenue": "1045600000", "costOfRevenue": "688800000", "interestIncome": "None", "incomeBeforeTax": "-13200000", "interestExpense": "8200000", "operatingIncome": "-5000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5400000", "reportedCurrency": "USD", "netInterestIncome": "-8200000", "nonInterestIncome": "None", "operatingExpenses": "361800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34700000", "sellingGeneralAndAdministrative": "332800000", "netIncomeFromContinuingOperations": "-7800000" }, "balance": { "goodwill": "530400000", "inventory": "876500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3219600000", "longTermDebt": "381500000", "shortTermDebt": "134400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "220000000", "reportedCurrency": "USD", "retainedEarnings": "1191700000", "totalLiabilities": "1536400000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "1698800000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1520800000", "currentAccountsPayable": "310800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "980000000", "totalShareholderEquity": "1659200000", "capitalLeaseObligations": "594600000", "otherCurrentLiabilities": "241600000", "totalCurrentLiabilities": "686800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "190600000", "commonStockSharesOutstanding": "44619888", "intangibleAssetsExcludingGoodwill": "220000000", "cashAndCashEquivalentsAtCarryingValue": "190600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "88800000", "operatingCashflow": "164800000", "capitalExpenditures": "14500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51400000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35100000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1258200000, "cost_of_revenue": 821000000, "gross_profit": 437200000, "ebit": 85200000, "ebitda": 120600000, "pretax_income": 76100000, "tax_provision": 15500000, "net_income": 59100000, "net_income_to_common": 59100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106900000, "total_current_assets": 1770400000, "total_assets": 3267400000, "short_term_debt": 128400000, "long_term_debt": 384500000, "total_debt": 512900000, "total_liabilities": 1542900000, "total_equity": 1701700000, "shares_outstanding": 45035242, "goodwill_and_intangibles": 749200000 }, "cash_flow": { "operating_cash_flow": 128600000, "capital_expenditure": 10100000, "free_cash_flow": 138700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329159, "ticker_id": 3619, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85200000", "ebitda": "120600000", "netIncome": "59100000", "grossProfit": "437200000", "depreciation": "None", "totalRevenue": "1258200000", "costOfRevenue": "821000000", "interestIncome": "None", "incomeBeforeTax": "76100000", "interestExpense": "9100000", "operatingIncome": "85200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "352000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "821000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "323600000", "netIncomeFromContinuingOperations": "60600000" }, "balance": { "goodwill": "522200000", "inventory": "962600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3267400000", "longTermDebt": "384500000", "shortTermDebt": "128400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "227000000", "reportedCurrency": "USD", "retainedEarnings": "1200700000", "totalLiabilities": "1542900000", "otherCurrentAssets": "89900000", "totalCurrentAssets": "1770400000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1497000000", "currentAccountsPayable": "341700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "955600000", "totalShareholderEquity": "1701700000", "capitalLeaseObligations": "567200000", "otherCurrentLiabilities": "241300000", "totalCurrentLiabilities": "711400000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "831500000", "cashAndShortTermInvestments": "106900000", "commonStockSharesOutstanding": "45035242", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "106900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "55400000", "operatingCashflow": "128600000", "capitalExpenditures": "10100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84500000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "5600000", "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": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1258200000, "cost_of_revenue": 821000000, "gross_profit": 437200000, "research_and_development": null, "selling_general_admin": 323600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85200000, "depreciation_amortisation": 35400000, "ebitda": 120600000, "interest_expense": 9100000, "interest_income": null, "other_non_operating": null, "pretax_income": 76100000, "tax_provision": 15500000, "effective_tax_rate": null, "net_income": 59100000, "net_income_continuing_ops": 60600000, "net_income_to_common": 59100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106900000, "short_term_investments": null, "net_receivables": 611000000, "inventory": 962600000, "other_current_assets": null, "total_current_assets": 1770400000, "net_ppe": null, "goodwill": 522200000, "intangible_assets": 227000000, "goodwill_and_intangibles": 749200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1497000000, "total_assets": 3267400000, "short_term_debt": 128400000, "accounts_payable": 341700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711400000, "long_term_debt": 384500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 831500000, "total_liabilities": 1542900000, "total_debt": 512900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1200700000, "total_equity": 1701700000, "shares_outstanding": 45035242, "operating_cash_flow": 128600000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84500000, "free_cash_flow": 138700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85200000", "ebitda": "120600000", "netIncome": "59100000", "grossProfit": "437200000", "depreciation": "None", "totalRevenue": "1258200000", "costOfRevenue": "821000000", "interestIncome": "None", "incomeBeforeTax": "76100000", "interestExpense": "9100000", "operatingIncome": "85200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "352000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "821000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "323600000", "netIncomeFromContinuingOperations": "60600000" }, "balance": { "goodwill": "522200000", "inventory": "962600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3267400000", "longTermDebt": "384500000", "shortTermDebt": "128400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "227000000", "reportedCurrency": "USD", "retainedEarnings": "1200700000", "totalLiabilities": "1542900000", "otherCurrentAssets": "89900000", "totalCurrentAssets": "1770400000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1497000000", "currentAccountsPayable": "341700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "955600000", "totalShareholderEquity": "1701700000", "capitalLeaseObligations": "567200000", "otherCurrentLiabilities": "241300000", "totalCurrentLiabilities": "711400000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "831500000", "cashAndShortTermInvestments": "106900000", "commonStockSharesOutstanding": "45035242", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "106900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "55400000", "operatingCashflow": "128600000", "capitalExpenditures": "10100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84500000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "5600000", "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": "35400000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1461600000, "cost_of_revenue": 930200000, "gross_profit": 531400000, "ebit": 187400000, "ebitda": 222700000, "pretax_income": 177100000, "tax_provision": 45000000, "net_income": 129000000, "net_income_to_common": 129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78600000, "total_current_assets": 1816700000, "total_assets": 3332900000, "short_term_debt": 126300000, "long_term_debt": 466000000, "total_debt": 592300000, "total_liabilities": 1680300000, "total_equity": 1630300000, "shares_outstanding": 45245000, "goodwill_and_intangibles": 760400000 }, "cash_flow": { "operating_cash_flow": 136700000, "capital_expenditure": 14300000, "free_cash_flow": 151000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329160, "ticker_id": 3619, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187400000", "ebitda": "222700000", "netIncome": "129000000", "grossProfit": "531400000", "depreciation": "None", "totalRevenue": "1461600000", "costOfRevenue": "930200000", "interestIncome": "None", "incomeBeforeTax": "177100000", "interestExpense": "10300000", "operatingIncome": "187400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "315500000", "netIncomeFromContinuingOperations": "132100000" }, "balance": { "goodwill": "522600000", "inventory": "1016300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3332900000", "longTermDebt": "466000000", "shortTermDebt": "126300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "237800000", "reportedCurrency": "USD", "retainedEarnings": "1141600000", "totalLiabilities": "1680300000", "otherCurrentAssets": "73500000", "totalCurrentAssets": "1816700000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516200000", "currentAccountsPayable": "391400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1041500000", "totalShareholderEquity": "1630300000", "capitalLeaseObligations": "571600000", "otherCurrentLiabilities": "215000000", "totalCurrentLiabilities": "755000000", "otherNonCurrentLiabilities": "10100000", "totalNonCurrentLiabilities": "925300000", "cashAndShortTermInvestments": "78600000", "commonStockSharesOutstanding": "45245000", "intangibleAssetsExcludingGoodwill": "237800000", "cashAndCashEquivalentsAtCarryingValue": "78600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "17400000", "operatingCashflow": "136700000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98700000", "cashflowFromInvestment": "-16900000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1461600000, "cost_of_revenue": 930200000, "gross_profit": 531400000, "research_and_development": null, "selling_general_admin": 315500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187400000, "depreciation_amortisation": 35300000, "ebitda": 222700000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": 177100000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": 129000000, "net_income_continuing_ops": 132100000, "net_income_to_common": 129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78600000, "short_term_investments": null, "net_receivables": 648300000, "inventory": 1016300000, "other_current_assets": null, "total_current_assets": 1816700000, "net_ppe": null, "goodwill": 522600000, "intangible_assets": 237800000, "goodwill_and_intangibles": 760400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1516200000, "total_assets": 3332900000, "short_term_debt": 126300000, "accounts_payable": 391400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 755000000, "long_term_debt": 466000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925300000, "total_liabilities": 1680300000, "total_debt": 592300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1141600000, "total_equity": 1630300000, "shares_outstanding": 45245000, "operating_cash_flow": 136700000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98700000, "free_cash_flow": 151000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187400000", "ebitda": "222700000", "netIncome": "129000000", "grossProfit": "531400000", "depreciation": "None", "totalRevenue": "1461600000", "costOfRevenue": "930200000", "interestIncome": "None", "incomeBeforeTax": "177100000", "interestExpense": "10300000", "operatingIncome": "187400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "315500000", "netIncomeFromContinuingOperations": "132100000" }, "balance": { "goodwill": "522600000", "inventory": "1016300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3332900000", "longTermDebt": "466000000", "shortTermDebt": "126300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "237800000", "reportedCurrency": "USD", "retainedEarnings": "1141600000", "totalLiabilities": "1680300000", "otherCurrentAssets": "73500000", "totalCurrentAssets": "1816700000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516200000", "currentAccountsPayable": "391400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1041500000", "totalShareholderEquity": "1630300000", "capitalLeaseObligations": "571600000", "otherCurrentLiabilities": "215000000", "totalCurrentLiabilities": "755000000", "otherNonCurrentLiabilities": "10100000", "totalNonCurrentLiabilities": "925300000", "cashAndShortTermInvestments": "78600000", "commonStockSharesOutstanding": "45245000", "intangibleAssetsExcludingGoodwill": "237800000", "cashAndCashEquivalentsAtCarryingValue": "78600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "17400000", "operatingCashflow": "136700000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98700000", "cashflowFromInvestment": "-16900000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 939400000, "cost_of_revenue": 629600000, "gross_profit": 309800000, "ebit": -29500000, "ebitda": 5900000, "pretax_income": -36900000, "tax_provision": -9400000, "net_income": -27300000, "net_income_to_common": -27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56600000, "total_current_assets": 1747000000, "total_assets": 3258400000, "short_term_debt": 125300000, "long_term_debt": 499100000, "total_debt": 624400000, "total_liabilities": 1688200000, "total_equity": 1551000000, "shares_outstanding": 45085000, "goodwill_and_intangibles": 769100000 }, "cash_flow": { "operating_cash_flow": -129600000, "capital_expenditure": 14800000, "free_cash_flow": -114800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329161, "ticker_id": 3619, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29500000", "ebitda": "5900000", "netIncome": "-27300000", "grossProfit": "309800000", "depreciation": "None", "totalRevenue": "939400000", "costOfRevenue": "629600000", "interestIncome": "None", "incomeBeforeTax": "-36900000", "interestExpense": "7400000", "operatingIncome": "-29500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-9400000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "339300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "309500000", "netIncomeFromContinuingOperations": "-27500000" }, "balance": { "goodwill": "520000000", "inventory": "1032100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3258400000", "longTermDebt": "499100000", "shortTermDebt": "125300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "249100000", "reportedCurrency": "USD", "retainedEarnings": "1012600000", "totalLiabilities": "1688200000", "otherCurrentAssets": "75100000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "583200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1511400000", "currentAccountsPayable": "432500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1062500000", "totalShareholderEquity": "1551000000", "capitalLeaseObligations": "559500000", "otherCurrentLiabilities": "183000000", "totalCurrentLiabilities": "740800000", "otherNonCurrentLiabilities": "10200000", "totalNonCurrentLiabilities": "947400000", "cashAndShortTermInvestments": "56600000", "commonStockSharesOutstanding": "45085000", "intangibleAssetsExcludingGoodwill": "249100000", "cashAndCashEquivalentsAtCarryingValue": "56600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-204400000", "operatingCashflow": "-129600000", "capitalExpenditures": "14800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100000000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939400000, "cost_of_revenue": 629600000, "gross_profit": 309800000, "research_and_development": null, "selling_general_admin": 309500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29500000, "depreciation_amortisation": 35400000, "ebitda": 5900000, "interest_expense": 7400000, "interest_income": null, "other_non_operating": null, "pretax_income": -36900000, "tax_provision": -9400000, "effective_tax_rate": null, "net_income": -27300000, "net_income_continuing_ops": -27500000, "net_income_to_common": -27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56600000, "short_term_investments": null, "net_receivables": 583200000, "inventory": 1032100000, "other_current_assets": null, "total_current_assets": 1747000000, "net_ppe": null, "goodwill": 520000000, "intangible_assets": 249100000, "goodwill_and_intangibles": 769100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1511400000, "total_assets": 3258400000, "short_term_debt": 125300000, "accounts_payable": 432500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740800000, "long_term_debt": 499100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 947400000, "total_liabilities": 1688200000, "total_debt": 624400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1012600000, "total_equity": 1551000000, "shares_outstanding": 45085000, "operating_cash_flow": -129600000, "stock_based_compensation": 13600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100000000, "free_cash_flow": -114800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29500000", "ebitda": "5900000", "netIncome": "-27300000", "grossProfit": "309800000", "depreciation": "None", "totalRevenue": "939400000", "costOfRevenue": "629600000", "interestIncome": "None", "incomeBeforeTax": "-36900000", "interestExpense": "7400000", "operatingIncome": "-29500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-9400000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "339300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "309500000", "netIncomeFromContinuingOperations": "-27500000" }, "balance": { "goodwill": "520000000", "inventory": "1032100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3258400000", "longTermDebt": "499100000", "shortTermDebt": "125300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "249100000", "reportedCurrency": "USD", "retainedEarnings": "1012600000", "totalLiabilities": "1688200000", "otherCurrentAssets": "75100000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "583200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1511400000", "currentAccountsPayable": "432500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1062500000", "totalShareholderEquity": "1551000000", "capitalLeaseObligations": "559500000", "otherCurrentLiabilities": "183000000", "totalCurrentLiabilities": "740800000", "otherNonCurrentLiabilities": "10200000", "totalNonCurrentLiabilities": "947400000", "cashAndShortTermInvestments": "56600000", "commonStockSharesOutstanding": "45085000", "intangibleAssetsExcludingGoodwill": "249100000", "cashAndCashEquivalentsAtCarryingValue": "56600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-204400000", "operatingCashflow": "-129600000", "capitalExpenditures": "14800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100000000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1013100000, "cost_of_revenue": 675500000, "gross_profit": 337600000, "ebit": -24900000, "ebitda": 10700000, "pretax_income": -31600000, "tax_provision": -10100000, "net_income": -21700000, "net_income_to_common": -21700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107100000, "total_current_assets": 1549600000, "total_assets": 3070800000, "short_term_debt": 124200000, "long_term_debt": 383900000, "total_debt": 508100000, "total_liabilities": 1478900000, "total_equity": 1572500000, "shares_outstanding": 45648000, "goodwill_and_intangibles": 779100000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 10400000, "free_cash_flow": 129800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329162, "ticker_id": 3619, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24900000", "ebitda": "10700000", "netIncome": "-21700000", "grossProfit": "337600000", "depreciation": "None", "totalRevenue": "1013100000", "costOfRevenue": "675500000", "interestIncome": "None", "incomeBeforeTax": "-31600000", "interestExpense": "6700000", "operatingIncome": "-24900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10100000", "reportedCurrency": "USD", "netInterestIncome": "-6700000", "nonInterestIncome": "None", "operatingExpenses": "362500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "364500000", "netIncomeFromContinuingOperations": "-21500000" }, "balance": { "goodwill": "518100000", "inventory": "827200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070800000", "longTermDebt": "383900000", "shortTermDebt": "124200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261000000", "reportedCurrency": "USD", "retainedEarnings": "1039900000", "totalLiabilities": "1478900000", "otherCurrentAssets": "55900000", "totalCurrentAssets": "1549600000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1521200000", "currentAccountsPayable": "315500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "951300000", "totalShareholderEquity": "1572500000", "capitalLeaseObligations": "563100000", "otherCurrentLiabilities": "201100000", "totalCurrentLiabilities": "640800000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "838100000", "cashAndShortTermInvestments": "107100000", "commonStockSharesOutstanding": "45648000", "intangibleAssetsExcludingGoodwill": "261000000", "cashAndCashEquivalentsAtCarryingValue": "107100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "63200000", "operatingCashflow": "119400000", "capitalExpenditures": "10400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60400000", "cashflowFromInvestment": "-36800000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1013100000, "cost_of_revenue": 675500000, "gross_profit": 337600000, "research_and_development": 12300000, "selling_general_admin": 364500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24900000, "depreciation_amortisation": 35600000, "ebitda": 10700000, "interest_expense": 6700000, "interest_income": null, "other_non_operating": null, "pretax_income": -31600000, "tax_provision": -10100000, "effective_tax_rate": null, "net_income": -21700000, "net_income_continuing_ops": -21500000, "net_income_to_common": -21700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107100000, "short_term_investments": null, "net_receivables": 559400000, "inventory": 827200000, "other_current_assets": null, "total_current_assets": 1549600000, "net_ppe": null, "goodwill": 518100000, "intangible_assets": 261000000, "goodwill_and_intangibles": 779100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1521200000, "total_assets": 3070800000, "short_term_debt": 124200000, "accounts_payable": 315500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 640800000, "long_term_debt": 383900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 838100000, "total_liabilities": 1478900000, "total_debt": 508100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1039900000, "total_equity": 1572500000, "shares_outstanding": 45648000, "operating_cash_flow": 119400000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60400000, "free_cash_flow": 129800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24900000", "ebitda": "10700000", "netIncome": "-21700000", "grossProfit": "337600000", "depreciation": "None", "totalRevenue": "1013100000", "costOfRevenue": "675500000", "interestIncome": "None", "incomeBeforeTax": "-31600000", "interestExpense": "6700000", "operatingIncome": "-24900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10100000", "reportedCurrency": "USD", "netInterestIncome": "-6700000", "nonInterestIncome": "None", "operatingExpenses": "362500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "364500000", "netIncomeFromContinuingOperations": "-21500000" }, "balance": { "goodwill": "518100000", "inventory": "827200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070800000", "longTermDebt": "383900000", "shortTermDebt": "124200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261000000", "reportedCurrency": "USD", "retainedEarnings": "1039900000", "totalLiabilities": "1478900000", "otherCurrentAssets": "55900000", "totalCurrentAssets": "1549600000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1521200000", "currentAccountsPayable": "315500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "951300000", "totalShareholderEquity": "1572500000", "capitalLeaseObligations": "563100000", "otherCurrentLiabilities": "201100000", "totalCurrentLiabilities": "640800000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "838100000", "cashAndShortTermInvestments": "107100000", "commonStockSharesOutstanding": "45648000", "intangibleAssetsExcludingGoodwill": "261000000", "cashAndCashEquivalentsAtCarryingValue": "107100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "63200000", "operatingCashflow": "119400000", "capitalExpenditures": "10400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60400000", "cashflowFromInvestment": "-36800000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1208800000, "cost_of_revenue": 797800000, "gross_profit": 411000000, "ebit": 69900000, "ebitda": 105800000, "pretax_income": 60400000, "tax_provision": 15800000, "net_income": 44400000, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85500000, "total_current_assets": 1640700000, "total_assets": 3146200000, "short_term_debt": 118900000, "long_term_debt": 405900000, "total_debt": 524800000, "total_liabilities": 1503700000, "total_equity": 1623300000, "shares_outstanding": 45648000, "goodwill_and_intangibles": 778200000 }, "cash_flow": { "operating_cash_flow": 115900000, "capital_expenditure": 10300000, "free_cash_flow": 126200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329164, "ticker_id": 3619, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69900000", "ebitda": "105800000", "netIncome": "44400000", "grossProfit": "411000000", "depreciation": "None", "totalRevenue": "1208800000", "costOfRevenue": "797800000", "interestIncome": "None", "incomeBeforeTax": "60400000", "interestExpense": "9500000", "operatingIncome": "69900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15800000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "341100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "797800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35900000", "sellingGeneralAndAdministrative": "349100000", "netIncomeFromContinuingOperations": "44600000" }, "balance": { "goodwill": "509900000", "inventory": "884900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3146200000", "longTermDebt": "405900000", "shortTermDebt": "118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "268300000", "reportedCurrency": "USD", "retainedEarnings": "1061600000", "totalLiabilities": "1503700000", "otherCurrentAssets": "91400000", "totalCurrentAssets": "1640700000", "currentLongTermDebt": "4700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "578900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505500000", "currentAccountsPayable": "327800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "963100000", "totalShareholderEquity": "1623300000", "capitalLeaseObligations": "552500000", "otherCurrentLiabilities": "202300000", "totalCurrentLiabilities": "649000000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "854700000", "cashAndShortTermInvestments": "85500000", "commonStockSharesOutstanding": "45648000", "intangibleAssetsExcludingGoodwill": "268300000", "cashAndCashEquivalentsAtCarryingValue": "85500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "53700000", "operatingCashflow": "115900000", "capitalExpenditures": "10300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81900000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1208800000, "cost_of_revenue": 797800000, "gross_profit": 411000000, "research_and_development": null, "selling_general_admin": 349100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69900000, "depreciation_amortisation": 35900000, "ebitda": 105800000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": 60400000, "tax_provision": 15800000, "effective_tax_rate": null, "net_income": 44400000, "net_income_continuing_ops": 44600000, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85500000, "short_term_investments": null, "net_receivables": 578900000, "inventory": 884900000, "other_current_assets": null, "total_current_assets": 1640700000, "net_ppe": null, "goodwill": 509900000, "intangible_assets": 268300000, "goodwill_and_intangibles": 778200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1505500000, "total_assets": 3146200000, "short_term_debt": 118900000, "accounts_payable": 327800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649000000, "long_term_debt": 405900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 854700000, "total_liabilities": 1503700000, "total_debt": 524800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1061600000, "total_equity": 1623300000, "shares_outstanding": 45648000, "operating_cash_flow": 115900000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81900000, "free_cash_flow": 126200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69900000", "ebitda": "105800000", "netIncome": "44400000", "grossProfit": "411000000", "depreciation": "None", "totalRevenue": "1208800000", "costOfRevenue": "797800000", "interestIncome": "None", "incomeBeforeTax": "60400000", "interestExpense": "9500000", "operatingIncome": "69900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15800000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "341100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "797800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35900000", "sellingGeneralAndAdministrative": "349100000", "netIncomeFromContinuingOperations": "44600000" }, "balance": { "goodwill": "509900000", "inventory": "884900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3146200000", "longTermDebt": "405900000", "shortTermDebt": "118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "268300000", "reportedCurrency": "USD", "retainedEarnings": "1061600000", "totalLiabilities": "1503700000", "otherCurrentAssets": "91400000", "totalCurrentAssets": "1640700000", "currentLongTermDebt": "4700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "578900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505500000", "currentAccountsPayable": "327800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "963100000", "totalShareholderEquity": "1623300000", "capitalLeaseObligations": "552500000", "otherCurrentLiabilities": "202300000", "totalCurrentLiabilities": "649000000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "854700000", "cashAndShortTermInvestments": "85500000", "commonStockSharesOutstanding": "45648000", "intangibleAssetsExcludingGoodwill": "268300000", "cashAndCashEquivalentsAtCarryingValue": "85500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "53700000", "operatingCashflow": "115900000", "capitalExpenditures": "10300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81900000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35900000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1413900000, "cost_of_revenue": 903600000, "gross_profit": 510300000, "ebit": 169600000, "ebitda": 204200000, "pretax_income": 160600000, "tax_provision": 40000000, "net_income": 120200000, "net_income_to_common": 120200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 1689600000, "total_assets": 3185400000, "short_term_debt": 117600000, "long_term_debt": 475300000, "total_debt": 592900000, "total_liabilities": 1589500000, "total_equity": 1576900000, "shares_outstanding": 45647328, "goodwill_and_intangibles": 788100000 }, "cash_flow": { "operating_cash_flow": 147400000, "capital_expenditure": 15200000, "free_cash_flow": 162600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329165, "ticker_id": 3619, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169600000", "ebitda": "204200000", "netIncome": "120200000", "grossProfit": "510300000", "depreciation": "None", "totalRevenue": "1413900000", "costOfRevenue": "903600000", "interestIncome": "None", "incomeBeforeTax": "160600000", "interestExpense": "9000000", "operatingIncome": "169600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "340700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "311200000", "netIncomeFromContinuingOperations": "120600000" }, "balance": { "goodwill": "509600000", "inventory": "935100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3185400000", "longTermDebt": "475300000", "shortTermDebt": "117600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "278500000", "reportedCurrency": "USD", "retainedEarnings": "1017200000", "totalLiabilities": "1589500000", "otherCurrentAssets": "72200000", "totalCurrentAssets": "1689600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "6800000", "currentNetReceivables": "610400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1495800000", "currentAccountsPayable": "347600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1009300000", "totalShareholderEquity": "1576900000", "capitalLeaseObligations": "529100000", "otherCurrentLiabilities": "190100000", "totalCurrentLiabilities": "683000000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "906500000", "cashAndShortTermInvestments": "71900000", "commonStockSharesOutstanding": "45647328", "intangibleAssetsExcludingGoodwill": "278500000", "cashAndCashEquivalentsAtCarryingValue": "71900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "63000000", "operatingCashflow": "147400000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4300000", "cashflowFromInvestment": "-112500000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1413900000, "cost_of_revenue": 903600000, "gross_profit": 510300000, "research_and_development": null, "selling_general_admin": 311200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169600000, "depreciation_amortisation": 34600000, "ebitda": 204200000, "interest_expense": 9000000, "interest_income": null, "other_non_operating": null, "pretax_income": 160600000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 120200000, "net_income_continuing_ops": 120600000, "net_income_to_common": 120200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71900000, "short_term_investments": 6800000, "net_receivables": 610400000, "inventory": 935100000, "other_current_assets": null, "total_current_assets": 1689600000, "net_ppe": null, "goodwill": 509600000, "intangible_assets": 278500000, "goodwill_and_intangibles": 788100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1495800000, "total_assets": 3185400000, "short_term_debt": 117600000, "accounts_payable": 347600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683000000, "long_term_debt": 475300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 906500000, "total_liabilities": 1589500000, "total_debt": 592900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1017200000, "total_equity": 1576900000, "shares_outstanding": 45647328, "operating_cash_flow": 147400000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4300000, "free_cash_flow": 162600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169600000", "ebitda": "204200000", "netIncome": "120200000", "grossProfit": "510300000", "depreciation": "None", "totalRevenue": "1413900000", "costOfRevenue": "903600000", "interestIncome": "None", "incomeBeforeTax": "160600000", "interestExpense": "9000000", "operatingIncome": "169600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "340700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "311200000", "netIncomeFromContinuingOperations": "120600000" }, "balance": { "goodwill": "509600000", "inventory": "935100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "3185400000", "longTermDebt": "475300000", "shortTermDebt": "117600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "278500000", "reportedCurrency": "USD", "retainedEarnings": "1017200000", "totalLiabilities": "1589500000", "otherCurrentAssets": "72200000", "totalCurrentAssets": "1689600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "6800000", "currentNetReceivables": "610400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1495800000", "currentAccountsPayable": "347600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1009300000", "totalShareholderEquity": "1576900000", "capitalLeaseObligations": "529100000", "otherCurrentLiabilities": "190100000", "totalCurrentLiabilities": "683000000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "906500000", "cashAndShortTermInvestments": "71900000", "commonStockSharesOutstanding": "45647328", "intangibleAssetsExcludingGoodwill": "278500000", "cashAndCashEquivalentsAtCarryingValue": "71900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "63000000", "operatingCashflow": "147400000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4300000", "cashflowFromInvestment": "-112500000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 904800000, "cost_of_revenue": 603600000, "gross_profit": 301200000, "ebit": -22300000, "ebitda": 10600000, "pretax_income": -29000000, "tax_provision": -9700000, "net_income": -19300000, "net_income_to_common": -19300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41500000, "total_current_assets": 1580000000, "total_assets": 2981400000, "short_term_debt": 112400000, "long_term_debt": 442700000, "total_debt": 555100000, "total_liabilities": 1507600000, "total_equity": 1473800000, "shares_outstanding": 45263984, "goodwill_and_intangibles": 753200000 }, "cash_flow": { "operating_cash_flow": -99300000, "capital_expenditure": 8900000, "free_cash_flow": -90400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329166, "ticker_id": 3619, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22300000", "ebitda": "10600000", "netIncome": "-19300000", "grossProfit": "301200000", "depreciation": "None", "totalRevenue": "904800000", "costOfRevenue": "603600000", "interestIncome": "None", "incomeBeforeTax": "-29000000", "interestExpense": "6700000", "operatingIncome": "-22300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9700000", "reportedCurrency": "USD", "netInterestIncome": "-6700000", "nonInterestIncome": "None", "operatingExpenses": "323500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32900000", "sellingGeneralAndAdministrative": "327700000", "netIncomeFromContinuingOperations": "-19300000" }, "balance": { "goodwill": "485200000", "inventory": "933600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2981400000", "longTermDebt": "442700000", "shortTermDebt": "112400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "268000000", "reportedCurrency": "USD", "retainedEarnings": "897000000", "totalLiabilities": "1507600000", "otherCurrentAssets": "73600000", "totalCurrentAssets": "1580000000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "531300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1401400000", "currentAccountsPayable": "390900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "937600000", "totalShareholderEquity": "1473800000", "capitalLeaseObligations": "489600000", "otherCurrentLiabilities": "166700000", "totalCurrentLiabilities": "670000000", "otherNonCurrentLiabilities": "10300000", "totalNonCurrentLiabilities": "837600000", "cashAndShortTermInvestments": "41500000", "commonStockSharesOutstanding": "45263984", "intangibleAssetsExcludingGoodwill": "268000000", "cashAndCashEquivalentsAtCarryingValue": "41500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-160900000", "operatingCashflow": "-99300000", "capitalExpenditures": "8900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65700000", "cashflowFromInvestment": "-7300000", "stockBasedCompensation": "10500000", "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": "32900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 904800000, "cost_of_revenue": 603600000, "gross_profit": 301200000, "research_and_development": null, "selling_general_admin": 327700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22300000, "depreciation_amortisation": 32900000, "ebitda": 10600000, "interest_expense": 6700000, "interest_income": null, "other_non_operating": null, "pretax_income": -29000000, "tax_provision": -9700000, "effective_tax_rate": null, "net_income": -19300000, "net_income_continuing_ops": -19300000, "net_income_to_common": -19300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41500000, "short_term_investments": 8700000, "net_receivables": 531300000, "inventory": 933600000, "other_current_assets": null, "total_current_assets": 1580000000, "net_ppe": null, "goodwill": 485200000, "intangible_assets": 268000000, "goodwill_and_intangibles": 753200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1401400000, "total_assets": 2981400000, "short_term_debt": 112400000, "accounts_payable": 390900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 670000000, "long_term_debt": 442700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 837600000, "total_liabilities": 1507600000, "total_debt": 555100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 897000000, "total_equity": 1473800000, "shares_outstanding": 45263984, "operating_cash_flow": -99300000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65700000, "free_cash_flow": -90400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22300000", "ebitda": "10600000", "netIncome": "-19300000", "grossProfit": "301200000", "depreciation": "None", "totalRevenue": "904800000", "costOfRevenue": "603600000", "interestIncome": "None", "incomeBeforeTax": "-29000000", "interestExpense": "6700000", "operatingIncome": "-22300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9700000", "reportedCurrency": "USD", "netInterestIncome": "-6700000", "nonInterestIncome": "None", "operatingExpenses": "323500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32900000", "sellingGeneralAndAdministrative": "327700000", "netIncomeFromContinuingOperations": "-19300000" }, "balance": { "goodwill": "485200000", "inventory": "933600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2981400000", "longTermDebt": "442700000", "shortTermDebt": "112400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "268000000", "reportedCurrency": "USD", "retainedEarnings": "897000000", "totalLiabilities": "1507600000", "otherCurrentAssets": "73600000", "totalCurrentAssets": "1580000000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "531300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1401400000", "currentAccountsPayable": "390900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "937600000", "totalShareholderEquity": "1473800000", "capitalLeaseObligations": "489600000", "otherCurrentLiabilities": "166700000", "totalCurrentLiabilities": "670000000", "otherNonCurrentLiabilities": "10300000", "totalNonCurrentLiabilities": "837600000", "cashAndShortTermInvestments": "41500000", "commonStockSharesOutstanding": "45263984", "intangibleAssetsExcludingGoodwill": "268000000", "cashAndCashEquivalentsAtCarryingValue": "41500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-160900000", "operatingCashflow": "-99300000", "capitalExpenditures": "8900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65700000", "cashflowFromInvestment": "-7300000", "stockBasedCompensation": "10500000", "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": "32900000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 965000000, "cost_of_revenue": 638400000, "gross_profit": 326600000, "ebit": -1900000, "ebitda": 32700000, "pretax_income": -8400000, "tax_provision": -5000000, "net_income": -3400000, "net_income_to_common": -3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82500000, "total_current_assets": 1405300000, "total_assets": 2828900000, "short_term_debt": 110700000, "long_term_debt": 367600000, "total_debt": 478300000, "total_liabilities": 1342800000, "total_equity": 1486100000, "shares_outstanding": 45162695, "goodwill_and_intangibles": 766300000 }, "cash_flow": { "operating_cash_flow": 107600000, "capital_expenditure": 6600000, "free_cash_flow": 114200000, "dividends_paid": 3200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329167, "ticker_id": 3619, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1900000", "ebitda": "32700000", "netIncome": "-3400000", "grossProfit": "326600000", "depreciation": "None", "totalRevenue": "965000000", "costOfRevenue": "638400000", "interestIncome": "None", "incomeBeforeTax": "-8400000", "interestExpense": "6500000", "operatingIncome": "-1900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "328500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "332800000", "netIncomeFromContinuingOperations": "-3400000" }, "balance": { "goodwill": "485500000", "inventory": "771200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2828900000", "longTermDebt": "367600000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "280800000", "reportedCurrency": "USD", "retainedEarnings": "916300000", "totalLiabilities": "1342800000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "1405300000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "490600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1423600000", "currentAccountsPayable": "270800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861400000", "totalShareholderEquity": "1486100000", "capitalLeaseObligations": "488500000", "otherCurrentLiabilities": "188800000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "11500000", "totalNonCurrentLiabilities": "764500000", "cashAndShortTermInvestments": "82500000", "commonStockSharesOutstanding": "45162695", "intangibleAssetsExcludingGoodwill": "280800000", "cashAndCashEquivalentsAtCarryingValue": "82500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3400000", "profitLoss": "None", "dividendPayout": "3200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "83500000", "operatingCashflow": "107600000", "capitalExpenditures": "6600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83400000", "cashflowFromInvestment": "-16800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965000000, "cost_of_revenue": 638400000, "gross_profit": 326600000, "research_and_development": null, "selling_general_admin": 332800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1900000, "depreciation_amortisation": 34600000, "ebitda": 32700000, "interest_expense": 6500000, "interest_income": null, "other_non_operating": null, "pretax_income": -8400000, "tax_provision": -5000000, "effective_tax_rate": null, "net_income": -3400000, "net_income_continuing_ops": -3400000, "net_income_to_common": -3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82500000, "short_term_investments": 8400000, "net_receivables": 490600000, "inventory": 771200000, "other_current_assets": null, "total_current_assets": 1405300000, "net_ppe": null, "goodwill": 485500000, "intangible_assets": 280800000, "goodwill_and_intangibles": 766300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1423600000, "total_assets": 2828900000, "short_term_debt": 110700000, "accounts_payable": 270800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578300000, "long_term_debt": 367600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 764500000, "total_liabilities": 1342800000, "total_debt": 478300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 916300000, "total_equity": 1486100000, "shares_outstanding": 45162695, "operating_cash_flow": 107600000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16800000, "dividends_paid": 3200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83400000, "free_cash_flow": 114200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1900000", "ebitda": "32700000", "netIncome": "-3400000", "grossProfit": "326600000", "depreciation": "None", "totalRevenue": "965000000", "costOfRevenue": "638400000", "interestIncome": "None", "incomeBeforeTax": "-8400000", "interestExpense": "6500000", "operatingIncome": "-1900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "328500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "332800000", "netIncomeFromContinuingOperations": "-3400000" }, "balance": { "goodwill": "485500000", "inventory": "771200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2828900000", "longTermDebt": "367600000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "280800000", "reportedCurrency": "USD", "retainedEarnings": "916300000", "totalLiabilities": "1342800000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "1405300000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "490600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1423600000", "currentAccountsPayable": "270800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861400000", "totalShareholderEquity": "1486100000", "capitalLeaseObligations": "488500000", "otherCurrentLiabilities": "188800000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "11500000", "totalNonCurrentLiabilities": "764500000", "cashAndShortTermInvestments": "82500000", "commonStockSharesOutstanding": "45162695", "intangibleAssetsExcludingGoodwill": "280800000", "cashAndCashEquivalentsAtCarryingValue": "82500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3400000", "profitLoss": "None", "dividendPayout": "3200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "83500000", "operatingCashflow": "107600000", "capitalExpenditures": "6600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83400000", "cashflowFromInvestment": "-16800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1145100000, "cost_of_revenue": 757000000, "gross_profit": 388100000, "ebit": 81200000, "ebitda": 112500000, "pretax_income": 74800000, "tax_provision": 17500000, "net_income": 57300000, "net_income_to_common": 57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74900000, "total_current_assets": 1573500000, "total_assets": 2989500000, "short_term_debt": 106400000, "long_term_debt": 433600000, "total_debt": 540000000, "total_liabilities": 1494000000, "total_equity": 1495500000, "shares_outstanding": 45747398, "goodwill_and_intangibles": 788600000 }, "cash_flow": { "operating_cash_flow": 88700000, "capital_expenditure": 12000000, "free_cash_flow": 100700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329169, "ticker_id": 3619, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81200000", "ebitda": "112500000", "netIncome": "57300000", "grossProfit": "388100000", "depreciation": "None", "totalRevenue": "1145100000", "costOfRevenue": "757000000", "interestIncome": "None", "incomeBeforeTax": "74800000", "interestExpense": "6400000", "operatingIncome": "81200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "306900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "757000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31300000", "sellingGeneralAndAdministrative": "311800000", "netIncomeFromContinuingOperations": "57300000" }, "balance": { "goodwill": "484400000", "inventory": "852200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2989500000", "longTermDebt": "433600000", "shortTermDebt": "106400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "304200000", "reportedCurrency": "USD", "retainedEarnings": "919700000", "totalLiabilities": "1494000000", "otherCurrentAssets": "102300000", "totalCurrentAssets": "1573500000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "9900000", "currentNetReceivables": "544100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1416000000", "currentAccountsPayable": "355300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616800000", "shortLongTermDebtTotal": "915500000", "totalShareholderEquity": "1495500000", "capitalLeaseObligations": "476600000", "otherCurrentLiabilities": "193000000", "totalCurrentLiabilities": "654700000", "otherNonCurrentLiabilities": "15200000", "totalNonCurrentLiabilities": "839300000", "cashAndShortTermInvestments": "74900000", "commonStockSharesOutstanding": "45747398", "intangibleAssetsExcludingGoodwill": "304200000", "cashAndCashEquivalentsAtCarryingValue": "74900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "39400000", "operatingCashflow": "88700000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51100000", "cashflowFromInvestment": "-134300000", "stockBasedCompensation": "5000000", "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": "31300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1145100000, "cost_of_revenue": 757000000, "gross_profit": 388100000, "research_and_development": null, "selling_general_admin": 311800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81200000, "depreciation_amortisation": 31300000, "ebitda": 112500000, "interest_expense": 6400000, "interest_income": null, "other_non_operating": null, "pretax_income": 74800000, "tax_provision": 17500000, "effective_tax_rate": null, "net_income": 57300000, "net_income_continuing_ops": 57300000, "net_income_to_common": 57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74900000, "short_term_investments": 9900000, "net_receivables": 544100000, "inventory": 852200000, "other_current_assets": null, "total_current_assets": 1573500000, "net_ppe": null, "goodwill": 484400000, "intangible_assets": 304200000, "goodwill_and_intangibles": 788600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1416000000, "total_assets": 2989500000, "short_term_debt": 106400000, "accounts_payable": 355300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 654700000, "long_term_debt": 433600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839300000, "total_liabilities": 1494000000, "total_debt": 540000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 919700000, "total_equity": 1495500000, "shares_outstanding": 45747398, "operating_cash_flow": 88700000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51100000, "free_cash_flow": 100700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81200000", "ebitda": "112500000", "netIncome": "57300000", "grossProfit": "388100000", "depreciation": "None", "totalRevenue": "1145100000", "costOfRevenue": "757000000", "interestIncome": "None", "incomeBeforeTax": "74800000", "interestExpense": "6400000", "operatingIncome": "81200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "306900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "757000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31300000", "sellingGeneralAndAdministrative": "311800000", "netIncomeFromContinuingOperations": "57300000" }, "balance": { "goodwill": "484400000", "inventory": "852200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2989500000", "longTermDebt": "433600000", "shortTermDebt": "106400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "304200000", "reportedCurrency": "USD", "retainedEarnings": "919700000", "totalLiabilities": "1494000000", "otherCurrentAssets": "102300000", "totalCurrentAssets": "1573500000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "9900000", "currentNetReceivables": "544100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1416000000", "currentAccountsPayable": "355300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616800000", "shortLongTermDebtTotal": "915500000", "totalShareholderEquity": "1495500000", "capitalLeaseObligations": "476600000", "otherCurrentLiabilities": "193000000", "totalCurrentLiabilities": "654700000", "otherNonCurrentLiabilities": "15200000", "totalNonCurrentLiabilities": "839300000", "cashAndShortTermInvestments": "74900000", "commonStockSharesOutstanding": "45747398", "intangibleAssetsExcludingGoodwill": "304200000", "cashAndCashEquivalentsAtCarryingValue": "74900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "39400000", "operatingCashflow": "88700000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51100000", "cashflowFromInvestment": "-134300000", "stockBasedCompensation": "5000000", "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": "31300000", "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": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "income_statement": { "revenue": 1353700000, "cost_of_revenue": 864300000, "gross_profit": 489400000, "ebit": 171300000, "ebitda": 202300000, "pretax_income": 164000000, "tax_provision": 40000000, "net_income": 124000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69600000, "total_current_assets": 1586000000, "total_assets": 2872500000, "short_term_debt": 95900000, "long_term_debt": 376400000, "total_debt": 472300000, "total_liabilities": 1437500000, "total_equity": 1435000000, "shares_outstanding": 45682976, "goodwill_and_intangibles": 708100000 }, "cash_flow": { "operating_cash_flow": 253800000, "capital_expenditure": 10300000, "free_cash_flow": 264100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329170, "ticker_id": 3619, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:11.613212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171300000", "ebitda": "202300000", "netIncome": "124000000", "grossProfit": "489400000", "depreciation": "None", "totalRevenue": "1353700000", "costOfRevenue": "864300000", "interestIncome": "None", "incomeBeforeTax": "164000000", "interestExpense": "7300000", "operatingIncome": "171300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "318100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "320600000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "433900000", "inventory": "865400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2872500000", "longTermDebt": "376400000", "shortTermDebt": "95900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "274200000", "reportedCurrency": "USD", "retainedEarnings": "862400000", "totalLiabilities": "1437500000", "otherCurrentAssets": "81400000", "totalCurrentAssets": "1586000000", "currentLongTermDebt": "4100000", "longTermInvestments": "None", "shortTermInvestments": "9900000", "currentNetReceivables": "569600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286500000", "currentAccountsPayable": "382300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828100000", "totalShareholderEquity": "1435000000", "capitalLeaseObligations": "447600000", "otherCurrentLiabilities": "179900000", "totalCurrentLiabilities": "682900000", "otherNonCurrentLiabilities": "370600000", "totalNonCurrentLiabilities": "754600000", "cashAndShortTermInvestments": "69600000", "commonStockSharesOutstanding": "45682976", "intangibleAssetsExcludingGoodwill": "274200000", "cashAndCashEquivalentsAtCarryingValue": "69600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "83400000", "operatingCashflow": "253800000", "capitalExpenditures": "10300000", "changeInReceivables": "-71900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189400000", "cashflowFromInvestment": "-35300000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1353700000, "cost_of_revenue": 864300000, "gross_profit": 489400000, "research_and_development": null, "selling_general_admin": 320600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171300000, "depreciation_amortisation": 31000000, "ebitda": 202300000, "interest_expense": 7300000, "interest_income": null, "other_non_operating": null, "pretax_income": 164000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 124000000, "net_income_continuing_ops": 124000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69600000, "short_term_investments": 9900000, "net_receivables": 569600000, "inventory": 865400000, "other_current_assets": null, "total_current_assets": 1586000000, "net_ppe": null, "goodwill": 433900000, "intangible_assets": 274200000, "goodwill_and_intangibles": 708100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1286500000, "total_assets": 2872500000, "short_term_debt": 95900000, "accounts_payable": 382300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 682900000, "long_term_debt": 376400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754600000, "total_liabilities": 1437500000, "total_debt": 472300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 862400000, "total_equity": 1435000000, "shares_outstanding": 45682976, "operating_cash_flow": 253800000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189400000, "free_cash_flow": 264100000, "net_change_in_cash": 29100000 }, "raw_data": { "income": { "ebit": "171300000", "ebitda": "202300000", "netIncome": "124000000", "grossProfit": "489400000", "depreciation": "None", "totalRevenue": "1353700000", "costOfRevenue": "864300000", "interestIncome": "None", "incomeBeforeTax": "164000000", "interestExpense": "7300000", "operatingIncome": "171300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "318100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "320600000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "433900000", "inventory": "865400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2872500000", "longTermDebt": "376400000", "shortTermDebt": "95900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "274200000", "reportedCurrency": "USD", "retainedEarnings": "862400000", "totalLiabilities": "1437500000", "otherCurrentAssets": "81400000", "totalCurrentAssets": "1586000000", "currentLongTermDebt": "4100000", "longTermInvestments": "None", "shortTermInvestments": "9900000", "currentNetReceivables": "569600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286500000", "currentAccountsPayable": "382300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828100000", "totalShareholderEquity": "1435000000", "capitalLeaseObligations": "447600000", "otherCurrentLiabilities": "179900000", "totalCurrentLiabilities": "682900000", "otherNonCurrentLiabilities": "370600000", "totalNonCurrentLiabilities": "754600000", "cashAndShortTermInvestments": "69600000", "commonStockSharesOutstanding": "45682976", "intangibleAssetsExcludingGoodwill": "274200000", "cashAndCashEquivalentsAtCarryingValue": "69600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "83400000", "operatingCashflow": "253800000", "capitalExpenditures": "10300000", "changeInReceivables": "-71900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189400000", "cashflowFromInvestment": "-35300000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }