{ "ticker": { "uuid": "60c3f83d-d57c-4e16-af52-e1c5f0bfc36d", "symbol": "MATV", "name": "Mativ Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/60c3f83d-d57c-4e16-af52-e1c5f0bfc36d/", "api_url": "https://sharemaestro.com/factors/api/tickers/60c3f83d-d57c-4e16-af52-e1c5f0bfc36d/" }, "ticker_metadata": { "id": 2573, "uuid": "60c3f83d-d57c-4e16-af52-e1c5f0bfc36d", "symbol": "MATV", "name": "Mativ Holdings Inc.", "asset_type": "equity", "market_cap": 500466000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Mativ Holdings, Inc., provides advanced materials and engineering solutions for various industries worldwide. The company is headquartered in Alpharetta, 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": "60c3f83d-d57c-4e16-af52-e1c5f0bfc36d", "symbol": "MATV", "name": "Mativ Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/60c3f83d-d57c-4e16-af52-e1c5f0bfc36d/", "api_url": "https://sharemaestro.com/factors/api/tickers/60c3f83d-d57c-4e16-af52-e1c5f0bfc36d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.94, "quality": 0.12, "momentum": 0.78, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 7.44, "market_cap": 407924040, "pe_ratio": 5.3393, "earnings_yield": 0.1873, "ebitda_to_ev": 0.1417, "shareholder_yield": 0.0556, "roe": 0.1618, "piotroski_f_score": 3, "momentum_12_1": 0.5354, "volatility_252d": 0.8091 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.434875+00:00", "batch_id": "" }, "size": { "price_close": 7.44, "market_cap": 407924040, "market_cap_usd": 407924040, "enterprise_value": 1358524040, "shares_outstanding": 54828500, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.3393, "pb_ratio": 0.8637, "ptbv_ratio": null, "ps_ratio": 0.2058, "pcf_ratio": 2.7069, "pfcf_ratio": 2.2026, "ev_ebitda": 7.0573, "ev_ebit": 26.6377, "ev_sales": 0.6855, "ev_fcf": 7.3354, "earnings_yield": 0.1873, "fcf_yield": 0.1363, "price_to_sales": 0.2058, "price_to_book": 0.8637, "price_to_cashflow": 2.7069, "ebitda_to_ev": 0.1417, "sales_yield": 1.4588 }, "yield": { "dividend_yield": 0.0556, "buyback_yield": 0, "shareholder_yield": 0.0556, "debt_paydown_yield": null, "total_yield": 0.0556 }, "quality": { "gross_margin": 0.1732, "operating_margin": 0.0257, "net_margin": 0.0386, "ebitda_margin": 0.0971, "fcf_margin": 0.0935, "roe": 0.1618, "roa": 0.0375, "roic": 0.0269, "roc_greenblatt": null, "asset_turnover": 0.974, "cash_conversion": 2.4241, "accruals_ratio": -0.0365, "sbc_to_revenue": 0.0048, "piotroski_f_score": 3, "altman_z_score": 1.2854, "earnings_stability_5y": 3.4185, "revenue_stability_5y": 0.3276, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1687, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.3081, "net_debt_to_ebitda": 4.9382, "debt_to_assets": 0.5076, "interest_coverage": 0.7556, "current_ratio": 2.2608, "quick_ratio": 1.1227, "net_debt": 950600000, "local_beta": 0.0039, "volatility_252d": 0.8091, "volatility_60d": 1.3599, "max_drawdown_12m": -0.4852, "risk_adjusted_momentum": 0.6618 }, "growth": { "revenue_growth_1y": 0.0082, "revenue_growth_3y_cagr": 0.0667, "revenue_growth_5y_cagr": 0.1309, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2413, "book_value_growth_1y": -0.4222, "revenue_growth": 0.0082, "earnings_growth": null }, "momentum": { "price_return_1m": -0.184, "price_return_3m": -0.1888, "price_return_6m": -0.3701, "price_return_9m": -0.383, "price_return_12m": 0.253, "price_return_12m_ex1m": 0.5354, "momentum_6m": -0.3701, "momentum_12m": 0.253, "momentum_12_1": 0.5354, "distance_from_52w_high": -0.4852, "distance_from_52w_low": 0.235, "relative_strength": 0.153 }, "raw_ttm": { "revenue_ttm": 1981800000, "gross_profit_ttm": 343300000, "ebit_ttm": 51000000, "ebitda_ttm": 192500000, "net_income_ttm": 76400000, "eps_diluted_ttm": 1.3934, "operating_cash_flow_ttm": 150700000, "capital_expenditure_ttm": 34500000, "fcf_ttm": 185200000, "dividends_paid_ttm": 22700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67500000, "cash_and_equivalents": 82300000, "total_current_assets": 664900000, "total_current_liabilities": 294100000, "net_ppe": null, "total_assets": 2034700000, "total_debt": 1032900000, "total_equity": 472300000, "net_working_capital": 302200000, "book_value_per_share": 8.6141, "retained_earnings": -213200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -77700000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 8, "rank_pb": 16, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 8, "rank_ev_ebitda": 21, "rank_ev_ebit": 79, "rank_earnings_yield": 8, "rank_fcf_yield": 28, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 25, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 86, "rank_fcf_margin": 71, "rank_piotroski": 91, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 38 }, "composites": { "value_composite": 6, "quality_composite": 88, "momentum_composite": 22, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 4, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 94, "overall_composite": 14, "quality_value_composite": 0.3359, "os_score": 0.86, "value_percentile": 0.94, "quality_percentile": 0.12, "momentum_percentile": 0.78, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 94, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4527, "ticker_id": 2573, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.434875+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.44, "market_cap": 407924040, "market_cap_usd": 407924040, "enterprise_value": 1358524040, "shares_outstanding": 54828500, "fx_rate_to_usd": null, "pe_ratio": 5.3393199, "pb_ratio": 0.86369689, "ptbv_ratio": null, "ps_ratio": 0.20583512, "pcf_ratio": 2.70686158, "pfcf_ratio": 2.20261361, "ev_ebitda": 7.05726774, "ev_ebit": 26.63772627, "ev_sales": 0.68550007, "ev_fcf": 7.33544298, "earnings_yield": 0.18728977, "fcf_yield": 0.13632442, "dividend_yield": 0.05564762, "buyback_yield": 0, "shareholder_yield": 0.05564762, "debt_paydown_yield": null, "total_yield": 0.05564762, "gross_margin": 0.17322636, "operating_margin": 0.02573418, "net_margin": 0.03855081, "ebitda_margin": 0.09713392, "fcf_margin": 0.0934504, "roe": 0.16176159, "roa": 0.03754853, "roic": 0.02688172, "roc_greenblatt": null, "asset_turnover": 0.97400108, "cash_conversion": 2.42408377, "accruals_ratio": -0.03651644, "sbc_to_revenue": 0.00484408, "debt_to_equity": 3.30806691, "net_debt_to_ebitda": 4.93818182, "debt_to_assets": 0.5076424, "interest_coverage": 0.75555556, "current_ratio": 2.26079565, "quick_ratio": 1.12274736, "net_debt": 950600000, "revenue_growth_1y": 0.00819047, "revenue_growth_3y_cagr": 0.06673998, "revenue_growth_5y_cagr": 0.13085357, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24128686, "book_value_growth_1y": -0.42223165, "piotroski_f_score": 3, "altman_z_score": 1.28535979, "earnings_stability_5y": 3.418485, "revenue_stability_5y": 0.32764, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18396894, "price_return_3m": -0.1888179, "price_return_6m": -0.37012674, "price_return_9m": -0.38296178, "price_return_12m": 0.25296822, "price_return_12m_ex1m": 0.53544182, "distance_from_52w_high": -0.4851888, "distance_from_52w_low": 0.23495726, "relative_strength": 0.15300464, "local_beta": 0.0039, "volatility_252d": 0.80906, "volatility_60d": 1.359938, "max_drawdown_12m": -0.4851888, "revenue_ttm": 1981800000, "gross_profit_ttm": 343300000, "ebit_ttm": 51000000, "ebitda_ttm": 192500000, "net_income_ttm": 76400000, "eps_diluted_ttm": 1.3934359, "operating_cash_flow_ttm": 150700000, "capital_expenditure_ttm": 34500000, "fcf_ttm": 185200000, "dividends_paid_ttm": 22700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67500000, "cash_and_equivalents": 82300000, "total_current_assets": 664900000, "total_current_liabilities": 294100000, "net_ppe": null, "total_assets": 2034700000, "total_debt": 1032900000, "total_equity": 472300000, "net_working_capital": 302200000, "book_value_per_share": 8.61413316, "retained_earnings": -213200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -77700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 8, "rank_pb": 16, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 8, "rank_ev_ebitda": 21, "rank_ev_ebit": 79, "rank_earnings_yield": 8, "rank_fcf_yield": 28, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 25, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 86, "rank_fcf_margin": 71, "rank_piotroski": 91, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 38, "value_composite": 6, "quality_composite": 88, "momentum_composite": 22, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 4, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 94, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.44, "os": 0.86, "value": 0.94, "quality": 0.12, "momentum": 0.78, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.3393, "earnings_yield": 0.1873, "shareholder_yield": 0.0556, "roe": 0.1618, "momentum_12_1": 0.5354, "complete_fields": { "id": 4527, "ticker_id": 2573, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.434875+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.44, "market_cap": 407924040, "market_cap_usd": 407924040, "enterprise_value": 1358524040, "shares_outstanding": 54828500, "fx_rate_to_usd": null, "pe_ratio": 5.3393199, "pb_ratio": 0.86369689, "ptbv_ratio": null, "ps_ratio": 0.20583512, "pcf_ratio": 2.70686158, "pfcf_ratio": 2.20261361, "ev_ebitda": 7.05726774, "ev_ebit": 26.63772627, "ev_sales": 0.68550007, "ev_fcf": 7.33544298, "earnings_yield": 0.18728977, "fcf_yield": 0.13632442, "dividend_yield": 0.05564762, "buyback_yield": 0, "shareholder_yield": 0.05564762, "debt_paydown_yield": null, "total_yield": 0.05564762, "gross_margin": 0.17322636, "operating_margin": 0.02573418, "net_margin": 0.03855081, "ebitda_margin": 0.09713392, "fcf_margin": 0.0934504, "roe": 0.16176159, "roa": 0.03754853, "roic": 0.02688172, "roc_greenblatt": null, "asset_turnover": 0.97400108, "cash_conversion": 2.42408377, "accruals_ratio": -0.03651644, "sbc_to_revenue": 0.00484408, "debt_to_equity": 3.30806691, "net_debt_to_ebitda": 4.93818182, "debt_to_assets": 0.5076424, "interest_coverage": 0.75555556, "current_ratio": 2.26079565, "quick_ratio": 1.12274736, "net_debt": 950600000, "revenue_growth_1y": 0.00819047, "revenue_growth_3y_cagr": 0.06673998, "revenue_growth_5y_cagr": 0.13085357, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24128686, "book_value_growth_1y": -0.42223165, "piotroski_f_score": 3, "altman_z_score": 1.28535979, "earnings_stability_5y": 3.418485, "revenue_stability_5y": 0.32764, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18396894, "price_return_3m": -0.1888179, "price_return_6m": -0.37012674, "price_return_9m": -0.38296178, "price_return_12m": 0.25296822, "price_return_12m_ex1m": 0.53544182, "distance_from_52w_high": -0.4851888, "distance_from_52w_low": 0.23495726, "relative_strength": 0.15300464, "local_beta": 0.0039, "volatility_252d": 0.80906, "volatility_60d": 1.359938, "max_drawdown_12m": -0.4851888, "revenue_ttm": 1981800000, "gross_profit_ttm": 343300000, "ebit_ttm": 51000000, "ebitda_ttm": 192500000, "net_income_ttm": 76400000, "eps_diluted_ttm": 1.3934359, "operating_cash_flow_ttm": 150700000, "capital_expenditure_ttm": 34500000, "fcf_ttm": 185200000, "dividends_paid_ttm": 22700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67500000, "cash_and_equivalents": 82300000, "total_current_assets": 664900000, "total_current_liabilities": 294100000, "net_ppe": null, "total_assets": 2034700000, "total_debt": 1032900000, "total_equity": 472300000, "net_working_capital": 302200000, "book_value_per_share": 8.61413316, "retained_earnings": -213200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -77700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 8, "rank_pb": 16, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 8, "rank_ev_ebitda": 21, "rank_ev_ebit": 79, "rank_earnings_yield": 8, "rank_fcf_yield": 28, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 25, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 86, "rank_fcf_margin": 71, "rank_piotroski": 91, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 38, "value_composite": 6, "quality_composite": 88, "momentum_composite": 22, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 4, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 94, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 1987000000, "cost_of_revenue": 1687300000, "gross_profit": 299700000, "ebit": -391900000, "ebitda": -249500000, "pretax_income": -463000000, "tax_provision": -125600000, "net_income": -337400000, "net_income_to_common": -337400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84200000, "total_current_assets": 638600000, "total_assets": 2051600000, "short_term_debt": 13700000, "long_term_debt": 1015300000, "total_debt": 1029000000, "total_liabilities": 1552900000, "total_equity": 498700000, "shares_outstanding": 54607100, "goodwill_and_intangibles": 571800000 }, "cash_flow": { "operating_cash_flow": 133800000, "capital_expenditure": 40000000, "free_cash_flow": 173800000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293589, "ticker_id": 2573, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-391900000", "ebitda": "-249500000", "netIncome": "-337400000", "grossProfit": "299700000", "depreciation": "None", "totalRevenue": "1987000000", "costOfRevenue": "1687300000", "interestIncome": "None", "incomeBeforeTax": "-463000000", "interestExpense": "71100000", "operatingIncome": "47400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-125600000", "reportedCurrency": "USD", "netInterestIncome": "-71100000", "nonInterestIncome": "None", "operatingExpenses": "252300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1687300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142400000", "sellingGeneralAndAdministrative": "228700000", "netIncomeFromContinuingOperations": "-337400000" }, "balance": { "goodwill": "57600000", "inventory": "329100000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2051600000", "longTermDebt": "1015300000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "514200000", "reportedCurrency": "USD", "retainedEarnings": "-195800000", "totalLiabilities": "1552900000", "otherCurrentAssets": "44400000", "totalCurrentAssets": "638600000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413000000", "currentAccountsPayable": "160700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122699999", "totalShareholderEquity": "498700000", "capitalLeaseObligations": "65700000", "otherCurrentLiabilities": "109400000", "totalCurrentLiabilities": "285300000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "1267600000", "cashAndShortTermInvestments": "84200000", "commonStockSharesOutstanding": "54607100", "intangibleAssetsExcludingGoodwill": "514200000", "cashAndCashEquivalentsAtCarryingValue": "84200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-337400000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "19300000", "operatingCashflow": "133800000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106700000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1987000000, "cost_of_revenue": 1687300000, "gross_profit": 299700000, "research_and_development": 23600000, "selling_general_admin": 228700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -391900000, "depreciation_amortisation": 142400000, "ebitda": -249500000, "interest_expense": 71100000, "interest_income": null, "other_non_operating": null, "pretax_income": -463000000, "tax_provision": -125600000, "effective_tax_rate": null, "net_income": -337400000, "net_income_continuing_ops": -337400000, "net_income_to_common": -337400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84200000, "short_term_investments": null, "net_receivables": 180900000, "inventory": 329100000, "other_current_assets": null, "total_current_assets": 638600000, "net_ppe": null, "goodwill": 57600000, "intangible_assets": 514200000, "goodwill_and_intangibles": 571800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1413000000, "total_assets": 2051600000, "short_term_debt": 13700000, "accounts_payable": 160700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285300000, "long_term_debt": 1015300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1267600000, "total_liabilities": 1552900000, "total_debt": 1029000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -195800000, "total_equity": 498700000, "shares_outstanding": 54607100, "operating_cash_flow": 133800000, "stock_based_compensation": 11100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106700000, "free_cash_flow": 173800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-391900000", "ebitda": "-249500000", "netIncome": "-337400000", "grossProfit": "299700000", "depreciation": "None", "totalRevenue": "1987000000", "costOfRevenue": "1687300000", "interestIncome": "None", "incomeBeforeTax": "-463000000", "interestExpense": "71100000", "operatingIncome": "47400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-125600000", "reportedCurrency": "USD", "netInterestIncome": "-71100000", "nonInterestIncome": "None", "operatingExpenses": "252300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1687300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142400000", "sellingGeneralAndAdministrative": "228700000", "netIncomeFromContinuingOperations": "-337400000" }, "balance": { "goodwill": "57600000", "inventory": "329100000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2051600000", "longTermDebt": "1015300000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "514200000", "reportedCurrency": "USD", "retainedEarnings": "-195800000", "totalLiabilities": "1552900000", "otherCurrentAssets": "44400000", "totalCurrentAssets": "638600000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413000000", "currentAccountsPayable": "160700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122699999", "totalShareholderEquity": "498700000", "capitalLeaseObligations": "65700000", "otherCurrentLiabilities": "109400000", "totalCurrentLiabilities": "285300000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "1267600000", "cashAndShortTermInvestments": "84200000", "commonStockSharesOutstanding": "54607100", "intangibleAssetsExcludingGoodwill": "514200000", "cashAndCashEquivalentsAtCarryingValue": "84200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-337400000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "19300000", "operatingCashflow": "133800000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106700000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 1981100000, "cost_of_revenue": 1617000000, "gross_profit": 364100000, "ebit": -4200000, "ebitda": 139600000, "pretax_income": -78900000, "tax_provision": -30200000, "net_income": -48700000, "net_income_to_common": -48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94300000, "total_current_assets": 658100000, "total_assets": 2447900000, "short_term_debt": 13700000, "long_term_debt": 1086700000, "total_debt": 1100400000, "total_liabilities": 1589400000, "total_equity": 858500000, "shares_outstanding": 54313000, "goodwill_and_intangibles": 1019000000 }, "cash_flow": { "operating_cash_flow": 94800000, "capital_expenditure": 55600000, "free_cash_flow": 150400000, "dividends_paid": 21600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293594, "ticker_id": 2573, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4200000", "ebitda": "139600000", "netIncome": "-48700000", "grossProfit": "364100000", "depreciation": "None", "totalRevenue": "1981100000", "costOfRevenue": "1617000000", "interestIncome": "None", "incomeBeforeTax": "-78900000", "interestExpense": "74700000", "operatingIncome": "6300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30200000", "reportedCurrency": "USD", "netInterestIncome": "-74700000", "nonInterestIncome": "None", "operatingExpenses": "357800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1617000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143800000", "sellingGeneralAndAdministrative": "233800000", "netIncomeFromContinuingOperations": "-48700000" }, "balance": { "goodwill": "465600000", "inventory": "355100000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2447900000", "longTermDebt": "1086700000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "553400000", "reportedCurrency": "USD", "retainedEarnings": "164300000", "totalLiabilities": "1589400000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "658100000", "currentLongTermDebt": "2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789800000", "currentAccountsPayable": "151700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "858500000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "100700000", "totalCurrentLiabilities": "274500000", "otherNonCurrentLiabilities": "20300000", "totalNonCurrentLiabilities": "1314900000", "cashAndShortTermInvestments": "94300000", "commonStockSharesOutstanding": "54313000", "intangibleAssetsExcludingGoodwill": "553400000", "cashAndCashEquivalentsAtCarryingValue": "94300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48700000", "profitLoss": "None", "dividendPayout": "21600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "94800000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55900000", "cashflowFromInvestment": "-56700000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1981100000, "cost_of_revenue": 1617000000, "gross_profit": 364100000, "research_and_development": 23000000, "selling_general_admin": 233800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4200000, "depreciation_amortisation": 143800000, "ebitda": 139600000, "interest_expense": 74700000, "interest_income": null, "other_non_operating": null, "pretax_income": -78900000, "tax_provision": -30200000, "effective_tax_rate": null, "net_income": -48700000, "net_income_continuing_ops": -48700000, "net_income_to_common": -48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94300000, "short_term_investments": null, "net_receivables": 183000000, "inventory": 355100000, "other_current_assets": null, "total_current_assets": 658100000, "net_ppe": null, "goodwill": 465600000, "intangible_assets": 553400000, "goodwill_and_intangibles": 1019000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1789800000, "total_assets": 2447900000, "short_term_debt": 13700000, "accounts_payable": 151700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274500000, "long_term_debt": 1086700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1314900000, "total_liabilities": 1589400000, "total_debt": 1100400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 164300000, "total_equity": 858500000, "shares_outstanding": 54313000, "operating_cash_flow": 94800000, "stock_based_compensation": 11400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56700000, "dividends_paid": 21600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55900000, "free_cash_flow": 150400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4200000", "ebitda": "139600000", "netIncome": "-48700000", "grossProfit": "364100000", "depreciation": "None", "totalRevenue": "1981100000", "costOfRevenue": "1617000000", "interestIncome": "None", "incomeBeforeTax": "-78900000", "interestExpense": "74700000", "operatingIncome": "6300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30200000", "reportedCurrency": "USD", "netInterestIncome": "-74700000", "nonInterestIncome": "None", "operatingExpenses": "357800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1617000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143800000", "sellingGeneralAndAdministrative": "233800000", "netIncomeFromContinuingOperations": "-48700000" }, "balance": { "goodwill": "465600000", "inventory": "355100000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2447900000", "longTermDebt": "1086700000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "553400000", "reportedCurrency": "USD", "retainedEarnings": "164300000", "totalLiabilities": "1589400000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "658100000", "currentLongTermDebt": "2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789800000", "currentAccountsPayable": "151700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "858500000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "100700000", "totalCurrentLiabilities": "274500000", "otherNonCurrentLiabilities": "20300000", "totalNonCurrentLiabilities": "1314900000", "cashAndShortTermInvestments": "94300000", "commonStockSharesOutstanding": "54313000", "intangibleAssetsExcludingGoodwill": "553400000", "cashAndCashEquivalentsAtCarryingValue": "94300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48700000", "profitLoss": "None", "dividendPayout": "21600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "94800000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55900000", "cashflowFromInvestment": "-56700000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 2026000000, "cost_of_revenue": 1670200000, "gross_profit": 355800000, "ebit": -418700000, "ebitda": -270900000, "pretax_income": -480900000, "tax_provision": 26800000, "net_income": -309500000, "net_income_to_common": -309500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120200000, "total_current_assets": 712500000, "total_assets": 2642400000, "short_term_debt": 14100000, "long_term_debt": 1101800000, "total_debt": 1115900000, "total_liabilities": 1693300000, "total_equity": 949100000, "shares_outstanding": 54507000, "goodwill_and_intangibles": 1113800000 }, "cash_flow": { "operating_cash_flow": 106600000, "capital_expenditure": 66400000, "free_cash_flow": 173000000, "dividends_paid": 55300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293599, "ticker_id": 2573, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-418700000", "ebitda": "-270900000", "netIncome": "-309500000", "grossProfit": "355800000", "depreciation": "None", "totalRevenue": "2026000000", "costOfRevenue": "1670200000", "interestIncome": "None", "incomeBeforeTax": "-480900000", "interestExpense": "62200000", "operatingIncome": "-413900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-91200000", "nonInterestIncome": "None", "operatingExpenses": "769700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1670200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147800000", "sellingGeneralAndAdministrative": "263900000", "netIncomeFromContinuingOperations": "-434300000" }, "balance": { "goodwill": "474100000", "inventory": "352900000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2642400000", "longTermDebt": "1101800000", "shortTermDebt": "14100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639700000", "reportedCurrency": "USD", "retainedEarnings": "235000000", "totalLiabilities": "1693300000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "712500000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929900000", "currentAccountsPayable": "139300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1169400000", "totalShareholderEquity": "949100000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "113700000", "totalCurrentLiabilities": "281400000", "otherNonCurrentLiabilities": "44400000", "totalNonCurrentLiabilities": "1411900000", "cashAndShortTermInvestments": "120200000", "commonStockSharesOutstanding": "54507000", "intangibleAssetsExcludingGoodwill": "639700000", "cashAndCashEquivalentsAtCarryingValue": "120200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-508400000", "profitLoss": "None", "dividendPayout": "55300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "52200000", "operatingCashflow": "106600000", "capitalExpenditures": "66400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-662900000", "cashflowFromInvestment": "547200000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2026000000, "cost_of_revenue": 1670200000, "gross_profit": 355800000, "research_and_development": 21200000, "selling_general_admin": 263900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -418700000, "depreciation_amortisation": 147800000, "ebitda": -270900000, "interest_expense": 62200000, "interest_income": null, "other_non_operating": null, "pretax_income": -480900000, "tax_provision": 26800000, "effective_tax_rate": null, "net_income": -309500000, "net_income_continuing_ops": -434300000, "net_income_to_common": -309500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120200000, "short_term_investments": null, "net_receivables": 207100000, "inventory": 352900000, "other_current_assets": null, "total_current_assets": 712500000, "net_ppe": null, "goodwill": 474100000, "intangible_assets": 639700000, "goodwill_and_intangibles": 1113800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1929900000, "total_assets": 2642400000, "short_term_debt": 14100000, "accounts_payable": 139300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281400000, "long_term_debt": 1101800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1411900000, "total_liabilities": 1693300000, "total_debt": 1115900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 235000000, "total_equity": 949100000, "shares_outstanding": 54507000, "operating_cash_flow": 106600000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 547200000, "dividends_paid": 55300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -662900000, "free_cash_flow": 173000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-418700000", "ebitda": "-270900000", "netIncome": "-309500000", "grossProfit": "355800000", "depreciation": "None", "totalRevenue": "2026000000", "costOfRevenue": "1670200000", "interestIncome": "None", "incomeBeforeTax": "-480900000", "interestExpense": "62200000", "operatingIncome": "-413900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-91200000", "nonInterestIncome": "None", "operatingExpenses": "769700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1670200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147800000", "sellingGeneralAndAdministrative": "263900000", "netIncomeFromContinuingOperations": "-434300000" }, "balance": { "goodwill": "474100000", "inventory": "352900000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2642400000", "longTermDebt": "1101800000", "shortTermDebt": "14100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639700000", "reportedCurrency": "USD", "retainedEarnings": "235000000", "totalLiabilities": "1693300000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "712500000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929900000", "currentAccountsPayable": "139300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1169400000", "totalShareholderEquity": "949100000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "113700000", "totalCurrentLiabilities": "281400000", "otherNonCurrentLiabilities": "44400000", "totalNonCurrentLiabilities": "1411900000", "cashAndShortTermInvestments": "120200000", "commonStockSharesOutstanding": "54507000", "intangibleAssetsExcludingGoodwill": "639700000", "cashAndCashEquivalentsAtCarryingValue": "120200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-508400000", "profitLoss": "None", "dividendPayout": "55300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "52200000", "operatingCashflow": "106600000", "capitalExpenditures": "66400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-662900000", "cashflowFromInvestment": "547200000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 1636900000, "cost_of_revenue": 1330900000, "gross_profit": 306000000, "ebit": -39200000, "ebitda": 70700000, "pretax_income": -96500000, "tax_provision": -27600000, "net_income": -6600000, "net_income_to_common": -6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101100000, "total_current_assets": 974700000, "total_assets": 3669200000, "short_term_debt": 43000000, "long_term_debt": 1659300000, "total_debt": 1702300000, "total_liabilities": 2489900000, "total_equity": 1179300000, "shares_outstanding": 42442200, "goodwill_and_intangibles": 1570100000 }, "cash_flow": { "operating_cash_flow": 202200000, "capital_expenditure": 59600000, "free_cash_flow": 261800000, "dividends_paid": 72200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293604, "ticker_id": 2573, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39200000", "ebitda": "70700000", "netIncome": "-6600000", "grossProfit": "306000000", "depreciation": "None", "totalRevenue": "1636900000", "costOfRevenue": "1330900000", "interestIncome": "None", "incomeBeforeTax": "-96500000", "interestExpense": "57300000", "operatingIncome": "-40200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-27600000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "346200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18800000", "otherNonOperatingIncome": "15500000", "costofGoodsAndServicesSold": "1330900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109900000", "sellingGeneralAndAdministrative": "254900000", "netIncomeFromContinuingOperations": "-11800000" }, "balance": { "goodwill": "844200000", "inventory": "414600000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "3669200000", "longTermDebt": "1659300000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "725900000", "reportedCurrency": "USD", "retainedEarnings": "610700000", "totalLiabilities": "2489900000", "otherCurrentAssets": "261400000", "totalCurrentAssets": "974700000", "currentLongTermDebt": "34600000", "longTermInvestments": "59100000", "shortTermInvestments": "None", "currentNetReceivables": "197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2694500000", "currentAccountsPayable": "180600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874900000", "shortLongTermDebtTotal": "1742000000", "totalShareholderEquity": "1179300000", "capitalLeaseObligations": "57500000", "otherCurrentLiabilities": "232400000", "totalCurrentLiabilities": "466200000", "otherNonCurrentLiabilities": "143500000", "totalNonCurrentLiabilities": "2023700000", "cashAndShortTermInvestments": "101100000", "commonStockSharesOutstanding": "42442200", "intangibleAssetsExcludingGoodwill": "725900000", "cashAndCashEquivalentsAtCarryingValue": "101100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6600000", "profitLoss": "None", "dividendPayout": "72200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82200000", "operatingCashflow": "202200000", "capitalExpenditures": "59600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331600000", "cashflowFromInvestment": "-481300000", "stockBasedCompensation": "20400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1636900000, "cost_of_revenue": 1330900000, "gross_profit": 306000000, "research_and_development": 18800000, "selling_general_admin": 254900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39200000, "depreciation_amortisation": 109900000, "ebitda": 70700000, "interest_expense": 57300000, "interest_income": null, "other_non_operating": null, "pretax_income": -96500000, "tax_provision": -27600000, "effective_tax_rate": null, "net_income": -6600000, "net_income_continuing_ops": -11800000, "net_income_to_common": -6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101100000, "short_term_investments": null, "net_receivables": 197600000, "inventory": 414600000, "other_current_assets": null, "total_current_assets": 974700000, "net_ppe": null, "goodwill": 844200000, "intangible_assets": 725900000, "goodwill_and_intangibles": 1570100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2694500000, "total_assets": 3669200000, "short_term_debt": 43000000, "accounts_payable": 180600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466200000, "long_term_debt": 1659300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2023700000, "total_liabilities": 2489900000, "total_debt": 1702300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 610700000, "total_equity": 1179300000, "shares_outstanding": 42442200, "operating_cash_flow": 202200000, "stock_based_compensation": 20400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -481300000, "dividends_paid": 72200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 331600000, "free_cash_flow": 261800000, "net_change_in_cash": 52500000 }, "raw_data": { "income": { "ebit": "-39200000", "ebitda": "70700000", "netIncome": "-6600000", "grossProfit": "306000000", "depreciation": "None", "totalRevenue": "1636900000", "costOfRevenue": "1330900000", "interestIncome": "None", "incomeBeforeTax": "-96500000", "interestExpense": "57300000", "operatingIncome": "-40200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-27600000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "346200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18800000", "otherNonOperatingIncome": "15500000", "costofGoodsAndServicesSold": "1330900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109900000", "sellingGeneralAndAdministrative": "254900000", "netIncomeFromContinuingOperations": "-11800000" }, "balance": { "goodwill": "844200000", "inventory": "414600000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "3669200000", "longTermDebt": "1659300000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "725900000", "reportedCurrency": "USD", "retainedEarnings": "610700000", "totalLiabilities": "2489900000", "otherCurrentAssets": "261400000", "totalCurrentAssets": "974700000", "currentLongTermDebt": "34600000", "longTermInvestments": "59100000", "shortTermInvestments": "None", "currentNetReceivables": "197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2694500000", "currentAccountsPayable": "180600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874900000", "shortLongTermDebtTotal": "1742000000", "totalShareholderEquity": "1179300000", "capitalLeaseObligations": "57500000", "otherCurrentLiabilities": "232400000", "totalCurrentLiabilities": "466200000", "otherNonCurrentLiabilities": "143500000", "totalNonCurrentLiabilities": "2023700000", "cashAndShortTermInvestments": "101100000", "commonStockSharesOutstanding": "42442200", "intangibleAssetsExcludingGoodwill": "725900000", "cashAndCashEquivalentsAtCarryingValue": "101100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6600000", "profitLoss": "None", "dividendPayout": "72200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82200000", "operatingCashflow": "202200000", "capitalExpenditures": "59600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331600000", "cashflowFromInvestment": "-481300000", "stockBasedCompensation": "20400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 930700000, "cost_of_revenue": 747500000, "gross_profit": 183200000, "ebit": 13900000, "ebitda": 81000000, "pretax_income": -26500000, "tax_provision": -28200000, "net_income": 88900000, "net_income_to_common": 88900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74700000, "total_current_assets": 594600000, "total_assets": 2420300000, "short_term_debt": 10500000, "long_term_debt": 1267100000, "total_debt": 1277600000, "total_liabilities": 1738100000, "total_equity": 682200000, "shares_outstanding": 31400300, "goodwill_and_intangibles": 1176100000 }, "cash_flow": { "operating_cash_flow": 58100000, "capital_expenditure": 38900000, "free_cash_flow": 97000000, "dividends_paid": 55300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293609, "ticker_id": 2573, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13900000", "ebitda": "81000000", "netIncome": "88900000", "grossProfit": "183200000", "depreciation": "None", "totalRevenue": "930700000", "costOfRevenue": "747500000", "interestIncome": "48300000", "incomeBeforeTax": "-26500000", "interestExpense": "40400000", "operatingIncome": "-16200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-28200000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "199400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11800000", "otherNonOperatingIncome": "42300000", "costofGoodsAndServicesSold": "747500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67100000", "sellingGeneralAndAdministrative": "153200000", "netIncomeFromContinuingOperations": "88900000" }, "balance": { "goodwill": "648300000", "inventory": "259500000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "2420300000", "longTermDebt": "1267100000", "shortTermDebt": "10500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "527800000", "reportedCurrency": "USD", "retainedEarnings": "696400000", "totalLiabilities": "1738100000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "594600000", "currentLongTermDebt": "3200000", "longTermInvestments": "64600000", "shortTermInvestments": "None", "currentNetReceivables": "248000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1825700000", "currentAccountsPayable": "116000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "463900000", "shortLongTermDebtTotal": "1296300000", "totalShareholderEquity": "682200000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "102000000", "totalCurrentLiabilities": "231100000", "otherNonCurrentLiabilities": "89200000", "totalNonCurrentLiabilities": "1507000000", "cashAndShortTermInvestments": "74700000", "commonStockSharesOutstanding": "31400300", "intangibleAssetsExcludingGoodwill": "527800000", "cashAndCashEquivalentsAtCarryingValue": "74700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88900000", "profitLoss": "None", "dividendPayout": "55300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-31400000", "operatingCashflow": "58100000", "capitalExpenditures": "38900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "599900000", "cashflowFromInvestment": "-636500000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 930700000, "cost_of_revenue": 747500000, "gross_profit": 183200000, "research_and_development": 11800000, "selling_general_admin": 153200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13900000, "depreciation_amortisation": 67100000, "ebitda": 81000000, "interest_expense": 40400000, "interest_income": null, "other_non_operating": null, "pretax_income": -26500000, "tax_provision": -28200000, "effective_tax_rate": null, "net_income": 88900000, "net_income_continuing_ops": 88900000, "net_income_to_common": 88900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74700000, "short_term_investments": null, "net_receivables": 248000000, "inventory": 259500000, "other_current_assets": null, "total_current_assets": 594600000, "net_ppe": null, "goodwill": 648300000, "intangible_assets": 527800000, "goodwill_and_intangibles": 1176100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1825700000, "total_assets": 2420300000, "short_term_debt": 10500000, "accounts_payable": 116000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231100000, "long_term_debt": 1267100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1507000000, "total_liabilities": 1738100000, "total_debt": 1277600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 696400000, "total_equity": 682200000, "shares_outstanding": 31400300, "operating_cash_flow": 58100000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -636500000, "dividends_paid": 55300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 599900000, "free_cash_flow": 97000000, "net_change_in_cash": 21500000 }, "raw_data": { "income": { "ebit": "13900000", "ebitda": "81000000", "netIncome": "88900000", "grossProfit": "183200000", "depreciation": "None", "totalRevenue": "930700000", "costOfRevenue": "747500000", "interestIncome": "48300000", "incomeBeforeTax": "-26500000", "interestExpense": "40400000", "operatingIncome": "-16200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-28200000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "199400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11800000", "otherNonOperatingIncome": "42300000", "costofGoodsAndServicesSold": "747500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67100000", "sellingGeneralAndAdministrative": "153200000", "netIncomeFromContinuingOperations": "88900000" }, "balance": { "goodwill": "648300000", "inventory": "259500000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "2420300000", "longTermDebt": "1267100000", "shortTermDebt": "10500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "527800000", "reportedCurrency": "USD", "retainedEarnings": "696400000", "totalLiabilities": "1738100000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "594600000", "currentLongTermDebt": "3200000", "longTermInvestments": "64600000", "shortTermInvestments": "None", "currentNetReceivables": "248000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1825700000", "currentAccountsPayable": "116000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "463900000", "shortLongTermDebtTotal": "1296300000", "totalShareholderEquity": "682200000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "102000000", "totalCurrentLiabilities": "231100000", "otherNonCurrentLiabilities": "89200000", "totalNonCurrentLiabilities": "1507000000", "cashAndShortTermInvestments": "74700000", "commonStockSharesOutstanding": "31400300", "intangibleAssetsExcludingGoodwill": "527800000", "cashAndCashEquivalentsAtCarryingValue": "74700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88900000", "profitLoss": "None", "dividendPayout": "55300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-31400000", "operatingCashflow": "58100000", "capitalExpenditures": "38900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "599900000", "cashflowFromInvestment": "-636500000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 1074400000, "cost_of_revenue": 766100000, "gross_profit": 308300000, "ebit": 127800000, "ebitda": 197900000, "pretax_income": 102200000, "tax_provision": 18400000, "net_income": 83800000, "net_income_to_common": 83800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54700000, "total_current_assets": 396400000, "total_assets": 1584900000, "short_term_debt": 2800000, "long_term_debt": 590500000, "total_debt": 593300000, "total_liabilities": 935300000, "total_equity": 649600000, "shares_outstanding": 31104200, "goodwill_and_intangibles": 731300000 }, "cash_flow": { "operating_cash_flow": 161600000, "capital_expenditure": 33300000, "free_cash_flow": 194900000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293614, "ticker_id": 2573, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127800000", "ebitda": "197900000", "netIncome": "83800000", "grossProfit": "308300000", "depreciation": "None", "totalRevenue": "1074400000", "costOfRevenue": "766100000", "interestIncome": "30400000", "incomeBeforeTax": "102200000", "interestExpense": "30500000", "operatingIncome": "128800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-30500000", "nonInterestIncome": "None", "operatingExpenses": "179500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13800000", "otherNonOperatingIncome": "3900000", "costofGoodsAndServicesSold": "766100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70100000", "sellingGeneralAndAdministrative": "116900000", "netIncomeFromContinuingOperations": "78900000" }, "balance": { "goodwill": "403700000", "inventory": "179700000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "1584900000", "longTermDebt": "590500000", "shortTermDebt": "2800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "327600000", "reportedCurrency": "USD", "retainedEarnings": "666200000", "totalLiabilities": "935300000", "otherCurrentAssets": "7300000", "totalCurrentAssets": "396400000", "currentLongTermDebt": "2800000", "longTermInvestments": "59300000", "shortTermInvestments": "59000000", "currentNetReceivables": "154700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1188500000", "currentAccountsPayable": "60500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "339000000", "shortLongTermDebtTotal": "593300000", "totalShareholderEquity": "649600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100900000", "totalCurrentLiabilities": "166900000", "otherNonCurrentLiabilities": "54200000", "totalNonCurrentLiabilities": "768400000", "cashAndShortTermInvestments": "54700000", "commonStockSharesOutstanding": "31104200", "intangibleAssetsExcludingGoodwill": "327600000", "cashAndCashEquivalentsAtCarryingValue": "54700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83800000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "161600000", "capitalExpenditures": "33300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8600000", "cashflowFromInvestment": "-203100000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074400000, "cost_of_revenue": 766100000, "gross_profit": 308300000, "research_and_development": 13800000, "selling_general_admin": 116900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127800000, "depreciation_amortisation": 70100000, "ebitda": 197900000, "interest_expense": 30500000, "interest_income": null, "other_non_operating": null, "pretax_income": 102200000, "tax_provision": 18400000, "effective_tax_rate": null, "net_income": 83800000, "net_income_continuing_ops": 78900000, "net_income_to_common": 83800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54700000, "short_term_investments": 59000000, "net_receivables": 154700000, "inventory": 179700000, "other_current_assets": null, "total_current_assets": 396400000, "net_ppe": null, "goodwill": 403700000, "intangible_assets": 327600000, "goodwill_and_intangibles": 731300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1188500000, "total_assets": 1584900000, "short_term_debt": 2800000, "accounts_payable": 60500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166900000, "long_term_debt": 590500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 768400000, "total_liabilities": 935300000, "total_debt": 593300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 666200000, "total_equity": 649600000, "shares_outstanding": 31104200, "operating_cash_flow": 161600000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203100000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8600000, "free_cash_flow": 194900000, "net_change_in_cash": -50100000 }, "raw_data": { "income": { "ebit": "127800000", "ebitda": "197900000", "netIncome": "83800000", "grossProfit": "308300000", "depreciation": "None", "totalRevenue": "1074400000", "costOfRevenue": "766100000", "interestIncome": "30400000", "incomeBeforeTax": "102200000", "interestExpense": "30500000", "operatingIncome": "128800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-30500000", "nonInterestIncome": "None", "operatingExpenses": "179500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13800000", "otherNonOperatingIncome": "3900000", "costofGoodsAndServicesSold": "766100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70100000", "sellingGeneralAndAdministrative": "116900000", "netIncomeFromContinuingOperations": "78900000" }, "balance": { "goodwill": "403700000", "inventory": "179700000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "1584900000", "longTermDebt": "590500000", "shortTermDebt": "2800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "327600000", "reportedCurrency": "USD", "retainedEarnings": "666200000", "totalLiabilities": "935300000", "otherCurrentAssets": "7300000", "totalCurrentAssets": "396400000", "currentLongTermDebt": "2800000", "longTermInvestments": "59300000", "shortTermInvestments": "59000000", "currentNetReceivables": "154700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1188500000", "currentAccountsPayable": "60500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "339000000", "shortLongTermDebtTotal": "593300000", "totalShareholderEquity": "649600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100900000", "totalCurrentLiabilities": "166900000", "otherNonCurrentLiabilities": "54200000", "totalNonCurrentLiabilities": "768400000", "cashAndShortTermInvestments": "54700000", "commonStockSharesOutstanding": "31104200", "intangibleAssetsExcludingGoodwill": "327600000", "cashAndCashEquivalentsAtCarryingValue": "54700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83800000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "161600000", "capitalExpenditures": "33300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8600000", "cashflowFromInvestment": "-203100000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 1022800000, "cost_of_revenue": 732800000, "gross_profit": 290000000, "ebit": 133000000, "ebitda": 190700000, "pretax_income": 101000000, "tax_provision": 15200000, "net_income": 85800000, "net_income_to_common": 85800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103000000, "total_current_assets": 427500000, "total_assets": 1471700000, "short_term_debt": 2300000, "long_term_debt": 538000000, "total_debt": 540300000, "total_liabilities": 874000000, "total_equity": 597700000, "shares_outstanding": 30838000, "goodwill_and_intangibles": 600500000 }, "cash_flow": { "operating_cash_flow": 160300000, "capital_expenditure": 34100000, "free_cash_flow": 194400000, "dividends_paid": 54400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293619, "ticker_id": 2573, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133000000", "ebitda": "190700000", "netIncome": "85800000", "grossProfit": "290000000", "depreciation": "None", "totalRevenue": "1022800000", "costOfRevenue": "732800000", "interestIncome": "35000000", "incomeBeforeTax": "101000000", "interestExpense": "36100000", "operatingIncome": "134000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15200000", "reportedCurrency": "USD", "netInterestIncome": "-36100000", "nonInterestIncome": "None", "operatingExpenses": "156000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13500000", "otherNonOperatingIncome": "3100000", "costofGoodsAndServicesSold": "732800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "105100000", "netIncomeFromContinuingOperations": "81700000" }, "balance": { "goodwill": "337400000", "inventory": "161400000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "1471700000", "longTermDebt": "538000000", "shortTermDebt": "2300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "263100000", "reportedCurrency": "USD", "retainedEarnings": "638400000", "totalLiabilities": "874000000", "otherCurrentAssets": "7400000", "totalCurrentAssets": "427500000", "currentLongTermDebt": "1500000", "longTermInvestments": "52400000", "shortTermInvestments": "None", "currentNetReceivables": "155700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1044200000", "currentAccountsPayable": "66400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351200000", "shortLongTermDebtTotal": "545900000", "totalShareholderEquity": "597700000", "capitalLeaseObligations": "3200000", "otherCurrentLiabilities": "86100000", "totalCurrentLiabilities": "157600000", "otherNonCurrentLiabilities": "74400000", "totalNonCurrentLiabilities": "716400000", "cashAndShortTermInvestments": "103000000", "commonStockSharesOutstanding": "30838000", "intangibleAssetsExcludingGoodwill": "263100000", "cashAndCashEquivalentsAtCarryingValue": "103000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85800000", "profitLoss": "None", "dividendPayout": "54400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11200000", "operatingCashflow": "160300000", "capitalExpenditures": "34100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135800000", "cashflowFromInvestment": "-14800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1022800000, "cost_of_revenue": 732800000, "gross_profit": 290000000, "research_and_development": 13500000, "selling_general_admin": 105100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133000000, "depreciation_amortisation": 57700000, "ebitda": 190700000, "interest_expense": 36100000, "interest_income": null, "other_non_operating": null, "pretax_income": 101000000, "tax_provision": 15200000, "effective_tax_rate": null, "net_income": 85800000, "net_income_continuing_ops": 81700000, "net_income_to_common": 85800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103000000, "short_term_investments": null, "net_receivables": 155700000, "inventory": 161400000, "other_current_assets": null, "total_current_assets": 427500000, "net_ppe": null, "goodwill": 337400000, "intangible_assets": 263100000, "goodwill_and_intangibles": 600500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1044200000, "total_assets": 1471700000, "short_term_debt": 2300000, "accounts_payable": 66400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157600000, "long_term_debt": 538000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 716400000, "total_liabilities": 874000000, "total_debt": 540300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 638400000, "total_equity": 597700000, "shares_outstanding": 30838000, "operating_cash_flow": 160300000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14800000, "dividends_paid": 54400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135800000, "free_cash_flow": 194400000, "net_change_in_cash": 9700000 }, "raw_data": { "income": { "ebit": "133000000", "ebitda": "190700000", "netIncome": "85800000", "grossProfit": "290000000", "depreciation": "None", "totalRevenue": "1022800000", "costOfRevenue": "732800000", "interestIncome": "35000000", "incomeBeforeTax": "101000000", "interestExpense": "36100000", "operatingIncome": "134000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15200000", "reportedCurrency": "USD", "netInterestIncome": "-36100000", "nonInterestIncome": "None", "operatingExpenses": "156000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13500000", "otherNonOperatingIncome": "3100000", "costofGoodsAndServicesSold": "732800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "105100000", "netIncomeFromContinuingOperations": "81700000" }, "balance": { "goodwill": "337400000", "inventory": "161400000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "1471700000", "longTermDebt": "538000000", "shortTermDebt": "2300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "263100000", "reportedCurrency": "USD", "retainedEarnings": "638400000", "totalLiabilities": "874000000", "otherCurrentAssets": "7400000", "totalCurrentAssets": "427500000", "currentLongTermDebt": "1500000", "longTermInvestments": "52400000", "shortTermInvestments": "None", "currentNetReceivables": "155700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1044200000", "currentAccountsPayable": "66400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351200000", "shortLongTermDebtTotal": "545900000", "totalShareholderEquity": "597700000", "capitalLeaseObligations": "3200000", "otherCurrentLiabilities": "86100000", "totalCurrentLiabilities": "157600000", "otherNonCurrentLiabilities": "74400000", "totalNonCurrentLiabilities": "716400000", "cashAndShortTermInvestments": "103000000", "commonStockSharesOutstanding": "30838000", "intangibleAssetsExcludingGoodwill": "263100000", "cashAndCashEquivalentsAtCarryingValue": "103000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85800000", "profitLoss": "None", "dividendPayout": "54400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11200000", "operatingCashflow": "160300000", "capitalExpenditures": "34100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135800000", "cashflowFromInvestment": "-14800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 1041300000, "cost_of_revenue": 762800000, "gross_profit": 278500000, "ebit": 145000000, "ebitda": 206600000, "pretax_income": 116800000, "tax_provision": 10700000, "net_income": 94500000, "net_income_to_common": 94500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93800000, "total_current_assets": 425500000, "total_assets": 1462800000, "short_term_debt": 3300000, "long_term_debt": 618800000, "total_debt": 622100000, "total_liabilities": 904900000, "total_equity": 557900000, "shares_outstanding": 30693000, "goodwill_and_intangibles": 619200000 }, "cash_flow": { "operating_cash_flow": 139100000, "capital_expenditure": 29700000, "free_cash_flow": 168800000, "dividends_paid": 53200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293624, "ticker_id": 2573, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145000000", "ebitda": "206600000", "netIncome": "94500000", "grossProfit": "278500000", "depreciation": "None", "totalRevenue": "1041300000", "costOfRevenue": "762800000", "interestIncome": "30700000", "incomeBeforeTax": "116800000", "interestExpense": "28200000", "operatingIncome": "135000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-28200000", "nonInterestIncome": "None", "operatingExpenses": "143500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "10000000", "costofGoodsAndServicesSold": "762800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61600000", "sellingGeneralAndAdministrative": "90900000", "netIncomeFromContinuingOperations": "94800000" }, "balance": { "goodwill": "338100000", "inventory": "151500000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "1462800000", "longTermDebt": "618800000", "shortTermDebt": "3300000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "281100000", "reportedCurrency": "USD", "retainedEarnings": "608200000", "totalLiabilities": "904900000", "otherCurrentAssets": "29300000", "totalCurrentAssets": "425500000", "currentLongTermDebt": "3300000", "longTermInvestments": "51900000", "shortTermInvestments": "0", "currentNetReceivables": "166800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037300000", "currentAccountsPayable": "65700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "340300000", "shortLongTermDebtTotal": "622100000", "totalShareholderEquity": "557900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72900000", "totalCurrentLiabilities": "143400000", "otherNonCurrentLiabilities": "43100000", "totalNonCurrentLiabilities": "761500000", "cashAndShortTermInvestments": "93800000", "commonStockSharesOutstanding": "30693000", "intangibleAssetsExcludingGoodwill": "281100000", "cashAndCashEquivalentsAtCarryingValue": "93800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94800000", "profitLoss": "None", "dividendPayout": "53200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "139100000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "-3800000", "cashflowFromFinancing": "-120900000", "cashflowFromInvestment": "-27500000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1041300000, "cost_of_revenue": 762800000, "gross_profit": 278500000, "research_and_development": 15200000, "selling_general_admin": 90900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145000000, "depreciation_amortisation": 61600000, "ebitda": 206600000, "interest_expense": 28200000, "interest_income": null, "other_non_operating": null, "pretax_income": 116800000, "tax_provision": 10700000, "effective_tax_rate": null, "net_income": 94500000, "net_income_continuing_ops": 94800000, "net_income_to_common": 94500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93800000, "short_term_investments": 0, "net_receivables": 166800000, "inventory": 151500000, "other_current_assets": null, "total_current_assets": 425500000, "net_ppe": null, "goodwill": 338100000, "intangible_assets": 281100000, "goodwill_and_intangibles": 619200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1037300000, "total_assets": 1462800000, "short_term_debt": 3300000, "accounts_payable": 65700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143400000, "long_term_debt": 618800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761500000, "total_liabilities": 904900000, "total_debt": 622100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 608200000, "total_equity": 557900000, "shares_outstanding": 30693000, "operating_cash_flow": 139100000, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27500000, "dividends_paid": 53200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120900000, "free_cash_flow": 168800000, "net_change_in_cash": -13100000 }, "raw_data": { "income": { "ebit": "145000000", "ebitda": "206600000", "netIncome": "94500000", "grossProfit": "278500000", "depreciation": "None", "totalRevenue": "1041300000", "costOfRevenue": "762800000", "interestIncome": "30700000", "incomeBeforeTax": "116800000", "interestExpense": "28200000", "operatingIncome": "135000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-28200000", "nonInterestIncome": "None", "operatingExpenses": "143500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "10000000", "costofGoodsAndServicesSold": "762800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61600000", "sellingGeneralAndAdministrative": "90900000", "netIncomeFromContinuingOperations": "94800000" }, "balance": { "goodwill": "338100000", "inventory": "151500000", "commonStock": "3100000", "currentDebt": "None", "investments": "None", "totalAssets": "1462800000", "longTermDebt": "618800000", "shortTermDebt": "3300000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "281100000", "reportedCurrency": "USD", "retainedEarnings": "608200000", "totalLiabilities": "904900000", "otherCurrentAssets": "29300000", "totalCurrentAssets": "425500000", "currentLongTermDebt": "3300000", "longTermInvestments": "51900000", "shortTermInvestments": "0", "currentNetReceivables": "166800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037300000", "currentAccountsPayable": "65700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "340300000", "shortLongTermDebtTotal": "622100000", "totalShareholderEquity": "557900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72900000", "totalCurrentLiabilities": "143400000", "otherNonCurrentLiabilities": "43100000", "totalNonCurrentLiabilities": "761500000", "cashAndShortTermInvestments": "93800000", "commonStockSharesOutstanding": "30693000", "intangibleAssetsExcludingGoodwill": "281100000", "cashAndCashEquivalentsAtCarryingValue": "93800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94800000", "profitLoss": "None", "dividendPayout": "53200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "139100000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "-3800000", "cashflowFromFinancing": "-120900000", "cashflowFromInvestment": "-27500000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 479600000, "cost_of_revenue": 410700000, "gross_profit": 68900000, "ebit": 8600000, "ebitda": 44000000, "pretax_income": -8700000, "tax_provision": 3000000, "net_income": -11700000, "net_income_to_common": -11700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82300000, "total_current_assets": 664900000, "total_assets": 2034700000, "short_term_debt": null, "long_term_debt": 1032900000, "total_debt": 1032900000, "total_liabilities": 1562400000, "total_equity": 472300000, "shares_outstanding": 54828500, "goodwill_and_intangibles": 550000000 }, "cash_flow": { "operating_cash_flow": 1000000, "capital_expenditure": 8400000, "free_cash_flow": 9400000, "dividends_paid": 5900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293587, "ticker_id": 2573, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8600000", "ebitda": "44000000", "netIncome": "-11700000", "grossProfit": "68900000", "depreciation": "None", "totalRevenue": "479600000", "costOfRevenue": "410700000", "interestIncome": "None", "incomeBeforeTax": "-8700000", "interestExpense": "17500000", "operatingIncome": "8600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-17500000", "nonInterestIncome": "None", "operatingExpenses": "60300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "54800000", "netIncomeFromContinuingOperations": "-11700000" }, "balance": { "goodwill": "56700000", "inventory": "334700000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2034700000", "longTermDebt": "1032900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "493300000", "reportedCurrency": "USD", "retainedEarnings": "-213200000", "totalLiabilities": "1562400000", "otherCurrentAssets": "45100000", "totalCurrentAssets": "664900000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369800000", "currentAccountsPayable": "183500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1086700000", "totalShareholderEquity": "472300000", "capitalLeaseObligations": "63100000", "otherCurrentLiabilities": "108600000", "totalCurrentLiabilities": "294100000", "otherNonCurrentLiabilities": "57600000", "totalNonCurrentLiabilities": "1268300000", "cashAndShortTermInvestments": "82300000", "commonStockSharesOutstanding": "54828500", "intangibleAssetsExcludingGoodwill": "493300000", "cashAndCashEquivalentsAtCarryingValue": "82300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11700000", "profitLoss": "None", "dividendPayout": "5900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13300000", "operatingCashflow": "1000000", "capitalExpenditures": "8400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5900000", "cashflowFromInvestment": "-8400000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479600000, "cost_of_revenue": 410700000, "gross_profit": 68900000, "research_and_development": 5500000, "selling_general_admin": 54800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8600000, "depreciation_amortisation": 35400000, "ebitda": 44000000, "interest_expense": 17500000, "interest_income": null, "other_non_operating": null, "pretax_income": -8700000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -11700000, "net_income_continuing_ops": -11700000, "net_income_to_common": -11700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82300000, "short_term_investments": null, "net_receivables": 202800000, "inventory": 334700000, "other_current_assets": null, "total_current_assets": 664900000, "net_ppe": null, "goodwill": 56700000, "intangible_assets": 493300000, "goodwill_and_intangibles": 550000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1369800000, "total_assets": 2034700000, "short_term_debt": null, "accounts_payable": 183500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294100000, "long_term_debt": 1032900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1268300000, "total_liabilities": 1562400000, "total_debt": 1032900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213200000, "total_equity": 472300000, "shares_outstanding": 54828500, "operating_cash_flow": 1000000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8400000, "dividends_paid": 5900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5900000, "free_cash_flow": 9400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8600000", "ebitda": "44000000", "netIncome": "-11700000", "grossProfit": "68900000", "depreciation": "None", "totalRevenue": "479600000", "costOfRevenue": "410700000", "interestIncome": "None", "incomeBeforeTax": "-8700000", "interestExpense": "17500000", "operatingIncome": "8600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-17500000", "nonInterestIncome": "None", "operatingExpenses": "60300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "54800000", "netIncomeFromContinuingOperations": "-11700000" }, "balance": { "goodwill": "56700000", "inventory": "334700000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2034700000", "longTermDebt": "1032900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "493300000", "reportedCurrency": "USD", "retainedEarnings": "-213200000", "totalLiabilities": "1562400000", "otherCurrentAssets": "45100000", "totalCurrentAssets": "664900000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369800000", "currentAccountsPayable": "183500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1086700000", "totalShareholderEquity": "472300000", "capitalLeaseObligations": "63100000", "otherCurrentLiabilities": "108600000", "totalCurrentLiabilities": "294100000", "otherNonCurrentLiabilities": "57600000", "totalNonCurrentLiabilities": "1268300000", "cashAndShortTermInvestments": "82300000", "commonStockSharesOutstanding": "54828500", "intangibleAssetsExcludingGoodwill": "493300000", "cashAndCashEquivalentsAtCarryingValue": "82300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11700000", "profitLoss": "None", "dividendPayout": "5900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13300000", "operatingCashflow": "1000000", "capitalExpenditures": "8400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5900000", "cashflowFromInvestment": "-8400000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 463100000, "cost_of_revenue": 391800000, "gross_profit": 71300000, "ebit": 6800000, "ebitda": 41900000, "pretax_income": -10200000, "tax_provision": -111000000, "net_income": 100800000, "net_income_to_common": 100800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84200000, "total_current_assets": 638600000, "total_assets": 2051600000, "short_term_debt": 13700000, "long_term_debt": 1015300000, "total_debt": 1029000000, "total_liabilities": 1552900000, "total_equity": 498700000, "shares_outstanding": 55776800, "goodwill_and_intangibles": 571800000 }, "cash_flow": { "operating_cash_flow": 19300000, "capital_expenditure": 11300000, "free_cash_flow": 30600000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293588, "ticker_id": 2573, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6800000", "ebitda": "41900000", "netIncome": "100800000", "grossProfit": "71300000", "depreciation": "None", "totalRevenue": "463100000", "costOfRevenue": "391800000", "interestIncome": "None", "incomeBeforeTax": "-10200000", "interestExpense": "17000000", "operatingIncome": "11800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-111000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "59500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "54500000", "netIncomeFromContinuingOperations": "100800000" }, "balance": { "goodwill": "57600000", "inventory": "329100000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2051600000", "longTermDebt": "1015300000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "514200000", "reportedCurrency": "USD", "retainedEarnings": "-195800000", "totalLiabilities": "1552900000", "otherCurrentAssets": "44400000", "totalCurrentAssets": "638600000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413000000", "currentAccountsPayable": "160700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122699999", "totalShareholderEquity": "498700000", "capitalLeaseObligations": "65700000", "otherCurrentLiabilities": "109400000", "totalCurrentLiabilities": "285300000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "1267600000", "cashAndShortTermInvestments": "84200000", "commonStockSharesOutstanding": "55776800", "intangibleAssetsExcludingGoodwill": "514200000", "cashAndCashEquivalentsAtCarryingValue": "84200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100800000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "19300000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18900000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463100000, "cost_of_revenue": 391800000, "gross_profit": 71300000, "research_and_development": 5000000, "selling_general_admin": 54500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6800000, "depreciation_amortisation": 35100000, "ebitda": 41900000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": -10200000, "tax_provision": -111000000, "effective_tax_rate": null, "net_income": 100800000, "net_income_continuing_ops": 100800000, "net_income_to_common": 100800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84200000, "short_term_investments": null, "net_receivables": 180900000, "inventory": 329100000, "other_current_assets": null, "total_current_assets": 638600000, "net_ppe": null, "goodwill": 57600000, "intangible_assets": 514200000, "goodwill_and_intangibles": 571800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1413000000, "total_assets": 2051600000, "short_term_debt": 13700000, "accounts_payable": 160700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285300000, "long_term_debt": 1015300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1267600000, "total_liabilities": 1552900000, "total_debt": 1029000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -195800000, "total_equity": 498700000, "shares_outstanding": 55776800, "operating_cash_flow": 19300000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14000000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18900000, "free_cash_flow": 30600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6800000", "ebitda": "41900000", "netIncome": "100800000", "grossProfit": "71300000", "depreciation": "None", "totalRevenue": "463100000", "costOfRevenue": "391800000", "interestIncome": "None", "incomeBeforeTax": "-10200000", "interestExpense": "17000000", "operatingIncome": "11800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-111000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "59500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "54500000", "netIncomeFromContinuingOperations": "100800000" }, "balance": { "goodwill": "57600000", "inventory": "329100000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2051600000", "longTermDebt": "1015300000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "514200000", "reportedCurrency": "USD", "retainedEarnings": "-195800000", "totalLiabilities": "1552900000", "otherCurrentAssets": "44400000", "totalCurrentAssets": "638600000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413000000", "currentAccountsPayable": "160700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122699999", "totalShareholderEquity": "498700000", "capitalLeaseObligations": "65700000", "otherCurrentLiabilities": "109400000", "totalCurrentLiabilities": "285300000", "otherNonCurrentLiabilities": "68700000", "totalNonCurrentLiabilities": "1267600000", "cashAndShortTermInvestments": "84200000", "commonStockSharesOutstanding": "55776800", "intangibleAssetsExcludingGoodwill": "514200000", "cashAndCashEquivalentsAtCarryingValue": "84200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100800000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "19300000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18900000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 513700000, "cost_of_revenue": 414300000, "gross_profit": 99400000, "ebit": 12100000, "ebitda": 46900000, "pretax_income": -5600000, "tax_provision": -2400000, "net_income": -3200000, "net_income_to_common": -3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102900000, "total_current_assets": 672400000, "total_assets": 2001500000, "short_term_debt": 13800000, "long_term_debt": 1026000000, "total_debt": 1039800000, "total_liabilities": 1604100000, "total_equity": 397400000, "shares_outstanding": 54671900, "goodwill_and_intangibles": 586200000 }, "cash_flow": { "operating_cash_flow": 72800000, "capital_expenditure": 6100000, "free_cash_flow": 78900000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293590, "ticker_id": 2573, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12100000", "ebitda": "46900000", "netIncome": "-3200000", "grossProfit": "99400000", "depreciation": "None", "totalRevenue": "513700000", "costOfRevenue": "414300000", "interestIncome": "None", "incomeBeforeTax": "-5600000", "interestExpense": "17700000", "operatingIncome": "16000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-17700000", "nonInterestIncome": "None", "operatingExpenses": "83400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34800000", "sellingGeneralAndAdministrative": "53700000", "netIncomeFromContinuingOperations": "-3200000" }, "balance": { "goodwill": "57300000", "inventory": "330300000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2001500000", "longTermDebt": "1026000000", "shortTermDebt": "13800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "528900000", "reportedCurrency": "USD", "retainedEarnings": "-290900000", "totalLiabilities": "1604100000", "otherCurrentAssets": "21900000", "totalCurrentAssets": "672400000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1329100000", "currentAccountsPayable": "185100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1096200000", "totalShareholderEquity": "397400000", "capitalLeaseObligations": "67300000", "otherCurrentLiabilities": "113100000", "totalCurrentLiabilities": "314700000", "otherNonCurrentLiabilities": "70400000", "totalNonCurrentLiabilities": "1289400000", "cashAndShortTermInvestments": "102900000", "commonStockSharesOutstanding": "54671900", "intangibleAssetsExcludingGoodwill": "528900000", "cashAndCashEquivalentsAtCarryingValue": "102900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3200000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "72800000", "capitalExpenditures": "6100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70300000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513700000, "cost_of_revenue": 414300000, "gross_profit": 99400000, "research_and_development": 5600000, "selling_general_admin": 53700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12100000, "depreciation_amortisation": 34800000, "ebitda": 46900000, "interest_expense": 17700000, "interest_income": null, "other_non_operating": null, "pretax_income": -5600000, "tax_provision": -2400000, "effective_tax_rate": null, "net_income": -3200000, "net_income_continuing_ops": -3200000, "net_income_to_common": -3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102900000, "short_term_investments": null, "net_receivables": 217300000, "inventory": 330300000, "other_current_assets": null, "total_current_assets": 672400000, "net_ppe": null, "goodwill": 57300000, "intangible_assets": 528900000, "goodwill_and_intangibles": 586200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1329100000, "total_assets": 2001500000, "short_term_debt": 13800000, "accounts_payable": 185100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314700000, "long_term_debt": 1026000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1289400000, "total_liabilities": 1604100000, "total_debt": 1039800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -290900000, "total_equity": 397400000, "shares_outstanding": 54671900, "operating_cash_flow": 72800000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5400000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70300000, "free_cash_flow": 78900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12100000", "ebitda": "46900000", "netIncome": "-3200000", "grossProfit": "99400000", "depreciation": "None", "totalRevenue": "513700000", "costOfRevenue": "414300000", "interestIncome": "None", "incomeBeforeTax": "-5600000", "interestExpense": "17700000", "operatingIncome": "16000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-17700000", "nonInterestIncome": "None", "operatingExpenses": "83400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34800000", "sellingGeneralAndAdministrative": "53700000", "netIncomeFromContinuingOperations": "-3200000" }, "balance": { "goodwill": "57300000", "inventory": "330300000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2001500000", "longTermDebt": "1026000000", "shortTermDebt": "13800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "528900000", "reportedCurrency": "USD", "retainedEarnings": "-290900000", "totalLiabilities": "1604100000", "otherCurrentAssets": "21900000", "totalCurrentAssets": "672400000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1329100000", "currentAccountsPayable": "185100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1096200000", "totalShareholderEquity": "397400000", "capitalLeaseObligations": "67300000", "otherCurrentLiabilities": "113100000", "totalCurrentLiabilities": "314700000", "otherNonCurrentLiabilities": "70400000", "totalNonCurrentLiabilities": "1289400000", "cashAndShortTermInvestments": "102900000", "commonStockSharesOutstanding": "54671900", "intangibleAssetsExcludingGoodwill": "528900000", "cashAndCashEquivalentsAtCarryingValue": "102900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3200000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "72800000", "capitalExpenditures": "6100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70300000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 525400000, "cost_of_revenue": 421700000, "gross_profit": 103700000, "ebit": 23500000, "ebitda": 59700000, "pretax_income": 3000000, "tax_provision": 12500000, "net_income": -9500000, "net_income_to_common": -9500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95600000, "total_current_assets": 701400000, "total_assets": 2076700000, "short_term_debt": 14400000, "long_term_debt": 1087700000, "total_debt": 1102100000, "total_liabilities": 1660100000, "total_equity": 416600000, "shares_outstanding": 54625000, "goodwill_and_intangibles": 604100000 }, "cash_flow": { "operating_cash_flow": 57600000, "capital_expenditure": 8700000, "free_cash_flow": 66300000, "dividends_paid": 5900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293591, "ticker_id": 2573, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23500000", "ebitda": "59700000", "netIncome": "-9500000", "grossProfit": "103700000", "depreciation": "None", "totalRevenue": "525400000", "costOfRevenue": "421700000", "interestIncome": "None", "incomeBeforeTax": "3000000", "interestExpense": "15300000", "operatingIncome": "20100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12500000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "83600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36200000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "-9500000" }, "balance": { "goodwill": "57500000", "inventory": "344500000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2076700000", "longTermDebt": "1087700000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "546600000", "reportedCurrency": "USD", "retainedEarnings": "-282100000", "totalLiabilities": "1660100000", "otherCurrentAssets": "35800000", "totalCurrentAssets": "701400000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375300000", "currentAccountsPayable": "172900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1161400000", "totalShareholderEquity": "416600000", "capitalLeaseObligations": "70800000", "otherCurrentLiabilities": "102700000", "totalCurrentLiabilities": "295500000", "otherNonCurrentLiabilities": "74700000", "totalNonCurrentLiabilities": "1364600000", "cashAndShortTermInvestments": "95600000", "commonStockSharesOutstanding": "54625000", "intangibleAssetsExcludingGoodwill": "546600000", "cashAndCashEquivalentsAtCarryingValue": "95600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9500000", "profitLoss": "None", "dividendPayout": "5900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6500000", "operatingCashflow": "57600000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525400000, "cost_of_revenue": 421700000, "gross_profit": 103700000, "research_and_development": 6700000, "selling_general_admin": 57200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23500000, "depreciation_amortisation": 36200000, "ebitda": 59700000, "interest_expense": 15300000, "interest_income": null, "other_non_operating": null, "pretax_income": 3000000, "tax_provision": 12500000, "effective_tax_rate": null, "net_income": -9500000, "net_income_continuing_ops": -9500000, "net_income_to_common": -9500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95600000, "short_term_investments": null, "net_receivables": 225500000, "inventory": 344500000, "other_current_assets": null, "total_current_assets": 701400000, "net_ppe": null, "goodwill": 57500000, "intangible_assets": 546600000, "goodwill_and_intangibles": 604100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1375300000, "total_assets": 2076700000, "short_term_debt": 14400000, "accounts_payable": 172900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295500000, "long_term_debt": 1087700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1364600000, "total_liabilities": 1660100000, "total_debt": 1102100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -282100000, "total_equity": 416600000, "shares_outstanding": 54625000, "operating_cash_flow": 57600000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000000, "dividends_paid": 5900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42000000, "free_cash_flow": 66300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23500000", "ebitda": "59700000", "netIncome": "-9500000", "grossProfit": "103700000", "depreciation": "None", "totalRevenue": "525400000", "costOfRevenue": "421700000", "interestIncome": "None", "incomeBeforeTax": "3000000", "interestExpense": "15300000", "operatingIncome": "20100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12500000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "83600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36200000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "-9500000" }, "balance": { "goodwill": "57500000", "inventory": "344500000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2076700000", "longTermDebt": "1087700000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "546600000", "reportedCurrency": "USD", "retainedEarnings": "-282100000", "totalLiabilities": "1660100000", "otherCurrentAssets": "35800000", "totalCurrentAssets": "701400000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375300000", "currentAccountsPayable": "172900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1161400000", "totalShareholderEquity": "416600000", "capitalLeaseObligations": "70800000", "otherCurrentLiabilities": "102700000", "totalCurrentLiabilities": "295500000", "otherNonCurrentLiabilities": "74700000", "totalNonCurrentLiabilities": "1364600000", "cashAndShortTermInvestments": "95600000", "commonStockSharesOutstanding": "54625000", "intangibleAssetsExcludingGoodwill": "546600000", "cashAndCashEquivalentsAtCarryingValue": "95600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9500000", "profitLoss": "None", "dividendPayout": "5900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6500000", "operatingCashflow": "57600000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 484800000, "cost_of_revenue": 412200000, "gross_profit": 72600000, "ebit": -12800000, "ebitda": 22500000, "pretax_income": -450200000, "tax_provision": -24700000, "net_income": -425500000, "net_income_to_common": -425500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84000000, "total_current_assets": 686200000, "total_assets": 2052300000, "short_term_debt": 13600000, "long_term_debt": 1120100000, "total_debt": 1133700000, "total_liabilities": 1624100000, "total_equity": 428200000, "shares_outstanding": 54447000, "goodwill_and_intangibles": 600200000 }, "cash_flow": { "operating_cash_flow": -15900000, "capital_expenditure": 13900000, "free_cash_flow": -2000000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293592, "ticker_id": 2573, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "22500000", "netIncome": "-425500000", "grossProfit": "72600000", "depreciation": "None", "totalRevenue": "484800000", "costOfRevenue": "412200000", "interestIncome": "None", "incomeBeforeTax": "-450200000", "interestExpense": "17800000", "operatingIncome": "-430600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-24700000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "503200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "63300000", "netIncomeFromContinuingOperations": "-425500000" }, "balance": { "goodwill": "54800000", "inventory": "346000000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2052300000", "longTermDebt": "1120100000", "shortTermDebt": "13600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "545400000", "reportedCurrency": "USD", "retainedEarnings": "-266900000", "totalLiabilities": "1624100000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "686200000", "currentLongTermDebt": "2700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1366100000", "currentAccountsPayable": "176900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1186400000", "totalShareholderEquity": "428200000", "capitalLeaseObligations": "63600000", "otherCurrentLiabilities": "89000000", "totalCurrentLiabilities": "288100000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "1336000000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "54447000", "intangibleAssetsExcludingGoodwill": "545400000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425500000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10800000", "operatingCashflow": "-15900000", "capitalExpenditures": "13900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24500000", "cashflowFromInvestment": "-10600000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 484800000, "cost_of_revenue": 412200000, "gross_profit": 72600000, "research_and_development": 6300000, "selling_general_admin": 63300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12800000, "depreciation_amortisation": 35300000, "ebitda": 22500000, "interest_expense": 17800000, "interest_income": null, "other_non_operating": null, "pretax_income": -450200000, "tax_provision": -24700000, "effective_tax_rate": null, "net_income": -425500000, "net_income_continuing_ops": -425500000, "net_income_to_common": -425500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84000000, "short_term_investments": null, "net_receivables": 221100000, "inventory": 346000000, "other_current_assets": null, "total_current_assets": 686200000, "net_ppe": null, "goodwill": 54800000, "intangible_assets": 545400000, "goodwill_and_intangibles": 600200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1366100000, "total_assets": 2052300000, "short_term_debt": 13600000, "accounts_payable": 176900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288100000, "long_term_debt": 1120100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1336000000, "total_liabilities": 1624100000, "total_debt": 1133700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266900000, "total_equity": 428200000, "shares_outstanding": 54447000, "operating_cash_flow": -15900000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10600000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24500000, "free_cash_flow": -2000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "22500000", "netIncome": "-425500000", "grossProfit": "72600000", "depreciation": "None", "totalRevenue": "484800000", "costOfRevenue": "412200000", "interestIncome": "None", "incomeBeforeTax": "-450200000", "interestExpense": "17800000", "operatingIncome": "-430600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-24700000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "503200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "63300000", "netIncomeFromContinuingOperations": "-425500000" }, "balance": { "goodwill": "54800000", "inventory": "346000000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "2052300000", "longTermDebt": "1120100000", "shortTermDebt": "13600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "545400000", "reportedCurrency": "USD", "retainedEarnings": "-266900000", "totalLiabilities": "1624100000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "686200000", "currentLongTermDebt": "2700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1366100000", "currentAccountsPayable": "176900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1186400000", "totalShareholderEquity": "428200000", "capitalLeaseObligations": "63600000", "otherCurrentLiabilities": "89000000", "totalCurrentLiabilities": "288100000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "1336000000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "54447000", "intangibleAssetsExcludingGoodwill": "545400000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425500000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10800000", "operatingCashflow": "-15900000", "capitalExpenditures": "13900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24500000", "cashflowFromInvestment": "-10600000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 458600000, "cost_of_revenue": 381000000, "gross_profit": 77600000, "ebit": 4200000, "ebitda": 39600000, "pretax_income": -15500000, "tax_provision": -17000000, "net_income": 1500000, "net_income_to_common": 1500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94300000, "total_current_assets": 658100000, "total_assets": 2447900000, "short_term_debt": 13700000, "long_term_debt": 1086700000, "total_debt": 1100400000, "total_liabilities": 1589400000, "total_equity": 858500000, "shares_outstanding": 54336000, "goodwill_and_intangibles": 1019000000 }, "cash_flow": { "operating_cash_flow": 24100000, "capital_expenditure": 22200000, "free_cash_flow": 46300000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293593, "ticker_id": 2573, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4200000", "ebitda": "39600000", "netIncome": "1500000", "grossProfit": "77600000", "depreciation": "None", "totalRevenue": "458600000", "costOfRevenue": "381000000", "interestIncome": "None", "incomeBeforeTax": "-15500000", "interestExpense": "19700000", "operatingIncome": "2600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-19700000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "60500000", "netIncomeFromContinuingOperations": "1500000" }, "balance": { "goodwill": "465600000", "inventory": "355100000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2447900000", "longTermDebt": "1086700000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "553400000", "reportedCurrency": "USD", "retainedEarnings": "164300000", "totalLiabilities": "1589400000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "658100000", "currentLongTermDebt": "2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789800000", "currentAccountsPayable": "151700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "858500000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "100700000", "totalCurrentLiabilities": "274500000", "otherNonCurrentLiabilities": "20300000", "totalNonCurrentLiabilities": "1314900000", "cashAndShortTermInvestments": "94300000", "commonStockSharesOutstanding": "54336000", "intangibleAssetsExcludingGoodwill": "553400000", "cashAndCashEquivalentsAtCarryingValue": "94300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1500000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "24100000", "capitalExpenditures": "22200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68100000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "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": 458600000, "cost_of_revenue": 381000000, "gross_profit": 77600000, "research_and_development": 5500000, "selling_general_admin": 60500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4200000, "depreciation_amortisation": 35400000, "ebitda": 39600000, "interest_expense": 19700000, "interest_income": null, "other_non_operating": null, "pretax_income": -15500000, "tax_provision": -17000000, "effective_tax_rate": null, "net_income": 1500000, "net_income_continuing_ops": 1500000, "net_income_to_common": 1500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94300000, "short_term_investments": null, "net_receivables": 183000000, "inventory": 355100000, "other_current_assets": null, "total_current_assets": 658100000, "net_ppe": null, "goodwill": 465600000, "intangible_assets": 553400000, "goodwill_and_intangibles": 1019000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1789800000, "total_assets": 2447900000, "short_term_debt": 13700000, "accounts_payable": 151700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274500000, "long_term_debt": 1086700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1314900000, "total_liabilities": 1589400000, "total_debt": 1100400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 164300000, "total_equity": 858500000, "shares_outstanding": 54336000, "operating_cash_flow": 24100000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15300000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68100000, "free_cash_flow": 46300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4200000", "ebitda": "39600000", "netIncome": "1500000", "grossProfit": "77600000", "depreciation": "None", "totalRevenue": "458600000", "costOfRevenue": "381000000", "interestIncome": "None", "incomeBeforeTax": "-15500000", "interestExpense": "19700000", "operatingIncome": "2600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-19700000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "60500000", "netIncomeFromContinuingOperations": "1500000" }, "balance": { "goodwill": "465600000", "inventory": "355100000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2447900000", "longTermDebt": "1086700000", "shortTermDebt": "13700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "553400000", "reportedCurrency": "USD", "retainedEarnings": "164300000", "totalLiabilities": "1589400000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "658100000", "currentLongTermDebt": "2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789800000", "currentAccountsPayable": "151700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "858500000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "100700000", "totalCurrentLiabilities": "274500000", "otherNonCurrentLiabilities": "20300000", "totalNonCurrentLiabilities": "1314900000", "cashAndShortTermInvestments": "94300000", "commonStockSharesOutstanding": "54336000", "intangibleAssetsExcludingGoodwill": "553400000", "cashAndCashEquivalentsAtCarryingValue": "94300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1500000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "24100000", "capitalExpenditures": "22200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68100000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "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": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 498500000, "cost_of_revenue": 404900000, "gross_profit": 93600000, "ebit": -5700000, "ebitda": 30000000, "pretax_income": -24000000, "tax_provision": -3200000, "net_income": -20800000, "net_income_to_common": -20800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162200000, "total_current_assets": 777300000, "total_assets": 2623100000, "short_term_debt": 13900000, "long_term_debt": 1140600000, "total_debt": 1154500000, "total_liabilities": 1740800000, "total_equity": 882300000, "shares_outstanding": 54328000, "goodwill_and_intangibles": 1061100000 }, "cash_flow": { "operating_cash_flow": 37600000, "capital_expenditure": 12500000, "free_cash_flow": 50100000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293595, "ticker_id": 2573, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5700000", "ebitda": "30000000", "netIncome": "-20800000", "grossProfit": "93600000", "depreciation": "None", "totalRevenue": "498500000", "costOfRevenue": "404900000", "interestIncome": "None", "incomeBeforeTax": "-24000000", "interestExpense": "18300000", "operatingIncome": "7000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "86600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "51600000", "netIncomeFromContinuingOperations": "-20800000" }, "balance": { "goodwill": "475600000", "inventory": "354300000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2623100000", "longTermDebt": "1140600000", "shortTermDebt": "13900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "585500000", "reportedCurrency": "USD", "retainedEarnings": "168300000", "totalLiabilities": "1740800000", "otherCurrentAssets": "35700000", "totalCurrentAssets": "777300000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1845800000", "currentAccountsPayable": "172700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1206500000", "totalShareholderEquity": "882300000", "capitalLeaseObligations": "63100000", "otherCurrentLiabilities": "131300000", "totalCurrentLiabilities": "328000000", "otherNonCurrentLiabilities": "45600000", "totalNonCurrentLiabilities": "1412800000", "cashAndShortTermInvestments": "162200000", "commonStockSharesOutstanding": "54328000", "intangibleAssetsExcludingGoodwill": "585500000", "cashAndCashEquivalentsAtCarryingValue": "162200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20800000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15100000", "operatingCashflow": "37600000", "capitalExpenditures": "12500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4200000", "cashflowFromInvestment": "-9400000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498500000, "cost_of_revenue": 404900000, "gross_profit": 93600000, "research_and_development": 5700000, "selling_general_admin": 51600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5700000, "depreciation_amortisation": 35700000, "ebitda": 30000000, "interest_expense": 18300000, "interest_income": null, "other_non_operating": null, "pretax_income": -24000000, "tax_provision": -3200000, "effective_tax_rate": null, "net_income": -20800000, "net_income_continuing_ops": -20800000, "net_income_to_common": -20800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162200000, "short_term_investments": null, "net_receivables": 225100000, "inventory": 354300000, "other_current_assets": null, "total_current_assets": 777300000, "net_ppe": null, "goodwill": 475600000, "intangible_assets": 585500000, "goodwill_and_intangibles": 1061100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1845800000, "total_assets": 2623100000, "short_term_debt": 13900000, "accounts_payable": 172700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328000000, "long_term_debt": 1140600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1412800000, "total_liabilities": 1740800000, "total_debt": 1154500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 168300000, "total_equity": 882300000, "shares_outstanding": 54328000, "operating_cash_flow": 37600000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9400000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4200000, "free_cash_flow": 50100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5700000", "ebitda": "30000000", "netIncome": "-20800000", "grossProfit": "93600000", "depreciation": "None", "totalRevenue": "498500000", "costOfRevenue": "404900000", "interestIncome": "None", "incomeBeforeTax": "-24000000", "interestExpense": "18300000", "operatingIncome": "7000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "86600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "51600000", "netIncomeFromContinuingOperations": "-20800000" }, "balance": { "goodwill": "475600000", "inventory": "354300000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2623100000", "longTermDebt": "1140600000", "shortTermDebt": "13900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "585500000", "reportedCurrency": "USD", "retainedEarnings": "168300000", "totalLiabilities": "1740800000", "otherCurrentAssets": "35700000", "totalCurrentAssets": "777300000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1845800000", "currentAccountsPayable": "172700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1206500000", "totalShareholderEquity": "882300000", "capitalLeaseObligations": "63100000", "otherCurrentLiabilities": "131300000", "totalCurrentLiabilities": "328000000", "otherNonCurrentLiabilities": "45600000", "totalNonCurrentLiabilities": "1412800000", "cashAndShortTermInvestments": "162200000", "commonStockSharesOutstanding": "54328000", "intangibleAssetsExcludingGoodwill": "585500000", "cashAndCashEquivalentsAtCarryingValue": "162200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20800000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15100000", "operatingCashflow": "37600000", "capitalExpenditures": "12500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4200000", "cashflowFromInvestment": "-9400000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 523799999, "cost_of_revenue": 414900000, "gross_profit": 108900000, "ebit": 17400000, "ebitda": 53800000, "pretax_income": -9000000, "tax_provision": -7600000, "net_income": -1400000, "net_income_to_common": -1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133400000, "total_current_assets": 751700000, "total_assets": 2607500000, "short_term_debt": 14000000, "long_term_debt": 1133700000, "total_debt": 1147700000, "total_liabilities": 1709500000, "total_equity": 898000000, "shares_outstanding": 54322000, "goodwill_and_intangibles": 1061200000 }, "cash_flow": { "operating_cash_flow": 46100000, "capital_expenditure": 8700000, "free_cash_flow": 54800000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293596, "ticker_id": 2573, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17400000", "ebitda": "53800000", "netIncome": "-1400000", "grossProfit": "108900000", "depreciation": "None", "totalRevenue": "523799999", "costOfRevenue": "414900000", "interestIncome": "None", "incomeBeforeTax": "-9000000", "interestExpense": "18400000", "operatingIncome": "22300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "86600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "62800000", "netIncomeFromContinuingOperations": "-1400000" }, "balance": { "goodwill": "469500000", "inventory": "347200000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2607500000", "longTermDebt": "1133700000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "591700000", "reportedCurrency": "USD", "retainedEarnings": "194600000", "totalLiabilities": "1709500000", "otherCurrentAssets": "31700000", "totalCurrentAssets": "751700000", "currentLongTermDebt": "2700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1855800000", "currentAccountsPayable": "168600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1199500000", "totalShareholderEquity": "898000000", "capitalLeaseObligations": "63100000", "otherCurrentLiabilities": "109900000", "totalCurrentLiabilities": "305100000", "otherNonCurrentLiabilities": "37900000", "totalNonCurrentLiabilities": "1404400000", "cashAndShortTermInvestments": "133400000", "commonStockSharesOutstanding": "54322000", "intangibleAssetsExcludingGoodwill": "591700000", "cashAndCashEquivalentsAtCarryingValue": "133400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1400000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "46100000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29400000", "cashflowFromInvestment": "-10900000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523799999, "cost_of_revenue": 414900000, "gross_profit": 108900000, "research_and_development": 5800000, "selling_general_admin": 62800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17400000, "depreciation_amortisation": 36400000, "ebitda": 53800000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": -9000000, "tax_provision": -7600000, "effective_tax_rate": null, "net_income": -1400000, "net_income_continuing_ops": -1400000, "net_income_to_common": -1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133400000, "short_term_investments": null, "net_receivables": 239400000, "inventory": 347200000, "other_current_assets": null, "total_current_assets": 751700000, "net_ppe": null, "goodwill": 469500000, "intangible_assets": 591700000, "goodwill_and_intangibles": 1061200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1855800000, "total_assets": 2607500000, "short_term_debt": 14000000, "accounts_payable": 168600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305100000, "long_term_debt": 1133700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1404400000, "total_liabilities": 1709500000, "total_debt": 1147700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 194600000, "total_equity": 898000000, "shares_outstanding": 54322000, "operating_cash_flow": 46100000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10900000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29400000, "free_cash_flow": 54800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17400000", "ebitda": "53800000", "netIncome": "-1400000", "grossProfit": "108900000", "depreciation": "None", "totalRevenue": "523799999", "costOfRevenue": "414900000", "interestIncome": "None", "incomeBeforeTax": "-9000000", "interestExpense": "18400000", "operatingIncome": "22300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "86600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "62800000", "netIncomeFromContinuingOperations": "-1400000" }, "balance": { "goodwill": "469500000", "inventory": "347200000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2607500000", "longTermDebt": "1133700000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "591700000", "reportedCurrency": "USD", "retainedEarnings": "194600000", "totalLiabilities": "1709500000", "otherCurrentAssets": "31700000", "totalCurrentAssets": "751700000", "currentLongTermDebt": "2700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1855800000", "currentAccountsPayable": "168600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1199500000", "totalShareholderEquity": "898000000", "capitalLeaseObligations": "63100000", "otherCurrentLiabilities": "109900000", "totalCurrentLiabilities": "305100000", "otherNonCurrentLiabilities": "37900000", "totalNonCurrentLiabilities": "1404400000", "cashAndShortTermInvestments": "133400000", "commonStockSharesOutstanding": "54322000", "intangibleAssetsExcludingGoodwill": "591700000", "cashAndCashEquivalentsAtCarryingValue": "133400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1400000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "46100000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29400000", "cashflowFromInvestment": "-10900000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 500200000, "cost_of_revenue": 416200000, "gross_profit": 84000000, "ebit": -3800000, "ebitda": 32500000, "pretax_income": -30400000, "tax_provision": -2400000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128900000, "total_current_assets": 759300000, "total_assets": 2652700000, "short_term_debt": 14400000, "long_term_debt": 1155300000, "total_debt": 1169700000, "total_liabilities": 1745800000, "total_equity": 906900000, "shares_outstanding": 54268000, "goodwill_and_intangibles": 1080400000 }, "cash_flow": { "operating_cash_flow": -13000000, "capital_expenditure": 12100000, "free_cash_flow": -900000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293597, "ticker_id": 2573, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3800000", "ebitda": "32500000", "netIncome": "-28000000", "grossProfit": "84000000", "depreciation": "None", "totalRevenue": "500200000", "costOfRevenue": "416200000", "interestIncome": "None", "incomeBeforeTax": "-30400000", "interestExpense": "18300000", "operatingIncome": "600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "83400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "58900000", "netIncomeFromContinuingOperations": "-28000000" }, "balance": { "goodwill": "470600000", "inventory": "341000000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2652700000", "longTermDebt": "1155300000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "609800000", "reportedCurrency": "USD", "retainedEarnings": "201600000", "totalLiabilities": "1745800000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "759300000", "currentLongTermDebt": "2700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893400000", "currentAccountsPayable": "165900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1222700000", "totalShareholderEquity": "906900000", "capitalLeaseObligations": "64700000", "otherCurrentLiabilities": "100100000", "totalCurrentLiabilities": "299500000", "otherNonCurrentLiabilities": "38400000", "totalNonCurrentLiabilities": "1446300000", "cashAndShortTermInvestments": "128900000", "commonStockSharesOutstanding": "54268000", "intangibleAssetsExcludingGoodwill": "609800000", "cashAndCashEquivalentsAtCarryingValue": "128900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28000000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "-13000000", "capitalExpenditures": "12100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45800000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500200000, "cost_of_revenue": 416200000, "gross_profit": 84000000, "research_and_development": 6000000, "selling_general_admin": 58900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3800000, "depreciation_amortisation": 36300000, "ebitda": 32500000, "interest_expense": 18300000, "interest_income": null, "other_non_operating": null, "pretax_income": -30400000, "tax_provision": -2400000, "effective_tax_rate": null, "net_income": -28000000, "net_income_continuing_ops": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128900000, "short_term_investments": null, "net_receivables": 254300000, "inventory": 341000000, "other_current_assets": null, "total_current_assets": 759300000, "net_ppe": null, "goodwill": 470600000, "intangible_assets": 609800000, "goodwill_and_intangibles": 1080400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1893400000, "total_assets": 2652700000, "short_term_debt": 14400000, "accounts_payable": 165900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299500000, "long_term_debt": 1155300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1446300000, "total_liabilities": 1745800000, "total_debt": 1169700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 201600000, "total_equity": 906900000, "shares_outstanding": 54268000, "operating_cash_flow": -13000000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21100000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45800000, "free_cash_flow": -900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3800000", "ebitda": "32500000", "netIncome": "-28000000", "grossProfit": "84000000", "depreciation": "None", "totalRevenue": "500200000", "costOfRevenue": "416200000", "interestIncome": "None", "incomeBeforeTax": "-30400000", "interestExpense": "18300000", "operatingIncome": "600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "83400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "58900000", "netIncomeFromContinuingOperations": "-28000000" }, "balance": { "goodwill": "470600000", "inventory": "341000000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2652700000", "longTermDebt": "1155300000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "609800000", "reportedCurrency": "USD", "retainedEarnings": "201600000", "totalLiabilities": "1745800000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "759300000", "currentLongTermDebt": "2700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893400000", "currentAccountsPayable": "165900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1222700000", "totalShareholderEquity": "906900000", "capitalLeaseObligations": "64700000", "otherCurrentLiabilities": "100100000", "totalCurrentLiabilities": "299500000", "otherNonCurrentLiabilities": "38400000", "totalNonCurrentLiabilities": "1446300000", "cashAndShortTermInvestments": "128900000", "commonStockSharesOutstanding": "54268000", "intangibleAssetsExcludingGoodwill": "609800000", "cashAndCashEquivalentsAtCarryingValue": "128900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28000000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "-13000000", "capitalExpenditures": "12100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45800000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 452300000, "cost_of_revenue": 366400000, "gross_profit": 85900000, "ebit": -3400000, "ebitda": 32000000, "pretax_income": -16800000, "tax_provision": -3200000, "net_income": 157700000, "net_income_to_common": 157700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120200000, "total_current_assets": 712500000, "total_assets": 2642400000, "short_term_debt": 14100000, "long_term_debt": 1101800000, "total_debt": 1115900000, "total_liabilities": 1693300000, "total_equity": 949100000, "shares_outstanding": 54500000, "goodwill_and_intangibles": 1113800000 }, "cash_flow": { "operating_cash_flow": 54200000, "capital_expenditure": 16500000, "free_cash_flow": 70700000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293598, "ticker_id": 2573, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3400000", "ebitda": "32000000", "netIncome": "157700000", "grossProfit": "85900000", "depreciation": "None", "totalRevenue": "452300000", "costOfRevenue": "366400000", "interestIncome": "None", "incomeBeforeTax": "-16800000", "interestExpense": "13400000", "operatingIncome": "-2200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-13400000", "nonInterestIncome": "None", "operatingExpenses": "88100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "60200000", "netIncomeFromContinuingOperations": "-13600000" }, "balance": { "goodwill": "474100000", "inventory": "352900000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2642400000", "longTermDebt": "1101800000", "shortTermDebt": "14100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639700000", "reportedCurrency": "USD", "retainedEarnings": "235000000", "totalLiabilities": "1693300000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "712500000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929900000", "currentAccountsPayable": "139300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1169400000", "totalShareholderEquity": "949100000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "113700000", "totalCurrentLiabilities": "281400000", "otherNonCurrentLiabilities": "44400000", "totalNonCurrentLiabilities": "1411900000", "cashAndShortTermInvestments": "120200000", "commonStockSharesOutstanding": "54500000", "intangibleAssetsExcludingGoodwill": "639700000", "cashAndCashEquivalentsAtCarryingValue": "120200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13600000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10100000", "operatingCashflow": "54200000", "capitalExpenditures": "16500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648800000", "cashflowFromInvestment": "605400000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452300000, "cost_of_revenue": 366400000, "gross_profit": 85900000, "research_and_development": 4600000, "selling_general_admin": 60200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3400000, "depreciation_amortisation": 35400000, "ebitda": 32000000, "interest_expense": 13400000, "interest_income": null, "other_non_operating": null, "pretax_income": -16800000, "tax_provision": -3200000, "effective_tax_rate": null, "net_income": 157700000, "net_income_continuing_ops": -13600000, "net_income_to_common": 157700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120200000, "short_term_investments": null, "net_receivables": 207100000, "inventory": 352900000, "other_current_assets": null, "total_current_assets": 712500000, "net_ppe": null, "goodwill": 474100000, "intangible_assets": 639700000, "goodwill_and_intangibles": 1113800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1929900000, "total_assets": 2642400000, "short_term_debt": 14100000, "accounts_payable": 139300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281400000, "long_term_debt": 1101800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1411900000, "total_liabilities": 1693300000, "total_debt": 1115900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 235000000, "total_equity": 949100000, "shares_outstanding": 54500000, "operating_cash_flow": 54200000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 605400000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -648800000, "free_cash_flow": 70700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3400000", "ebitda": "32000000", "netIncome": "157700000", "grossProfit": "85900000", "depreciation": "None", "totalRevenue": "452300000", "costOfRevenue": "366400000", "interestIncome": "None", "incomeBeforeTax": "-16800000", "interestExpense": "13400000", "operatingIncome": "-2200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-13400000", "nonInterestIncome": "None", "operatingExpenses": "88100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "60200000", "netIncomeFromContinuingOperations": "-13600000" }, "balance": { "goodwill": "474100000", "inventory": "352900000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "2642400000", "longTermDebt": "1101800000", "shortTermDebt": "14100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639700000", "reportedCurrency": "USD", "retainedEarnings": "235000000", "totalLiabilities": "1693300000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "712500000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929900000", "currentAccountsPayable": "139300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1169400000", "totalShareholderEquity": "949100000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "113700000", "totalCurrentLiabilities": "281400000", "otherNonCurrentLiabilities": "44400000", "totalNonCurrentLiabilities": "1411900000", "cashAndShortTermInvestments": "120200000", "commonStockSharesOutstanding": "54500000", "intangibleAssetsExcludingGoodwill": "639700000", "cashAndCashEquivalentsAtCarryingValue": "120200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13600000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10100000", "operatingCashflow": "54200000", "capitalExpenditures": "16500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648800000", "cashflowFromInvestment": "605400000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 498200000, "cost_of_revenue": 411500000, "gross_profit": 86700000, "ebit": -420200000, "ebitda": -383000000, "pretax_income": -437000000, "tax_provision": 27300000, "net_income": -455000000, "net_income_to_common": -455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84700000, "total_current_assets": 914400000, "total_assets": 3117800000, "short_term_debt": 43900000, "long_term_debt": 1704000000, "total_debt": 1747900000, "total_liabilities": 2444800000, "total_equity": 673000000, "shares_outstanding": 54659000, "goodwill_and_intangibles": 1104600000 }, "cash_flow": { "operating_cash_flow": 32900000, "capital_expenditure": 7400000, "free_cash_flow": 40300000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293600, "ticker_id": 2573, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-420200000", "ebitda": "-383000000", "netIncome": "-455000000", "grossProfit": "86700000", "depreciation": "None", "totalRevenue": "498200000", "costOfRevenue": "411500000", "interestIncome": "None", "incomeBeforeTax": "-437000000", "interestExpense": "16800000", "operatingIncome": "-419900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27300000", "reportedCurrency": "USD", "netInterestIncome": "-16800000", "nonInterestIncome": "None", "operatingExpenses": "506600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "63400000", "netIncomeFromContinuingOperations": "-464300000" }, "balance": { "goodwill": "468000000", "inventory": "364600000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "3117800000", "longTermDebt": "1704000000", "shortTermDebt": "43900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "636600000", "reportedCurrency": "USD", "retainedEarnings": "86300000", "totalLiabilities": "2444800000", "otherCurrentAssets": "267400000", "totalCurrentAssets": "914400000", "currentLongTermDebt": "34500000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "197700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203400000", "currentAccountsPayable": "149300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720800000", "shortLongTermDebtTotal": "1795500000", "totalShareholderEquity": "673000000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "198500000", "totalCurrentLiabilities": "403500000", "otherNonCurrentLiabilities": "26200000", "totalNonCurrentLiabilities": "2041300000", "cashAndShortTermInvestments": "84700000", "commonStockSharesOutstanding": "54659000", "intangibleAssetsExcludingGoodwill": "636600000", "cashAndCashEquivalentsAtCarryingValue": "84700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-481900000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "32900000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16100000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498200000, "cost_of_revenue": 411500000, "gross_profit": 86700000, "research_and_development": 5400000, "selling_general_admin": 63400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -420200000, "depreciation_amortisation": 37200000, "ebitda": -383000000, "interest_expense": 16800000, "interest_income": null, "other_non_operating": null, "pretax_income": -437000000, "tax_provision": 27300000, "effective_tax_rate": null, "net_income": -455000000, "net_income_continuing_ops": -464300000, "net_income_to_common": -455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84700000, "short_term_investments": 400000, "net_receivables": 197700000, "inventory": 364600000, "other_current_assets": null, "total_current_assets": 914400000, "net_ppe": null, "goodwill": 468000000, "intangible_assets": 636600000, "goodwill_and_intangibles": 1104600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2203400000, "total_assets": 3117800000, "short_term_debt": 43900000, "accounts_payable": 149300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 403500000, "long_term_debt": 1704000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2041300000, "total_liabilities": 2444800000, "total_debt": 1747900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86300000, "total_equity": 673000000, "shares_outstanding": 54659000, "operating_cash_flow": 32900000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18700000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16100000, "free_cash_flow": 40300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-420200000", "ebitda": "-383000000", "netIncome": "-455000000", "grossProfit": "86700000", "depreciation": "None", "totalRevenue": "498200000", "costOfRevenue": "411500000", "interestIncome": "None", "incomeBeforeTax": "-437000000", "interestExpense": "16800000", "operatingIncome": "-419900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27300000", "reportedCurrency": "USD", "netInterestIncome": "-16800000", "nonInterestIncome": "None", "operatingExpenses": "506600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "63400000", "netIncomeFromContinuingOperations": "-464300000" }, "balance": { "goodwill": "468000000", "inventory": "364600000", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "3117800000", "longTermDebt": "1704000000", "shortTermDebt": "43900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "636600000", "reportedCurrency": "USD", "retainedEarnings": "86300000", "totalLiabilities": "2444800000", "otherCurrentAssets": "267400000", "totalCurrentAssets": "914400000", "currentLongTermDebt": "34500000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "197700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203400000", "currentAccountsPayable": "149300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720800000", "shortLongTermDebtTotal": "1795500000", "totalShareholderEquity": "673000000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "198500000", "totalCurrentLiabilities": "403500000", "otherNonCurrentLiabilities": "26200000", "totalNonCurrentLiabilities": "2041300000", "cashAndShortTermInvestments": "84700000", "commonStockSharesOutstanding": "54659000", "intangibleAssetsExcludingGoodwill": "636600000", "cashAndCashEquivalentsAtCarryingValue": "84700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-481900000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "32900000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16100000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "income_statement": { "revenue": 526500000, "cost_of_revenue": 431000000, "gross_profit": 95500000, "ebit": 7800000, "ebitda": 45800000, "pretax_income": -8600000, "tax_provision": 5700000, "net_income": -4500000, "net_income_to_common": -4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107600000, "total_current_assets": 963200000, "total_assets": 3648900000, "short_term_debt": 44200000, "long_term_debt": 1712900000, "total_debt": 1757100000, "total_liabilities": 2499900000, "total_equity": 1149000000, "shares_outstanding": 54656000, "goodwill_and_intangibles": 1535100000 }, "cash_flow": { "operating_cash_flow": 40200000, "capital_expenditure": 23300000, "free_cash_flow": 63500000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293601, "ticker_id": 2573, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:12.624897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7800000", "ebitda": "45800000", "netIncome": "-4500000", "grossProfit": "95500000", "depreciation": "None", "totalRevenue": "526500000", "costOfRevenue": "431000000", "interestIncome": "None", "incomeBeforeTax": "-8600000", "interestExpense": "16400000", "operatingIncome": "10400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "-28200000", "nonInterestIncome": "None", "operatingExpenses": "85100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "-3300000", "costofGoodsAndServicesSold": "431000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "60400000", "netIncomeFromContinuingOperations": "-4500000" }, "balance": { "goodwill": "874900000", "inventory": "521600000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "3648900000", "longTermDebt": "1712900000", "shortTermDebt": "44200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "660200000", "reportedCurrency": "USD", "retainedEarnings": "551200000", "totalLiabilities": "2499900000", "otherCurrentAssets": "36200000", "totalCurrentAssets": "963200000", "currentLongTermDebt": "34700000", "longTermInvestments": "56100000", "shortTermInvestments": "500000", "currentNetReceivables": "297800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2685700000", "currentAccountsPayable": "214400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874700000", "shortLongTermDebtTotal": "1812800000", "totalShareholderEquity": "1149000000", "capitalLeaseObligations": "65200000", "otherCurrentLiabilities": "151100000", "totalCurrentLiabilities": "426200000", "otherNonCurrentLiabilities": "57600000", "totalNonCurrentLiabilities": "2073700000", "cashAndShortTermInvestments": "107600000", "commonStockSharesOutstanding": "54656000", "intangibleAssetsExcludingGoodwill": "660200000", "cashAndCashEquivalentsAtCarryingValue": "107600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4500000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23200000", "operatingCashflow": "40200000", "capitalExpenditures": "23300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9700000", "cashflowFromInvestment": "-20100000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526500000, "cost_of_revenue": 431000000, "gross_profit": 95500000, "research_and_development": 4500000, "selling_general_admin": 60400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7800000, "depreciation_amortisation": 38000000, "ebitda": 45800000, "interest_expense": 16400000, "interest_income": null, "other_non_operating": null, "pretax_income": -8600000, "tax_provision": 5700000, "effective_tax_rate": null, "net_income": -4500000, "net_income_continuing_ops": -4500000, "net_income_to_common": -4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107600000, "short_term_investments": 500000, "net_receivables": 297800000, "inventory": 521600000, "other_current_assets": null, "total_current_assets": 963200000, "net_ppe": null, "goodwill": 874900000, "intangible_assets": 660200000, "goodwill_and_intangibles": 1535100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2685700000, "total_assets": 3648900000, "short_term_debt": 44200000, "accounts_payable": 214400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426200000, "long_term_debt": 1712900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2073700000, "total_liabilities": 2499900000, "total_debt": 1757100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 551200000, "total_equity": 1149000000, "shares_outstanding": 54656000, "operating_cash_flow": 40200000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20100000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9700000, "free_cash_flow": 63500000, "net_change_in_cash": 10400000 }, "raw_data": { "income": { "ebit": "7800000", "ebitda": "45800000", "netIncome": "-4500000", "grossProfit": "95500000", "depreciation": "None", "totalRevenue": "526500000", "costOfRevenue": "431000000", "interestIncome": "None", "incomeBeforeTax": "-8600000", "interestExpense": "16400000", "operatingIncome": "10400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "-28200000", "nonInterestIncome": "None", "operatingExpenses": "85100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "-3300000", "costofGoodsAndServicesSold": "431000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "60400000", "netIncomeFromContinuingOperations": "-4500000" }, "balance": { "goodwill": "874900000", "inventory": "521600000", "commonStock": "5500000", "currentDebt": "None", "investments": "None", "totalAssets": "3648900000", "longTermDebt": "1712900000", "shortTermDebt": "44200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "660200000", "reportedCurrency": "USD", "retainedEarnings": "551200000", "totalLiabilities": "2499900000", "otherCurrentAssets": "36200000", "totalCurrentAssets": "963200000", "currentLongTermDebt": "34700000", "longTermInvestments": "56100000", "shortTermInvestments": "500000", "currentNetReceivables": "297800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2685700000", "currentAccountsPayable": "214400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874700000", "shortLongTermDebtTotal": "1812800000", "totalShareholderEquity": "1149000000", "capitalLeaseObligations": "65200000", "otherCurrentLiabilities": "151100000", "totalCurrentLiabilities": "426200000", "otherNonCurrentLiabilities": "57600000", "totalNonCurrentLiabilities": "2073700000", "cashAndShortTermInvestments": "107600000", "commonStockSharesOutstanding": "54656000", "intangibleAssetsExcludingGoodwill": "660200000", "cashAndCashEquivalentsAtCarryingValue": "107600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4500000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23200000", "operatingCashflow": "40200000", "capitalExpenditures": "23300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9700000", "cashflowFromInvestment": "-20100000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }