{ "ticker": { "uuid": "6c7343b3-0203-4978-8f13-8ffcbdae0c99", "symbol": "OEC", "name": "Orion Engineered Carbons SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/6c7343b3-0203-4978-8f13-8ffcbdae0c99/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c7343b3-0203-4978-8f13-8ffcbdae0c99/" }, "ticker_metadata": { "id": 2976, "uuid": "6c7343b3-0203-4978-8f13-8ffcbdae0c99", "symbol": "OEC", "name": "Orion Engineered Carbons SA", "asset_type": "equity", "market_cap": 417840000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Orion Engineered Carbons SA, produces and sells carbon black products in Germany, the United States, South Korea, Brazil, China, South Africa, the rest of Europe and internationally. The company is headquartered in Senningerberg, Luxembourg.", "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": "6c7343b3-0203-4978-8f13-8ffcbdae0c99", "symbol": "OEC", "name": "Orion Engineered Carbons SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/6c7343b3-0203-4978-8f13-8ffcbdae0c99/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c7343b3-0203-4978-8f13-8ffcbdae0c99/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.5, "value": 0.87, "quality": 0.12, "momentum": 0.07, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 6.72, "market_cap": 378840000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1021, "shareholder_yield": 0.0128, "roe": -0.2348, "piotroski_f_score": 3, "momentum_12_1": -0.3179, "volatility_252d": 0.6143 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:07.189210+00:00", "batch_id": "" }, "size": { "price_close": 6.72, "market_cap": 378840000, "market_cap_usd": 378840000, "enterprise_value": 1340540000, "shares_outstanding": 56375000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9983, "ptbv_ratio": 1.0306, "ps_ratio": 0.2118, "pcf_ratio": 1.8913, "pfcf_ratio": 1.015, "ev_ebitda": 9.7921, "ev_ebit": 352.7737, "ev_sales": 0.7495, "ev_fcf": 3.5916, "earnings_yield": null, "fcf_yield": 0.2784, "price_to_sales": 0.2118, "price_to_book": 0.9983, "price_to_cashflow": 1.8913, "ebitda_to_ev": 0.1021, "sales_yield": 1.3342 }, "yield": { "dividend_yield": 0.0128, "buyback_yield": 0, "shareholder_yield": 0.0128, "debt_paydown_yield": null, "total_yield": 0.0128 }, "quality": { "gross_margin": 0.1906, "operating_margin": 0.0021, "net_margin": -0.0498, "ebitda_margin": 0.0765, "fcf_margin": 0.2087, "roe": -0.2348, "roa": -0.0461, "roic": 0.0021, "roc_greenblatt": null, "asset_turnover": 0.9263, "cash_conversion": -4.189, "accruals_ratio": -0.1499, "sbc_to_revenue": 0.0069, "piotroski_f_score": 3, "altman_z_score": 1.3496, "earnings_stability_5y": 3.6988, "revenue_stability_5y": 0.1847, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1766, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.0875, "net_debt_to_ebitda": 7.0248, "debt_to_assets": 0.525, "interest_coverage": 0.0592, "current_ratio": 1.0027, "quick_ratio": 0.6223, "net_debt": 961700000, "local_beta": 0.0011, "volatility_252d": 0.6143, "volatility_60d": 1.3528, "max_drawdown_12m": -0.5864, "risk_adjusted_momentum": -0.5175 }, "growth": { "revenue_growth_1y": -0.0344, "revenue_growth_3y_cagr": -0.0382, "revenue_growth_5y_cagr": 0.0972, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2778, "book_value_growth_1y": -0.1607, "revenue_growth": -0.0344, "earnings_growth": null }, "momentum": { "price_return_1m": -0.117, "price_return_3m": 0.3634, "price_return_6m": 0.3605, "price_return_9m": -0.362, "price_return_12m": -0.3977, "price_return_12m_ex1m": -0.3179, "momentum_6m": 0.3605, "momentum_12m": -0.3977, "momentum_12_1": -0.3179, "distance_from_52w_high": -0.4025, "distance_from_52w_low": 0.4446, "relative_strength": -0.4977 }, "raw_ttm": { "revenue_ttm": 1788500000, "gross_profit_ttm": 340900000, "ebit_ttm": 3800000, "ebitda_ttm": 136900000, "net_income_ttm": -89100000, "eps_diluted_ttm": -1.5805, "operating_cash_flow_ttm": 200307698, "capital_expenditure_ttm": 172935618, "fcf_ttm": 373243316, "dividends_paid_ttm": 4846985, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64200000, "cash_and_equivalents": 52000000, "total_current_assets": 661500000, "total_current_liabilities": 659700000, "net_ppe": null, "total_assets": 1930700000, "total_debt": 1013700000, "total_equity": 379500000, "net_working_capital": 301000000, "book_value_per_share": 6.7317, "retained_earnings": 371100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 367600000, "tangible_book_per_share": 6.5206 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 6, "rank_pcf": 5, "rank_ev_ebitda": 37, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 10, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 86, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 84, "rank_fcf_margin": 45, "rank_piotroski": 91, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 89 }, "composites": { "value_composite": 13, "quality_composite": 88, "momentum_composite": 93, "growth_composite": 81, "yield_composite": 29, "svqf_composite": 31, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 10, "overall_composite": 50, "quality_value_composite": 0.3231, "os_score": 0.5, "value_percentile": 0.87, "quality_percentile": 0.12, "momentum_percentile": 0.07, "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": 25, "small_cap_core_rank": 9, "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": 10, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4693, "ticker_id": 2976, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:07.189210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.72, "market_cap": 378840000, "market_cap_usd": 378840000, "enterprise_value": 1340540000, "shares_outstanding": 56375000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.99826087, "ptbv_ratio": 1.03057671, "ps_ratio": 0.21181996, "pcf_ratio": 1.89129027, "pfcf_ratio": 1.01499473, "ev_ebitda": 9.79211103, "ev_ebit": 352.77368421, "ev_sales": 0.74953313, "ev_fcf": 3.59159814, "earnings_yield": null, "fcf_yield": 0.27842759, "dividend_yield": 0.01279428, "buyback_yield": 0, "shareholder_yield": 0.01279428, "debt_paydown_yield": null, "total_yield": 0.01279428, "gross_margin": 0.19060665, "operating_margin": 0.00212469, "net_margin": -0.04981828, "ebitda_margin": 0.07654459, "fcf_margin": 0.2086907, "roe": -0.23478261, "roa": -0.04614907, "roic": 0.00212496, "roc_greenblatt": null, "asset_turnover": 0.92634796, "cash_conversion": -4.18903834, "accruals_ratio": -0.14989781, "sbc_to_revenue": 0.00687727, "debt_to_equity": 4.08748353, "net_debt_to_ebitda": 7.02483565, "debt_to_assets": 0.52504273, "interest_coverage": 0.05919003, "current_ratio": 1.00272851, "quick_ratio": 0.62225254, "net_debt": 961700000, "revenue_growth_1y": -0.03444366, "revenue_growth_3y_cagr": -0.03824194, "revenue_growth_5y_cagr": 0.0971658, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2778186, "book_value_growth_1y": -0.16068374, "piotroski_f_score": 3, "altman_z_score": 1.34959018, "earnings_stability_5y": 3.698826, "revenue_stability_5y": 0.18472, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11695138, "price_return_3m": 0.36338737, "price_return_6m": 0.36048913, "price_return_9m": -0.3620233, "price_return_12m": -0.39768755, "price_return_12m_ex1m": -0.317917, "distance_from_52w_high": -0.40252858, "distance_from_52w_low": 0.44463314, "relative_strength": -0.49765113, "local_beta": 0.0011, "volatility_252d": 0.614343, "volatility_60d": 1.352779, "max_drawdown_12m": -0.58641997, "revenue_ttm": 1788500000, "gross_profit_ttm": 340900000, "ebit_ttm": 3800000, "ebitda_ttm": 136900000, "net_income_ttm": -89100000, "eps_diluted_ttm": -1.5804878, "operating_cash_flow_ttm": 200307698, "capital_expenditure_ttm": 172935618, "fcf_ttm": 373243316, "dividends_paid_ttm": 4846985, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64200000, "cash_and_equivalents": 52000000, "total_current_assets": 661500000, "total_current_liabilities": 659700000, "net_ppe": null, "total_assets": 1930700000, "total_debt": 1013700000, "total_equity": 379500000, "net_working_capital": 301000000, "book_value_per_share": 6.73170732, "retained_earnings": 371100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 367600000, "tangible_book_per_share": 6.52062084, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 6, "rank_pcf": 5, "rank_ev_ebitda": 37, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 10, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 86, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 84, "rank_fcf_margin": 45, "rank_piotroski": 91, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 89, "value_composite": 13, "quality_composite": 88, "momentum_composite": 93, "growth_composite": 81, "yield_composite": 29, "svqf_composite": 31, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 10, "overall_composite": 50, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 9, "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": 6.72, "os": 0.5, "value": 0.87, "quality": 0.12, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0128, "roe": -0.2348, "momentum_12_1": -0.3179, "complete_fields": { "id": 4693, "ticker_id": 2976, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:07.189210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.72, "market_cap": 378840000, "market_cap_usd": 378840000, "enterprise_value": 1340540000, "shares_outstanding": 56375000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.99826087, "ptbv_ratio": 1.03057671, "ps_ratio": 0.21181996, "pcf_ratio": 1.89129027, "pfcf_ratio": 1.01499473, "ev_ebitda": 9.79211103, "ev_ebit": 352.77368421, "ev_sales": 0.74953313, "ev_fcf": 3.59159814, "earnings_yield": null, "fcf_yield": 0.27842759, "dividend_yield": 0.01279428, "buyback_yield": 0, "shareholder_yield": 0.01279428, "debt_paydown_yield": null, "total_yield": 0.01279428, "gross_margin": 0.19060665, "operating_margin": 0.00212469, "net_margin": -0.04981828, "ebitda_margin": 0.07654459, "fcf_margin": 0.2086907, "roe": -0.23478261, "roa": -0.04614907, "roic": 0.00212496, "roc_greenblatt": null, "asset_turnover": 0.92634796, "cash_conversion": -4.18903834, "accruals_ratio": -0.14989781, "sbc_to_revenue": 0.00687727, "debt_to_equity": 4.08748353, "net_debt_to_ebitda": 7.02483565, "debt_to_assets": 0.52504273, "interest_coverage": 0.05919003, "current_ratio": 1.00272851, "quick_ratio": 0.62225254, "net_debt": 961700000, "revenue_growth_1y": -0.03444366, "revenue_growth_3y_cagr": -0.03824194, "revenue_growth_5y_cagr": 0.0971658, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2778186, "book_value_growth_1y": -0.16068374, "piotroski_f_score": 3, "altman_z_score": 1.34959018, "earnings_stability_5y": 3.698826, "revenue_stability_5y": 0.18472, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11695138, "price_return_3m": 0.36338737, "price_return_6m": 0.36048913, "price_return_9m": -0.3620233, "price_return_12m": -0.39768755, "price_return_12m_ex1m": -0.317917, "distance_from_52w_high": -0.40252858, "distance_from_52w_low": 0.44463314, "relative_strength": -0.49765113, "local_beta": 0.0011, "volatility_252d": 0.614343, "volatility_60d": 1.352779, "max_drawdown_12m": -0.58641997, "revenue_ttm": 1788500000, "gross_profit_ttm": 340900000, "ebit_ttm": 3800000, "ebitda_ttm": 136900000, "net_income_ttm": -89100000, "eps_diluted_ttm": -1.5804878, "operating_cash_flow_ttm": 200307698, "capital_expenditure_ttm": 172935618, "fcf_ttm": 373243316, "dividends_paid_ttm": 4846985, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64200000, "cash_and_equivalents": 52000000, "total_current_assets": 661500000, "total_current_liabilities": 659700000, "net_ppe": null, "total_assets": 1930700000, "total_debt": 1013700000, "total_equity": 379500000, "net_working_capital": 301000000, "book_value_per_share": 6.73170732, "retained_earnings": 371100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 367600000, "tangible_book_per_share": 6.52062084, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 6, "rank_pcf": 5, "rank_ev_ebitda": 37, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 10, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 86, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 84, "rank_fcf_margin": 45, "rank_piotroski": 91, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 89, "value_composite": 13, "quality_composite": 88, "momentum_composite": 93, "growth_composite": 81, "yield_composite": 29, "svqf_composite": 31, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 10, "overall_composite": 50, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 9, "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 1806700000, "cost_of_revenue": 1446900000, "gross_profit": 359800000, "ebit": 101600000, "ebitda": 233500000, "pretax_income": -34300000, "tax_provision": 35800000, "net_income": -70100000, "net_income_to_common": -70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60700000, "total_current_assets": 643800000, "total_assets": 1907600000, "short_term_debt": 305000000, "long_term_debt": 674500000, "total_debt": 979500000, "total_liabilities": 1523000000, "total_equity": 384600000, "shares_outstanding": 56324000, "goodwill_and_intangibles": 14200000 }, "cash_flow": { "operating_cash_flow": 211200000, "capital_expenditure": 161000000, "free_cash_flow": 372200000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308379, "ticker_id": 2976, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101600000", "ebitda": "233500000", "netIncome": "-70100000", "grossProfit": "359800000", "depreciation": "None", "totalRevenue": "1806700000", "costOfRevenue": "1446900000", "interestIncome": "62300000", "incomeBeforeTax": "-34300000", "interestExpense": "62300000", "operatingIncome": "101600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-62300000", "nonInterestIncome": "None", "operatingExpenses": "258200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131900000", "sellingGeneralAndAdministrative": "230700000", "netIncomeFromContinuingOperations": "-70100000" }, "balance": { "goodwill": "0", "inventory": "277300000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1907600000", "longTermDebt": "674500000", "shortTermDebt": "305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14200000", "reportedCurrency": "USD", "retainedEarnings": "382200000", "totalLiabilities": "1523000000", "otherCurrentAssets": "66900000", "totalCurrentAssets": "643800000", "currentLongTermDebt": "305000000", "longTermInvestments": "27700000", "shortTermInvestments": "None", "currentNetReceivables": "238900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263800000", "currentAccountsPayable": "197000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1195400000", "shortLongTermDebtTotal": "979500000", "totalShareholderEquity": "384600000", "capitalLeaseObligations": "132500000", "otherCurrentLiabilities": "124400000", "totalCurrentLiabilities": "626400000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "896600000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "56324000", "intangibleAssetsExcludingGoodwill": "14200000", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70100000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "36500000", "operatingCashflow": "211200000", "capitalExpenditures": "161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36600000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1806700000, "cost_of_revenue": 1446900000, "gross_profit": 359800000, "research_and_development": 27500000, "selling_general_admin": 230700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101600000, "depreciation_amortisation": 131900000, "ebitda": 233500000, "interest_expense": 62300000, "interest_income": null, "other_non_operating": null, "pretax_income": -34300000, "tax_provision": 35800000, "effective_tax_rate": null, "net_income": -70100000, "net_income_continuing_ops": -70100000, "net_income_to_common": -70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60700000, "short_term_investments": null, "net_receivables": 238900000, "inventory": 277300000, "other_current_assets": null, "total_current_assets": 643800000, "net_ppe": null, "goodwill": 0, "intangible_assets": 14200000, "goodwill_and_intangibles": 14200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1263800000, "total_assets": 1907600000, "short_term_debt": 305000000, "accounts_payable": 197000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 626400000, "long_term_debt": 674500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 896600000, "total_liabilities": 1523000000, "total_debt": 979500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 382200000, "total_equity": 384600000, "shares_outstanding": 56324000, "operating_cash_flow": 211200000, "stock_based_compensation": 13600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161000000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36600000, "free_cash_flow": 372200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101600000", "ebitda": "233500000", "netIncome": "-70100000", "grossProfit": "359800000", "depreciation": "None", "totalRevenue": "1806700000", "costOfRevenue": "1446900000", "interestIncome": "62300000", "incomeBeforeTax": "-34300000", "interestExpense": "62300000", "operatingIncome": "101600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-62300000", "nonInterestIncome": "None", "operatingExpenses": "258200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131900000", "sellingGeneralAndAdministrative": "230700000", "netIncomeFromContinuingOperations": "-70100000" }, "balance": { "goodwill": "0", "inventory": "277300000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1907600000", "longTermDebt": "674500000", "shortTermDebt": "305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14200000", "reportedCurrency": "USD", "retainedEarnings": "382200000", "totalLiabilities": "1523000000", "otherCurrentAssets": "66900000", "totalCurrentAssets": "643800000", "currentLongTermDebt": "305000000", "longTermInvestments": "27700000", "shortTermInvestments": "None", "currentNetReceivables": "238900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263800000", "currentAccountsPayable": "197000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1195400000", "shortLongTermDebtTotal": "979500000", "totalShareholderEquity": "384600000", "capitalLeaseObligations": "132500000", "otherCurrentLiabilities": "124400000", "totalCurrentLiabilities": "626400000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "896600000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "56324000", "intangibleAssetsExcludingGoodwill": "14200000", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70100000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "36500000", "operatingCashflow": "211200000", "capitalExpenditures": "161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36600000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131900000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 1877500000, "cost_of_revenue": 1448700000, "gross_profit": 428800000, "ebit": 100600000, "ebitda": 225900000, "pretax_income": 53900000, "tax_provision": 9700000, "net_income": 44200000, "net_income_to_common": 44200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44200000, "total_current_assets": 613300000, "total_assets": 1857300000, "short_term_debt": 274000000, "long_term_debt": 647000000, "total_debt": 921000000, "total_liabilities": 1382400000, "total_equity": 474900000, "shares_outstanding": 58373000, "goodwill_and_intangibles": 90000000 }, "cash_flow": { "operating_cash_flow": 125300000, "capital_expenditure": 206700000, "free_cash_flow": 332000000, "dividends_paid": 4800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308384, "ticker_id": 2976, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100600000", "ebitda": "225900000", "netIncome": "44200000", "grossProfit": "428800000", "depreciation": "None", "totalRevenue": "1877500000", "costOfRevenue": "1448700000", "interestIncome": "49400000", "incomeBeforeTax": "53900000", "interestExpense": "49400000", "operatingIncome": "163900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-49400000", "nonInterestIncome": "None", "operatingExpenses": "264900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1448700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125300000", "sellingGeneralAndAdministrative": "237800000", "netIncomeFromContinuingOperations": "44200000" }, "balance": { "goodwill": "71500000", "inventory": "290400000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1857300000", "longTermDebt": "647000000", "shortTermDebt": "274000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18500000", "reportedCurrency": "USD", "retainedEarnings": "457000000", "totalLiabilities": "1382400000", "otherCurrentAssets": "15300000", "totalCurrentAssets": "613300000", "currentLongTermDebt": "258800000", "longTermInvestments": "47500000", "shortTermInvestments": "9900000", "currentNetReceivables": "253500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244000000", "currentAccountsPayable": "156200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082900000", "shortLongTermDebtTotal": "1027500000", "totalShareholderEquity": "474900000", "capitalLeaseObligations": "121700000", "otherCurrentLiabilities": "81700000", "totalCurrentLiabilities": "516700000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "865700000", "cashAndShortTermInvestments": "44200000", "commonStockSharesOutstanding": "58373000", "intangibleAssetsExcludingGoodwill": "18500000", "cashAndCashEquivalentsAtCarryingValue": "44200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44200000", "profitLoss": "None", "dividendPayout": "4800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19600000", "operatingCashflow": "125300000", "capitalExpenditures": "206700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89300000", "cashflowFromInvestment": "-206700000", "stockBasedCompensation": "15300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1877500000, "cost_of_revenue": 1448700000, "gross_profit": 428800000, "research_and_development": 27100000, "selling_general_admin": 237800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100600000, "depreciation_amortisation": 125300000, "ebitda": 225900000, "interest_expense": 49400000, "interest_income": null, "other_non_operating": null, "pretax_income": 53900000, "tax_provision": 9700000, "effective_tax_rate": null, "net_income": 44200000, "net_income_continuing_ops": 44200000, "net_income_to_common": 44200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44200000, "short_term_investments": 9900000, "net_receivables": 253500000, "inventory": 290400000, "other_current_assets": null, "total_current_assets": 613300000, "net_ppe": null, "goodwill": 71500000, "intangible_assets": 18500000, "goodwill_and_intangibles": 90000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244000000, "total_assets": 1857300000, "short_term_debt": 274000000, "accounts_payable": 156200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516700000, "long_term_debt": 647000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865700000, "total_liabilities": 1382400000, "total_debt": 921000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 457000000, "total_equity": 474900000, "shares_outstanding": 58373000, "operating_cash_flow": 125300000, "stock_based_compensation": 15300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206700000, "dividends_paid": 4800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89300000, "free_cash_flow": 332000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100600000", "ebitda": "225900000", "netIncome": "44200000", "grossProfit": "428800000", "depreciation": "None", "totalRevenue": "1877500000", "costOfRevenue": "1448700000", "interestIncome": "49400000", "incomeBeforeTax": "53900000", "interestExpense": "49400000", "operatingIncome": "163900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-49400000", "nonInterestIncome": "None", "operatingExpenses": "264900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1448700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125300000", "sellingGeneralAndAdministrative": "237800000", "netIncomeFromContinuingOperations": "44200000" }, "balance": { "goodwill": "71500000", "inventory": "290400000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1857300000", "longTermDebt": "647000000", "shortTermDebt": "274000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18500000", "reportedCurrency": "USD", "retainedEarnings": "457000000", "totalLiabilities": "1382400000", "otherCurrentAssets": "15300000", "totalCurrentAssets": "613300000", "currentLongTermDebt": "258800000", "longTermInvestments": "47500000", "shortTermInvestments": "9900000", "currentNetReceivables": "253500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244000000", "currentAccountsPayable": "156200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082900000", "shortLongTermDebtTotal": "1027500000", "totalShareholderEquity": "474900000", "capitalLeaseObligations": "121700000", "otherCurrentLiabilities": "81700000", "totalCurrentLiabilities": "516700000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "865700000", "cashAndShortTermInvestments": "44200000", "commonStockSharesOutstanding": "58373000", "intangibleAssetsExcludingGoodwill": "18500000", "cashAndCashEquivalentsAtCarryingValue": "44200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44200000", "profitLoss": "None", "dividendPayout": "4800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19600000", "operatingCashflow": "125300000", "capitalExpenditures": "206700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89300000", "cashflowFromInvestment": "-206700000", "stockBasedCompensation": "15300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125300000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 1893900000, "cost_of_revenue": 1442900000, "gross_profit": 451000000, "ebit": 211900000, "ebitda": 324900000, "pretax_income": 163800000, "tax_provision": 60300000, "net_income": 103500000, "net_income_to_common": 103500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37500000, "total_current_assets": 646100000, "total_assets": 1833400000, "short_term_debt": 149600000, "long_term_debt": 677300000, "total_debt": 826900000, "total_liabilities": 1354900000, "total_equity": 478500000, "shares_outstanding": 59980000, "goodwill_and_intangibles": 176700000 }, "cash_flow": { "operating_cash_flow": 345900000, "capital_expenditure": 172800000, "free_cash_flow": 518700000, "dividends_paid": 4900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308389, "ticker_id": 2976, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211900000", "ebitda": "324900000", "netIncome": "103500000", "grossProfit": "451000000", "depreciation": "None", "totalRevenue": "1893900000", "costOfRevenue": "1442900000", "interestIncome": "50900000", "incomeBeforeTax": "163800000", "interestExpense": "50900000", "operatingIncome": "204600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60300000", "reportedCurrency": "USD", "netInterestIncome": "-52400000", "nonInterestIncome": "None", "operatingExpenses": "246400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1442900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000000", "sellingGeneralAndAdministrative": "222200000", "netIncomeFromContinuingOperations": "110800000" }, "balance": { "goodwill": "76100000", "inventory": "287100000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1833400000", "longTermDebt": "677300000", "shortTermDebt": "149600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100600000", "reportedCurrency": "USD", "retainedEarnings": "417600000", "totalLiabilities": "1354900000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "646100000", "currentLongTermDebt": "137000000", "longTermInvestments": "41600000", "shortTermInvestments": "15600000", "currentNetReceivables": "284400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187500000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1010700000", "shortLongTermDebtTotal": "927200000", "totalShareholderEquity": "478500000", "capitalLeaseObligations": "112900000", "otherCurrentLiabilities": "72800000", "totalCurrentLiabilities": "440300000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "914600000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "59980000", "intangibleAssetsExcludingGoodwill": "100600000", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103500000", "profitLoss": "None", "dividendPayout": "4900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "345900000", "capitalExpenditures": "172800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197100000", "cashflowFromInvestment": "-172800000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1893900000, "cost_of_revenue": 1442900000, "gross_profit": 451000000, "research_and_development": 24500000, "selling_general_admin": 222200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211900000, "depreciation_amortisation": 113000000, "ebitda": 324900000, "interest_expense": 50900000, "interest_income": null, "other_non_operating": null, "pretax_income": 163800000, "tax_provision": 60300000, "effective_tax_rate": null, "net_income": 103500000, "net_income_continuing_ops": 110800000, "net_income_to_common": 103500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37500000, "short_term_investments": 15600000, "net_receivables": 284400000, "inventory": 287100000, "other_current_assets": null, "total_current_assets": 646100000, "net_ppe": null, "goodwill": 76100000, "intangible_assets": 100600000, "goodwill_and_intangibles": 176700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1187500000, "total_assets": 1833400000, "short_term_debt": 149600000, "accounts_payable": 183700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440300000, "long_term_debt": 677300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 914600000, "total_liabilities": 1354900000, "total_debt": 826900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417600000, "total_equity": 478500000, "shares_outstanding": 59980000, "operating_cash_flow": 345900000, "stock_based_compensation": 15400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172800000, "dividends_paid": 4900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197100000, "free_cash_flow": 518700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211900000", "ebitda": "324900000", "netIncome": "103500000", "grossProfit": "451000000", "depreciation": "None", "totalRevenue": "1893900000", "costOfRevenue": "1442900000", "interestIncome": "50900000", "incomeBeforeTax": "163800000", "interestExpense": "50900000", "operatingIncome": "204600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60300000", "reportedCurrency": "USD", "netInterestIncome": "-52400000", "nonInterestIncome": "None", "operatingExpenses": "246400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1442900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000000", "sellingGeneralAndAdministrative": "222200000", "netIncomeFromContinuingOperations": "110800000" }, "balance": { "goodwill": "76100000", "inventory": "287100000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1833400000", "longTermDebt": "677300000", "shortTermDebt": "149600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100600000", "reportedCurrency": "USD", "retainedEarnings": "417600000", "totalLiabilities": "1354900000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "646100000", "currentLongTermDebt": "137000000", "longTermInvestments": "41600000", "shortTermInvestments": "15600000", "currentNetReceivables": "284400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187500000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1010700000", "shortLongTermDebtTotal": "927200000", "totalShareholderEquity": "478500000", "capitalLeaseObligations": "112900000", "otherCurrentLiabilities": "72800000", "totalCurrentLiabilities": "440300000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "914600000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "59980000", "intangibleAssetsExcludingGoodwill": "100600000", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103500000", "profitLoss": "None", "dividendPayout": "4900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "345900000", "capitalExpenditures": "172800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197100000", "cashflowFromInvestment": "-172800000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113000000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 2030900000, "cost_of_revenue": 1582100000, "gross_profit": 448800000, "ebit": 202300000, "ebitda": 308000000, "pretax_income": 157700000, "tax_provision": 51500000, "net_income": 106200000, "net_income_to_common": 106200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60800000, "total_current_assets": 778500000, "total_assets": 1888700000, "short_term_debt": 268700000, "long_term_debt": 657000000, "total_debt": 925700000, "total_liabilities": 1429300000, "total_equity": 459400000, "shares_outstanding": 61378000, "goodwill_and_intangibles": 205300000 }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": 232800000, "free_cash_flow": 313800000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308394, "ticker_id": 2976, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202300000", "ebitda": "308000000", "netIncome": "106200000", "grossProfit": "448800000", "depreciation": "None", "totalRevenue": "2030900000", "costOfRevenue": "1582100000", "interestIncome": "39900000", "incomeBeforeTax": "157700000", "interestExpense": "39900000", "operatingIncome": "200000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "51500000", "reportedCurrency": "USD", "netInterestIncome": "-39900000", "nonInterestIncome": "None", "operatingExpenses": "248800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1582100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105700000", "sellingGeneralAndAdministrative": "227100000", "netIncomeFromContinuingOperations": "106200000" }, "balance": { "goodwill": "73400000", "inventory": "277900000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1888700000", "longTermDebt": "657000000", "shortTermDebt": "268700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "131900000", "reportedCurrency": "USD", "retainedEarnings": "319000000", "totalLiabilities": "1429300000", "otherCurrentAssets": "35500000", "totalCurrentAssets": "778500000", "currentLongTermDebt": "258300000", "longTermInvestments": "5000000", "shortTermInvestments": "56900000", "currentNetReceivables": "404300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110200000", "currentAccountsPayable": "184100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "916100000", "shortLongTermDebtTotal": "1013600000", "totalShareholderEquity": "459400000", "capitalLeaseObligations": "98300000", "otherCurrentLiabilities": "68700000", "totalCurrentLiabilities": "552800000", "otherNonCurrentLiabilities": "99500000", "totalNonCurrentLiabilities": "876500000", "cashAndShortTermInvestments": "60800000", "commonStockSharesOutstanding": "61378000", "intangibleAssetsExcludingGoodwill": "131900000", "cashAndCashEquivalentsAtCarryingValue": "60800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106200000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-60100000", "operatingCashflow": "81000000", "capitalExpenditures": "232800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149300000", "cashflowFromInvestment": "-232800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2030900000, "cost_of_revenue": 1582100000, "gross_profit": 448800000, "research_and_development": 21700000, "selling_general_admin": 227100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202300000, "depreciation_amortisation": 105700000, "ebitda": 308000000, "interest_expense": 39900000, "interest_income": null, "other_non_operating": null, "pretax_income": 157700000, "tax_provision": 51500000, "effective_tax_rate": null, "net_income": 106200000, "net_income_continuing_ops": 106200000, "net_income_to_common": 106200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60800000, "short_term_investments": 56900000, "net_receivables": 404300000, "inventory": 277900000, "other_current_assets": null, "total_current_assets": 778500000, "net_ppe": null, "goodwill": 73400000, "intangible_assets": 131900000, "goodwill_and_intangibles": 205300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1110200000, "total_assets": 1888700000, "short_term_debt": 268700000, "accounts_payable": 184100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 552800000, "long_term_debt": 657000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 876500000, "total_liabilities": 1429300000, "total_debt": 925700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 319000000, "total_equity": 459400000, "shares_outstanding": 61378000, "operating_cash_flow": 81000000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232800000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 149300000, "free_cash_flow": 313800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202300000", "ebitda": "308000000", "netIncome": "106200000", "grossProfit": "448800000", "depreciation": "None", "totalRevenue": "2030900000", "costOfRevenue": "1582100000", "interestIncome": "39900000", "incomeBeforeTax": "157700000", "interestExpense": "39900000", "operatingIncome": "200000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "51500000", "reportedCurrency": "USD", "netInterestIncome": "-39900000", "nonInterestIncome": "None", "operatingExpenses": "248800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1582100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105700000", "sellingGeneralAndAdministrative": "227100000", "netIncomeFromContinuingOperations": "106200000" }, "balance": { "goodwill": "73400000", "inventory": "277900000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1888700000", "longTermDebt": "657000000", "shortTermDebt": "268700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "131900000", "reportedCurrency": "USD", "retainedEarnings": "319000000", "totalLiabilities": "1429300000", "otherCurrentAssets": "35500000", "totalCurrentAssets": "778500000", "currentLongTermDebt": "258300000", "longTermInvestments": "5000000", "shortTermInvestments": "56900000", "currentNetReceivables": "404300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110200000", "currentAccountsPayable": "184100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "916100000", "shortLongTermDebtTotal": "1013600000", "totalShareholderEquity": "459400000", "capitalLeaseObligations": "98300000", "otherCurrentLiabilities": "68700000", "totalCurrentLiabilities": "552800000", "otherNonCurrentLiabilities": "99500000", "totalNonCurrentLiabilities": "876500000", "cashAndShortTermInvestments": "60800000", "commonStockSharesOutstanding": "61378000", "intangibleAssetsExcludingGoodwill": "131900000", "cashAndCashEquivalentsAtCarryingValue": "60800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106200000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-60100000", "operatingCashflow": "81000000", "capitalExpenditures": "232800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149300000", "cashflowFromInvestment": "-232800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105700000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 1546800000, "cost_of_revenue": 1160200000, "gross_profit": 386600000, "ebit": 223000000, "ebitda": 327100000, "pretax_income": 186400000, "tax_provision": 51700000, "net_income": 134700000, "net_income_to_common": 134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65700000, "total_current_assets": 665000000, "total_assets": 1631000000, "short_term_debt": 151700000, "long_term_debt": 631200000, "total_debt": 782900000, "total_liabilities": 1311300000, "total_equity": 319700000, "shares_outstanding": 60951000, "goodwill_and_intangibles": 114300000 }, "cash_flow": { "operating_cash_flow": 145200000, "capital_expenditure": 214700000, "free_cash_flow": 359900000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308399, "ticker_id": 2976, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223000000", "ebitda": "327100000", "netIncome": "134700000", "grossProfit": "386600000", "depreciation": "None", "totalRevenue": "1546800000", "costOfRevenue": "1160200000", "interestIncome": "38000000", "incomeBeforeTax": "186400000", "interestExpense": "38000000", "operatingIncome": "154200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "51700000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "232400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1160200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104100000", "sellingGeneralAndAdministrative": "210400000", "netIncomeFromContinuingOperations": "134700000" }, "balance": { "goodwill": "78000000", "inventory": "229800000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1631000000", "longTermDebt": "631200000", "shortTermDebt": "151700000", "treasuryStock": "-6300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36300000", "reportedCurrency": "USD", "retainedEarnings": "217800000", "totalLiabilities": "1311300000", "otherCurrentAssets": "68500000", "totalCurrentAssets": "665000000", "currentLongTermDebt": "151700000", "longTermInvestments": "5300000", "shortTermInvestments": "17500000", "currentNetReceivables": "301000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966000000", "currentAccountsPayable": "195100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "792500000", "shortLongTermDebtTotal": "843900000", "totalShareholderEquity": "319700000", "capitalLeaseObligations": "84600000", "otherCurrentLiabilities": "34100000", "totalCurrentLiabilities": "448700000", "otherNonCurrentLiabilities": "8800000", "totalNonCurrentLiabilities": "862600000", "cashAndShortTermInvestments": "65700000", "commonStockSharesOutstanding": "60951000", "intangibleAssetsExcludingGoodwill": "36300000", "cashAndCashEquivalentsAtCarryingValue": "65700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134700000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-94900000", "operatingCashflow": "145200000", "capitalExpenditures": "214700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73300000", "cashflowFromInvestment": "-214700000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1546800000, "cost_of_revenue": 1160200000, "gross_profit": 386600000, "research_and_development": 22000000, "selling_general_admin": 210400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223000000, "depreciation_amortisation": 104100000, "ebitda": 327100000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 186400000, "tax_provision": 51700000, "effective_tax_rate": null, "net_income": 134700000, "net_income_continuing_ops": 134700000, "net_income_to_common": 134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65700000, "short_term_investments": 17500000, "net_receivables": 301000000, "inventory": 229800000, "other_current_assets": null, "total_current_assets": 665000000, "net_ppe": null, "goodwill": 78000000, "intangible_assets": 36300000, "goodwill_and_intangibles": 114300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 966000000, "total_assets": 1631000000, "short_term_debt": 151700000, "accounts_payable": 195100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448700000, "long_term_debt": 631200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 862600000, "total_liabilities": 1311300000, "total_debt": 782900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217800000, "total_equity": 319700000, "shares_outstanding": 60951000, "operating_cash_flow": 145200000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214700000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73300000, "free_cash_flow": 359900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223000000", "ebitda": "327100000", "netIncome": "134700000", "grossProfit": "386600000", "depreciation": "None", "totalRevenue": "1546800000", "costOfRevenue": "1160200000", "interestIncome": "38000000", "incomeBeforeTax": "186400000", "interestExpense": "38000000", "operatingIncome": "154200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "51700000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "232400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1160200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104100000", "sellingGeneralAndAdministrative": "210400000", "netIncomeFromContinuingOperations": "134700000" }, "balance": { "goodwill": "78000000", "inventory": "229800000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1631000000", "longTermDebt": "631200000", "shortTermDebt": "151700000", "treasuryStock": "-6300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36300000", "reportedCurrency": "USD", "retainedEarnings": "217800000", "totalLiabilities": "1311300000", "otherCurrentAssets": "68500000", "totalCurrentAssets": "665000000", "currentLongTermDebt": "151700000", "longTermInvestments": "5300000", "shortTermInvestments": "17500000", "currentNetReceivables": "301000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966000000", "currentAccountsPayable": "195100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "792500000", "shortLongTermDebtTotal": "843900000", "totalShareholderEquity": "319700000", "capitalLeaseObligations": "84600000", "otherCurrentLiabilities": "34100000", "totalCurrentLiabilities": "448700000", "otherNonCurrentLiabilities": "8800000", "totalNonCurrentLiabilities": "862600000", "cashAndShortTermInvestments": "65700000", "commonStockSharesOutstanding": "60951000", "intangibleAssetsExcludingGoodwill": "36300000", "cashAndCashEquivalentsAtCarryingValue": "65700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134700000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-94900000", "operatingCashflow": "145200000", "capitalExpenditures": "214700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73300000", "cashflowFromInvestment": "-214700000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104100000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 1136383000, "cost_of_revenue": 844034000, "gross_profit": 292349000, "ebit": 53366000, "ebitda": 149892000, "pretax_income": 26288000, "tax_provision": 8132000, "net_income": 18156000, "net_income_to_common": 18156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64869000, "total_current_assets": 500457000, "total_assets": 1389792000, "short_term_debt": 94695000, "long_term_debt": 655826000, "total_debt": 750521000, "total_liabilities": 1208800000, "total_equity": 181013000, "shares_outstanding": 61407000, "goodwill_and_intangibles": 131252000 }, "cash_flow": { "operating_cash_flow": 125278000, "capital_expenditure": 144939000, "free_cash_flow": 270217000, "dividends_paid": 12045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308404, "ticker_id": 2976, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53366000", "ebitda": "149892000", "netIncome": "18156000", "grossProfit": "292349000", "depreciation": "None", "totalRevenue": "1136383000", "costOfRevenue": "844034000", "interestIncome": "38671000", "incomeBeforeTax": "26288000", "interestExpense": "38700000", "operatingIncome": "96008000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8132000", "reportedCurrency": "USD", "netInterestIncome": "-38671000", "nonInterestIncome": "None", "operatingExpenses": "196341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20201000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96526000", "sellingGeneralAndAdministrative": "176140000", "netIncomeFromContinuingOperations": "18156000" }, "balance": { "goodwill": "84480000", "inventory": "141461000", "commonStock": "85323000", "currentDebt": "None", "investments": "None", "totalAssets": "1389792000", "longTermDebt": "655826000", "shortTermDebt": "94695000", "treasuryStock": "-8515000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "46772000", "reportedCurrency": "USD", "retainedEarnings": "84408000", "totalLiabilities": "1208800000", "otherCurrentAssets": "55740000", "totalCurrentAssets": "500457000", "currentLongTermDebt": "82619000", "longTermInvestments": "6398000", "shortTermInvestments": "3630000", "currentNetReceivables": "234800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889338000", "currentAccountsPayable": "131250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519846000", "shortLongTermDebtTotal": "825047000", "totalShareholderEquity": "181013000", "capitalLeaseObligations": "86603000", "otherCurrentLiabilities": "66860000", "totalCurrentLiabilities": "324745000", "otherNonCurrentLiabilities": "22832000", "totalNonCurrentLiabilities": "884100000", "cashAndShortTermInvestments": "64869000", "commonStockSharesOutstanding": "61407000", "intangibleAssetsExcludingGoodwill": "46772000", "cashAndCashEquivalentsAtCarryingValue": "64869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18156000", "profitLoss": "None", "dividendPayout": "12045000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "29951000", "operatingCashflow": "125278000", "capitalExpenditures": "144939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13543000", "cashflowFromInvestment": "-144939000", "stockBasedCompensation": "4434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1136383000, "cost_of_revenue": 844034000, "gross_profit": 292349000, "research_and_development": 20201000, "selling_general_admin": 176140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53366000, "depreciation_amortisation": 96526000, "ebitda": 149892000, "interest_expense": 38700000, "interest_income": null, "other_non_operating": null, "pretax_income": 26288000, "tax_provision": 8132000, "effective_tax_rate": null, "net_income": 18156000, "net_income_continuing_ops": 18156000, "net_income_to_common": 18156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64869000, "short_term_investments": 3630000, "net_receivables": 234800000, "inventory": 141461000, "other_current_assets": null, "total_current_assets": 500457000, "net_ppe": null, "goodwill": 84480000, "intangible_assets": 46772000, "goodwill_and_intangibles": 131252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 889338000, "total_assets": 1389792000, "short_term_debt": 94695000, "accounts_payable": 131250000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324745000, "long_term_debt": 655826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 884100000, "total_liabilities": 1208800000, "total_debt": 750521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84408000, "total_equity": 181013000, "shares_outstanding": 61407000, "operating_cash_flow": 125278000, "stock_based_compensation": 4434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144939000, "dividends_paid": 12045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13543000, "free_cash_flow": 270217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53366000", "ebitda": "149892000", "netIncome": "18156000", "grossProfit": "292349000", "depreciation": "None", "totalRevenue": "1136383000", "costOfRevenue": "844034000", "interestIncome": "38671000", "incomeBeforeTax": "26288000", "interestExpense": "38700000", "operatingIncome": "96008000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8132000", "reportedCurrency": "USD", "netInterestIncome": "-38671000", "nonInterestIncome": "None", "operatingExpenses": "196341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20201000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96526000", "sellingGeneralAndAdministrative": "176140000", "netIncomeFromContinuingOperations": "18156000" }, "balance": { "goodwill": "84480000", "inventory": "141461000", "commonStock": "85323000", "currentDebt": "None", "investments": "None", "totalAssets": "1389792000", "longTermDebt": "655826000", "shortTermDebt": "94695000", "treasuryStock": "-8515000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "46772000", "reportedCurrency": "USD", "retainedEarnings": "84408000", "totalLiabilities": "1208800000", "otherCurrentAssets": "55740000", "totalCurrentAssets": "500457000", "currentLongTermDebt": "82619000", "longTermInvestments": "6398000", "shortTermInvestments": "3630000", "currentNetReceivables": "234800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889338000", "currentAccountsPayable": "131250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519846000", "shortLongTermDebtTotal": "825047000", "totalShareholderEquity": "181013000", "capitalLeaseObligations": "86603000", "otherCurrentLiabilities": "66860000", "totalCurrentLiabilities": "324745000", "otherNonCurrentLiabilities": "22832000", "totalNonCurrentLiabilities": "884100000", "cashAndShortTermInvestments": "64869000", "commonStockSharesOutstanding": "61407000", "intangibleAssetsExcludingGoodwill": "46772000", "cashAndCashEquivalentsAtCarryingValue": "64869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18156000", "profitLoss": "None", "dividendPayout": "12045000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "29951000", "operatingCashflow": "125278000", "capitalExpenditures": "144939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13543000", "cashflowFromInvestment": "-144939000", "stockBasedCompensation": "4434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96526000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 1476353000, "cost_of_revenue": 1086644000, "gross_profit": 389709000, "ebit": 143552000, "ebitda": 240265000, "pretax_income": 120137000, "tax_provision": 33217000, "net_income": 86920000, "net_income_to_common": 86920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63726000, "total_current_assets": 507720000, "total_assets": 1257394000, "short_term_debt": 44008000, "long_term_debt": 630261000, "total_debt": 674269000, "total_liabilities": 1071381000, "total_equity": 186013000, "shares_outstanding": 61300000, "goodwill_and_intangibles": 127937000 }, "cash_flow": { "operating_cash_flow": 231507000, "capital_expenditure": 155848000, "free_cash_flow": 387355000, "dividends_paid": 48033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308409, "ticker_id": 2976, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143552000", "ebitda": "240265000", "netIncome": "86920000", "grossProfit": "389709000", "depreciation": "None", "totalRevenue": "1476353000", "costOfRevenue": "1086644000", "interestIncome": "27572000", "incomeBeforeTax": "120137000", "interestExpense": "23973000", "operatingIncome": "162949000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "33217000", "reportedCurrency": "USD", "netInterestIncome": "-27572000", "nonInterestIncome": "None", "operatingExpenses": "226760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96713000", "sellingGeneralAndAdministrative": "206886000", "netIncomeFromContinuingOperations": "86921000" }, "balance": { "goodwill": "77341000", "inventory": "164799000", "commonStock": "85032000", "currentDebt": "None", "investments": "None", "totalAssets": "1257394000", "longTermDebt": "630261000", "shortTermDebt": "44008000", "treasuryStock": "-8515000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "50596000", "reportedCurrency": "USD", "retainedEarnings": "78296000", "totalLiabilities": "1071381000", "otherCurrentAssets": "1170000", "totalCurrentAssets": "507720000", "currentLongTermDebt": "36410000", "longTermInvestments": "7733000", "shortTermInvestments": "11347000", "currentNetReceivables": "266677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "749676000", "currentAccountsPayable": "156298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "423212000", "shortLongTermDebtTotal": "695732000", "totalShareholderEquity": "186013000", "capitalLeaseObligations": "29061000", "otherCurrentLiabilities": "62934000", "totalCurrentLiabilities": "285208000", "otherNonCurrentLiabilities": "9322000", "totalNonCurrentLiabilities": "786173000", "cashAndShortTermInvestments": "63726000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "50596000", "cashAndCashEquivalentsAtCarryingValue": "63726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86920000", "profitLoss": "None", "dividendPayout": "48033000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16413000", "operatingCashflow": "231507000", "capitalExpenditures": "155848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68612000", "cashflowFromInvestment": "-155848000", "stockBasedCompensation": "9438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1476353000, "cost_of_revenue": 1086644000, "gross_profit": 389709000, "research_and_development": 19874000, "selling_general_admin": 206886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143552000, "depreciation_amortisation": 96713000, "ebitda": 240265000, "interest_expense": 23973000, "interest_income": null, "other_non_operating": null, "pretax_income": 120137000, "tax_provision": 33217000, "effective_tax_rate": null, "net_income": 86920000, "net_income_continuing_ops": 86921000, "net_income_to_common": 86920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63726000, "short_term_investments": 11347000, "net_receivables": 266677000, "inventory": 164799000, "other_current_assets": null, "total_current_assets": 507720000, "net_ppe": null, "goodwill": 77341000, "intangible_assets": 50596000, "goodwill_and_intangibles": 127937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 749676000, "total_assets": 1257394000, "short_term_debt": 44008000, "accounts_payable": 156298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285208000, "long_term_debt": 630261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 786173000, "total_liabilities": 1071381000, "total_debt": 674269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78296000, "total_equity": 186013000, "shares_outstanding": 61300000, "operating_cash_flow": 231507000, "stock_based_compensation": 9438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155848000, "dividends_paid": 48033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68612000, "free_cash_flow": 387355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143552000", "ebitda": "240265000", "netIncome": "86920000", "grossProfit": "389709000", "depreciation": "None", "totalRevenue": "1476353000", "costOfRevenue": "1086644000", "interestIncome": "27572000", "incomeBeforeTax": "120137000", "interestExpense": "23973000", "operatingIncome": "162949000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "33217000", "reportedCurrency": "USD", "netInterestIncome": "-27572000", "nonInterestIncome": "None", "operatingExpenses": "226760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96713000", "sellingGeneralAndAdministrative": "206886000", "netIncomeFromContinuingOperations": "86921000" }, "balance": { "goodwill": "77341000", "inventory": "164799000", "commonStock": "85032000", "currentDebt": "None", "investments": "None", "totalAssets": "1257394000", "longTermDebt": "630261000", "shortTermDebt": "44008000", "treasuryStock": "-8515000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "50596000", "reportedCurrency": "USD", "retainedEarnings": "78296000", "totalLiabilities": "1071381000", "otherCurrentAssets": "1170000", "totalCurrentAssets": "507720000", "currentLongTermDebt": "36410000", "longTermInvestments": "7733000", "shortTermInvestments": "11347000", "currentNetReceivables": "266677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "749676000", "currentAccountsPayable": "156298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "423212000", "shortLongTermDebtTotal": "695732000", "totalShareholderEquity": "186013000", "capitalLeaseObligations": "29061000", "otherCurrentLiabilities": "62934000", "totalCurrentLiabilities": "285208000", "otherNonCurrentLiabilities": "9322000", "totalNonCurrentLiabilities": "786173000", "cashAndShortTermInvestments": "63726000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "50596000", "cashAndCashEquivalentsAtCarryingValue": "63726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86920000", "profitLoss": "None", "dividendPayout": "48033000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16413000", "operatingCashflow": "231507000", "capitalExpenditures": "155848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68612000", "cashflowFromInvestment": "-155848000", "stockBasedCompensation": "9438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96713000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 1578203000, "cost_of_revenue": 1148232000, "gross_profit": 429971000, "ebit": 195005000, "ebitda": 293161000, "pretax_income": 168254000, "tax_provision": 46944000, "net_income": 121310000, "net_income_to_common": 121310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57016000, "total_current_assets": 575319000, "total_assets": 1273022000, "short_term_debt": 41020000, "long_term_debt": 643748000, "total_debt": 684768000, "total_liabilities": 1114126000, "total_equity": 158896000, "shares_outstanding": 61049000, "goodwill_and_intangibles": 150791000 }, "cash_flow": { "operating_cash_flow": 121985000, "capital_expenditure": 116157000, "free_cash_flow": 238142000, "dividends_paid": 47665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308414, "ticker_id": 2976, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "195005000", "ebitda": "293161000", "netIncome": "121310000", "grossProfit": "429971000", "depreciation": "None", "totalRevenue": "1578203000", "costOfRevenue": "1148232000", "interestIncome": "28642000", "incomeBeforeTax": "168254000", "interestExpense": "28642000", "operatingIncome": "177733000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46944000", "reportedCurrency": "USD", "netInterestIncome": "-28642000", "nonInterestIncome": "None", "operatingExpenses": "252238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1148232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98156000", "sellingGeneralAndAdministrative": "231918000", "netIncomeFromContinuingOperations": "121310000" }, "balance": { "goodwill": "55546000", "inventory": "183629000", "commonStock": "84254000", "currentDebt": "None", "investments": "None", "totalAssets": "1273022000", "longTermDebt": "643748000", "shortTermDebt": "41020000", "treasuryStock": "-8683000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "95245000", "reportedCurrency": "USD", "retainedEarnings": "39409000", "totalLiabilities": "1114126000", "otherCurrentAssets": "59280000", "totalCurrentAssets": "575319000", "currentLongTermDebt": "41020000", "longTermInvestments": "8055000", "shortTermInvestments": "12573000", "currentNetReceivables": "262821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697703000", "currentAccountsPayable": "163585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "385438000", "shortLongTermDebtTotal": "684768000", "totalShareholderEquity": "158896000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87645000", "totalCurrentLiabilities": "320336000", "otherNonCurrentLiabilities": "33386000", "totalNonCurrentLiabilities": "793790000", "cashAndShortTermInvestments": "57016000", "commonStockSharesOutstanding": "61049000", "intangibleAssetsExcludingGoodwill": "95245000", "cashAndCashEquivalentsAtCarryingValue": "57016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121310000", "profitLoss": "None", "dividendPayout": "47665000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-31406000", "operatingCashflow": "121985000", "capitalExpenditures": "116157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43768000", "cashflowFromInvestment": "-88056000", "stockBasedCompensation": "13919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1578203000, "cost_of_revenue": 1148232000, "gross_profit": 429971000, "research_and_development": 20320000, "selling_general_admin": 231918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195005000, "depreciation_amortisation": 98156000, "ebitda": 293161000, "interest_expense": 28642000, "interest_income": null, "other_non_operating": null, "pretax_income": 168254000, "tax_provision": 46944000, "effective_tax_rate": null, "net_income": 121310000, "net_income_continuing_ops": 121310000, "net_income_to_common": 121310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57016000, "short_term_investments": 12573000, "net_receivables": 262821000, "inventory": 183629000, "other_current_assets": null, "total_current_assets": 575319000, "net_ppe": null, "goodwill": 55546000, "intangible_assets": 95245000, "goodwill_and_intangibles": 150791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 697703000, "total_assets": 1273022000, "short_term_debt": 41020000, "accounts_payable": 163585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320336000, "long_term_debt": 643748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 793790000, "total_liabilities": 1114126000, "total_debt": 684768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39409000, "total_equity": 158896000, "shares_outstanding": 61049000, "operating_cash_flow": 121985000, "stock_based_compensation": 13919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88056000, "dividends_paid": 47665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43768000, "free_cash_flow": 238142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "195005000", "ebitda": "293161000", "netIncome": "121310000", "grossProfit": "429971000", "depreciation": "None", "totalRevenue": "1578203000", "costOfRevenue": "1148232000", "interestIncome": "28642000", "incomeBeforeTax": "168254000", "interestExpense": "28642000", "operatingIncome": "177733000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46944000", "reportedCurrency": "USD", "netInterestIncome": "-28642000", "nonInterestIncome": "None", "operatingExpenses": "252238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1148232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98156000", "sellingGeneralAndAdministrative": "231918000", "netIncomeFromContinuingOperations": "121310000" }, "balance": { "goodwill": "55546000", "inventory": "183629000", "commonStock": "84254000", "currentDebt": "None", "investments": "None", "totalAssets": "1273022000", "longTermDebt": "643748000", "shortTermDebt": "41020000", "treasuryStock": "-8683000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "95245000", "reportedCurrency": "USD", "retainedEarnings": "39409000", "totalLiabilities": "1114126000", "otherCurrentAssets": "59280000", "totalCurrentAssets": "575319000", "currentLongTermDebt": "41020000", "longTermInvestments": "8055000", "shortTermInvestments": "12573000", "currentNetReceivables": "262821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697703000", "currentAccountsPayable": "163585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "385438000", "shortLongTermDebtTotal": "684768000", "totalShareholderEquity": "158896000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87645000", "totalCurrentLiabilities": "320336000", "otherNonCurrentLiabilities": "33386000", "totalNonCurrentLiabilities": "793790000", "cashAndShortTermInvestments": "57016000", "commonStockSharesOutstanding": "61049000", "intangibleAssetsExcludingGoodwill": "95245000", "cashAndCashEquivalentsAtCarryingValue": "57016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121310000", "profitLoss": "None", "dividendPayout": "47665000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-31406000", "operatingCashflow": "121985000", "capitalExpenditures": "116157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43768000", "cashflowFromInvestment": "-88056000", "stockBasedCompensation": "13919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98156000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 459500000, "cost_of_revenue": 380300000, "gross_profit": 79200000, "ebit": 12800000, "ebitda": 45500000, "pretax_income": -3200000, "tax_provision": 6700000, "net_income": -9900000, "net_income_to_common": -9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 661500000, "total_assets": 1930700000, "short_term_debt": 351200000, "long_term_debt": 662500000, "total_debt": 1013700000, "total_liabilities": 1551200000, "total_equity": 379500000, "shares_outstanding": 56375000, "goodwill_and_intangibles": 11900000 }, "cash_flow": { "operating_cash_flow": -17100000, "capital_expenditure": 36100000, "free_cash_flow": 19000000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308377, "ticker_id": 2976, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12800000", "ebitda": "45500000", "netIncome": "-9900000", "grossProfit": "79200000", "depreciation": "None", "totalRevenue": "459500000", "costOfRevenue": "380300000", "interestIncome": "None", "incomeBeforeTax": "-3200000", "interestExpense": "14700000", "operatingIncome": "12800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "66400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32700000", "sellingGeneralAndAdministrative": "59100000", "netIncomeFromContinuingOperations": "-9900000" }, "balance": { "goodwill": "None", "inventory": "251000000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1930700000", "longTermDebt": "662500000", "shortTermDebt": "351200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11900000", "reportedCurrency": "USD", "retainedEarnings": "371100000", "totalLiabilities": "1551200000", "otherCurrentAssets": "70700000", "totalCurrentAssets": "661500000", "currentLongTermDebt": "351200000", "longTermInvestments": "13600000", "shortTermInvestments": "None", "currentNetReceivables": "287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1269200000", "currentAccountsPayable": "168000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1013700000", "totalShareholderEquity": "379500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127800000", "totalCurrentLiabilities": "659700000", "otherNonCurrentLiabilities": "133200000", "totalNonCurrentLiabilities": "891500000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "56375000", "intangibleAssetsExcludingGoodwill": "11900000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9899999", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "21899999", "operatingCashflow": "-17100000", "capitalExpenditures": "36100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44299999", "cashflowFromInvestment": "-36099999", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32699999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459500000, "cost_of_revenue": 380300000, "gross_profit": 79200000, "research_and_development": 7300000, "selling_general_admin": 59100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12800000, "depreciation_amortisation": 32700000, "ebitda": 45500000, "interest_expense": 14700000, "interest_income": null, "other_non_operating": null, "pretax_income": -3200000, "tax_provision": 6700000, "effective_tax_rate": null, "net_income": -9900000, "net_income_continuing_ops": -9900000, "net_income_to_common": -9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000000, "short_term_investments": null, "net_receivables": 287800000, "inventory": 251000000, "other_current_assets": null, "total_current_assets": 661500000, "net_ppe": null, "goodwill": null, "intangible_assets": 11900000, "goodwill_and_intangibles": 11900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1269200000, "total_assets": 1930700000, "short_term_debt": 351200000, "accounts_payable": 168000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659700000, "long_term_debt": 662500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 891500000, "total_liabilities": 1551200000, "total_debt": 1013700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 371100000, "total_equity": 379500000, "shares_outstanding": 56375000, "operating_cash_flow": -17100000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36099999, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44299999, "free_cash_flow": 19000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12800000", "ebitda": "45500000", "netIncome": "-9900000", "grossProfit": "79200000", "depreciation": "None", "totalRevenue": "459500000", "costOfRevenue": "380300000", "interestIncome": "None", "incomeBeforeTax": "-3200000", "interestExpense": "14700000", "operatingIncome": "12800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-14700000", "nonInterestIncome": "None", "operatingExpenses": "66400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32700000", "sellingGeneralAndAdministrative": "59100000", "netIncomeFromContinuingOperations": "-9900000" }, "balance": { "goodwill": "None", "inventory": "251000000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1930700000", "longTermDebt": "662500000", "shortTermDebt": "351200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11900000", "reportedCurrency": "USD", "retainedEarnings": "371100000", "totalLiabilities": "1551200000", "otherCurrentAssets": "70700000", "totalCurrentAssets": "661500000", "currentLongTermDebt": "351200000", "longTermInvestments": "13600000", "shortTermInvestments": "None", "currentNetReceivables": "287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1269200000", "currentAccountsPayable": "168000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1013700000", "totalShareholderEquity": "379500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127800000", "totalCurrentLiabilities": "659700000", "otherNonCurrentLiabilities": "133200000", "totalNonCurrentLiabilities": "891500000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "56375000", "intangibleAssetsExcludingGoodwill": "11900000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9899999", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "21899999", "operatingCashflow": "-17100000", "capitalExpenditures": "36100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44299999", "cashflowFromInvestment": "-36099999", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32699999", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 411700000, "cost_of_revenue": 334000000, "gross_profit": 77700000, "ebit": 13100000, "ebitda": 47800000, "pretax_income": 1700000, "tax_provision": 22800000, "net_income": -21100000, "net_income_to_common": -21100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60700000, "total_current_assets": 643800000, "total_assets": 1907600000, "short_term_debt": 305000000, "long_term_debt": 674500000, "total_debt": 979500000, "total_liabilities": 1523000000, "total_equity": 384600000, "shares_outstanding": 56051000, "goodwill_and_intangibles": 14200000 }, "cash_flow": { "operating_cash_flow": 92914303, "capital_expenditure": 48568883, "free_cash_flow": 141483186, "dividends_paid": 1185957, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308378, "ticker_id": 2976, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13100000", "ebitda": "47800000", "netIncome": "-21100000", "grossProfit": "77700000", "depreciation": "None", "totalRevenue": "411700000", "costOfRevenue": "334000000", "interestIncome": "15100000", "incomeBeforeTax": "1700000", "interestExpense": "15100000", "operatingIncome": "13100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "64600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34700000", "sellingGeneralAndAdministrative": "57100000", "netIncomeFromContinuingOperations": "-21100000" }, "balance": { "goodwill": "0", "inventory": "277300000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1907600000", "longTermDebt": "674500000", "shortTermDebt": "305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14200000", "reportedCurrency": "USD", "retainedEarnings": "382200000", "totalLiabilities": "1523000000", "otherCurrentAssets": "66900000", "totalCurrentAssets": "643800000", "currentLongTermDebt": "305000000", "longTermInvestments": "27700000", "shortTermInvestments": "None", "currentNetReceivables": "238900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263800000", "currentAccountsPayable": "197000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1195400000", "shortLongTermDebtTotal": "979500000", "totalShareholderEquity": "384600000", "capitalLeaseObligations": "132500000", "otherCurrentLiabilities": "104200000", "totalCurrentLiabilities": "626400000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "896600000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "56051000", "intangibleAssetsExcludingGoodwill": "14200000", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21100000", "profitLoss": "None", "dividendPayout": "1185957", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1762905", "operatingCashflow": "92914303", "capitalExpenditures": "48568883", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35654385", "cashflowFromInvestment": "-48568881", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1185957", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "365862", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34699999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411700000, "cost_of_revenue": 334000000, "gross_profit": 77700000, "research_and_development": 7500000, "selling_general_admin": 57100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13100000, "depreciation_amortisation": 34700000, "ebitda": 47800000, "interest_expense": 15100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1700000, "tax_provision": 22800000, "effective_tax_rate": null, "net_income": -21100000, "net_income_continuing_ops": -21100000, "net_income_to_common": -21100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60700000, "short_term_investments": null, "net_receivables": 238900000, "inventory": 277300000, "other_current_assets": null, "total_current_assets": 643800000, "net_ppe": null, "goodwill": 0, "intangible_assets": 14200000, "goodwill_and_intangibles": 14200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1263800000, "total_assets": 1907600000, "short_term_debt": 305000000, "accounts_payable": 197000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 626400000, "long_term_debt": 674500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 896600000, "total_liabilities": 1523000000, "total_debt": 979500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 382200000, "total_equity": 384600000, "shares_outstanding": 56051000, "operating_cash_flow": 92914303, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48568883, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48568881, "dividends_paid": 1185957, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35654385, "free_cash_flow": 141483186, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13100000", "ebitda": "47800000", "netIncome": "-21100000", "grossProfit": "77700000", "depreciation": "None", "totalRevenue": "411700000", "costOfRevenue": "334000000", "interestIncome": "15100000", "incomeBeforeTax": "1700000", "interestExpense": "15100000", "operatingIncome": "13100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "64600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34700000", "sellingGeneralAndAdministrative": "57100000", "netIncomeFromContinuingOperations": "-21100000" }, "balance": { "goodwill": "0", "inventory": "277300000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1907600000", "longTermDebt": "674500000", "shortTermDebt": "305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14200000", "reportedCurrency": "USD", "retainedEarnings": "382200000", "totalLiabilities": "1523000000", "otherCurrentAssets": "66900000", "totalCurrentAssets": "643800000", "currentLongTermDebt": "305000000", "longTermInvestments": "27700000", "shortTermInvestments": "None", "currentNetReceivables": "238900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263800000", "currentAccountsPayable": "197000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1195400000", "shortLongTermDebtTotal": "979500000", "totalShareholderEquity": "384600000", "capitalLeaseObligations": "132500000", "otherCurrentLiabilities": "104200000", "totalCurrentLiabilities": "626400000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "896600000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "56051000", "intangibleAssetsExcludingGoodwill": "14200000", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21100000", "profitLoss": "None", "dividendPayout": "1185957", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1762905", "operatingCashflow": "92914303", "capitalExpenditures": "48568883", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35654385", "cashflowFromInvestment": "-48568881", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1185957", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "365862", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34699999", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 450900000, "cost_of_revenue": 365300000, "gross_profit": 85600000, "ebit": -52300000, "ebitda": -18600000, "pretax_income": -67600000, "tax_provision": -500000, "net_income": -67100000, "net_income_to_common": -67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51300000, "total_current_assets": 683500000, "total_assets": 1963900000, "short_term_debt": 329600000, "long_term_debt": 680600000, "total_debt": 1010200000, "total_liabilities": 1562100000, "total_equity": 401800000, "shares_outstanding": 56046000, "goodwill_and_intangibles": 15800000 }, "cash_flow": { "operating_cash_flow": 68705952, "capital_expenditure": 43311772, "free_cash_flow": 112017724, "dividends_paid": 1168425, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308380, "ticker_id": 2976, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52300000", "ebitda": "-18600000", "netIncome": "-67100000", "grossProfit": "85600000", "depreciation": "None", "totalRevenue": "450900000", "costOfRevenue": "365300000", "interestIncome": "14400000", "incomeBeforeTax": "-67600000", "interestExpense": "15300000", "operatingIncome": "21200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "64400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "57500000", "netIncomeFromContinuingOperations": "-67100000" }, "balance": { "goodwill": "0", "inventory": "278900000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1963900000", "longTermDebt": "680600000", "shortTermDebt": "329600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15800000", "reportedCurrency": "USD", "retainedEarnings": "403300000", "totalLiabilities": "1562100000", "otherCurrentAssets": "72500000", "totalCurrentAssets": "683500000", "currentLongTermDebt": "329600000", "longTermInvestments": "11900000", "shortTermInvestments": "None", "currentNetReceivables": "280800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280400000", "currentAccountsPayable": "181400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172500000", "shortLongTermDebtTotal": "1010200000", "totalShareholderEquity": "401800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103200000", "totalCurrentLiabilities": "635300000", "otherNonCurrentLiabilities": "136400000", "totalNonCurrentLiabilities": "926800000", "cashAndShortTermInvestments": "51300000", "commonStockSharesOutstanding": "56046000", "intangibleAssetsExcludingGoodwill": "15800000", "cashAndCashEquivalentsAtCarryingValue": "51300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67100000", "profitLoss": "None", "dividendPayout": "1168425", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7940152", "operatingCashflow": "68705952", "capitalExpenditures": "43311772", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16632205", "cashflowFromInvestment": "-43311774", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1168425", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450900000, "cost_of_revenue": 365300000, "gross_profit": 85600000, "research_and_development": 6900000, "selling_general_admin": 57500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52300000, "depreciation_amortisation": 33700000, "ebitda": -18600000, "interest_expense": 15300000, "interest_income": null, "other_non_operating": null, "pretax_income": -67600000, "tax_provision": -500000, "effective_tax_rate": null, "net_income": -67100000, "net_income_continuing_ops": -67100000, "net_income_to_common": -67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51300000, "short_term_investments": null, "net_receivables": 280800000, "inventory": 278900000, "other_current_assets": null, "total_current_assets": 683500000, "net_ppe": null, "goodwill": 0, "intangible_assets": 15800000, "goodwill_and_intangibles": 15800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1280400000, "total_assets": 1963900000, "short_term_debt": 329600000, "accounts_payable": 181400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 635300000, "long_term_debt": 680600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 926800000, "total_liabilities": 1562100000, "total_debt": 1010200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 403300000, "total_equity": 401800000, "shares_outstanding": 56046000, "operating_cash_flow": 68705952, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43311772, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43311774, "dividends_paid": 1168425, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16632205, "free_cash_flow": 112017724, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52300000", "ebitda": "-18600000", "netIncome": "-67100000", "grossProfit": "85600000", "depreciation": "None", "totalRevenue": "450900000", "costOfRevenue": "365300000", "interestIncome": "14400000", "incomeBeforeTax": "-67600000", "interestExpense": "15300000", "operatingIncome": "21200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "64400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "57500000", "netIncomeFromContinuingOperations": "-67100000" }, "balance": { "goodwill": "0", "inventory": "278900000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1963900000", "longTermDebt": "680600000", "shortTermDebt": "329600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15800000", "reportedCurrency": "USD", "retainedEarnings": "403300000", "totalLiabilities": "1562100000", "otherCurrentAssets": "72500000", "totalCurrentAssets": "683500000", "currentLongTermDebt": "329600000", "longTermInvestments": "11900000", "shortTermInvestments": "None", "currentNetReceivables": "280800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280400000", "currentAccountsPayable": "181400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172500000", "shortLongTermDebtTotal": "1010200000", "totalShareholderEquity": "401800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103200000", "totalCurrentLiabilities": "635300000", "otherNonCurrentLiabilities": "136400000", "totalNonCurrentLiabilities": "926800000", "cashAndShortTermInvestments": "51300000", "commonStockSharesOutstanding": "56046000", "intangibleAssetsExcludingGoodwill": "15800000", "cashAndCashEquivalentsAtCarryingValue": "51300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67100000", "profitLoss": "None", "dividendPayout": "1168425", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7940152", "operatingCashflow": "68705952", "capitalExpenditures": "43311772", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16632205", "cashflowFromInvestment": "-43311774", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1168425", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 466400000, "cost_of_revenue": 368000000, "gross_profit": 98400000, "ebit": 30200000, "ebitda": 62200000, "pretax_income": 13600000, "tax_provision": 4600000, "net_income": 9000000, "net_income_to_common": 9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42600000, "total_current_assets": 682500000, "total_assets": 2024900000, "short_term_debt": 342000000, "long_term_debt": 680200000, "total_debt": 1022200000, "total_liabilities": 1558400000, "total_equity": 466500000, "shares_outstanding": 56320000, "goodwill_and_intangibles": 97900000 }, "cash_flow": { "operating_cash_flow": 55787443, "capital_expenditure": 44954963, "free_cash_flow": 100742406, "dividends_paid": 1292603, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308381, "ticker_id": 2976, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30200000", "ebitda": "62200000", "netIncome": "9000000", "grossProfit": "98400000", "depreciation": "None", "totalRevenue": "466400000", "costOfRevenue": "368000000", "interestIncome": "19100000", "incomeBeforeTax": "13600000", "interestExpense": "19100000", "operatingIncome": "34200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "64200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "57700000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "80700000", "inventory": "285700000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "2024900000", "longTermDebt": "680200000", "shortTermDebt": "342000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17200000", "reportedCurrency": "USD", "retainedEarnings": "471600000", "totalLiabilities": "1558400000", "otherCurrentAssets": "69700000", "totalCurrentAssets": "682500000", "currentLongTermDebt": "342000000", "longTermInvestments": "11300000", "shortTermInvestments": "None", "currentNetReceivables": "284500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342400000", "currentAccountsPayable": "173400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151200000", "shortLongTermDebtTotal": "1022200000", "totalShareholderEquity": "466500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88500000", "totalCurrentLiabilities": "620800000", "otherNonCurrentLiabilities": "130100000", "totalNonCurrentLiabilities": "937600000", "cashAndShortTermInvestments": "42600000", "commonStockSharesOutstanding": "56320000", "intangibleAssetsExcludingGoodwill": "17200000", "cashAndCashEquivalentsAtCarryingValue": "42600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000000", "profitLoss": "None", "dividendPayout": "1292603", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "26737933", "operatingCashflow": "55787443", "capitalExpenditures": "44954963", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7259811", "cashflowFromInvestment": "-44954962", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1292603", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5956905", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 466400000, "cost_of_revenue": 368000000, "gross_profit": 98400000, "research_and_development": 6500000, "selling_general_admin": 57700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30200000, "depreciation_amortisation": 32000000, "ebitda": 62200000, "interest_expense": 19100000, "interest_income": null, "other_non_operating": null, "pretax_income": 13600000, "tax_provision": 4600000, "effective_tax_rate": null, "net_income": 9000000, "net_income_continuing_ops": 9000000, "net_income_to_common": 9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42600000, "short_term_investments": null, "net_receivables": 284500000, "inventory": 285700000, "other_current_assets": null, "total_current_assets": 682500000, "net_ppe": null, "goodwill": 80700000, "intangible_assets": 17200000, "goodwill_and_intangibles": 97900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1342400000, "total_assets": 2024900000, "short_term_debt": 342000000, "accounts_payable": 173400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 620800000, "long_term_debt": 680200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 937600000, "total_liabilities": 1558400000, "total_debt": 1022200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 471600000, "total_equity": 466500000, "shares_outstanding": 56320000, "operating_cash_flow": 55787443, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44954963, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44954962, "dividends_paid": 1292603, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7259811, "free_cash_flow": 100742406, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30200000", "ebitda": "62200000", "netIncome": "9000000", "grossProfit": "98400000", "depreciation": "None", "totalRevenue": "466400000", "costOfRevenue": "368000000", "interestIncome": "19100000", "incomeBeforeTax": "13600000", "interestExpense": "19100000", "operatingIncome": "34200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "64200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "57700000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "80700000", "inventory": "285700000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "2024900000", "longTermDebt": "680200000", "shortTermDebt": "342000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17200000", "reportedCurrency": "USD", "retainedEarnings": "471600000", "totalLiabilities": "1558400000", "otherCurrentAssets": "69700000", "totalCurrentAssets": "682500000", "currentLongTermDebt": "342000000", "longTermInvestments": "11300000", "shortTermInvestments": "None", "currentNetReceivables": "284500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342400000", "currentAccountsPayable": "173400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151200000", "shortLongTermDebtTotal": "1022200000", "totalShareholderEquity": "466500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88500000", "totalCurrentLiabilities": "620800000", "otherNonCurrentLiabilities": "130100000", "totalNonCurrentLiabilities": "937600000", "cashAndShortTermInvestments": "42600000", "commonStockSharesOutstanding": "56320000", "intangibleAssetsExcludingGoodwill": "17200000", "cashAndCashEquivalentsAtCarryingValue": "42600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000000", "profitLoss": "None", "dividendPayout": "1292603", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "26737933", "operatingCashflow": "55787443", "capitalExpenditures": "44954963", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7259811", "cashflowFromInvestment": "-44954962", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1292603", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5956905", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 477700000, "cost_of_revenue": 379600000, "gross_profit": 98100000, "ebit": 28900000, "ebitda": 60400000, "pretax_income": 18000000, "tax_provision": 8900000, "net_income": 9100000, "net_income_to_common": 9100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37500000, "total_current_assets": 688600000, "total_assets": 1968200000, "short_term_debt": 313000000, "long_term_debt": 659500000, "total_debt": 972500000, "total_liabilities": 1502100000, "total_equity": 466100000, "shares_outstanding": 57200000, "goodwill_and_intangibles": 92000000 }, "cash_flow": { "operating_cash_flow": 399999, "capital_expenditure": 29200000, "free_cash_flow": 29599999, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308382, "ticker_id": 2976, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28900000", "ebitda": "60400000", "netIncome": "9100000", "grossProfit": "98100000", "depreciation": "None", "totalRevenue": "477700000", "costOfRevenue": "379600000", "interestIncome": "13700000", "incomeBeforeTax": "18000000", "interestExpense": "13700000", "operatingIncome": "33100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-13700000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "58400000", "netIncomeFromContinuingOperations": "9100000" }, "balance": { "goodwill": "74500000", "inventory": "297000000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1968200000", "longTermDebt": "659500000", "shortTermDebt": "313000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17500000", "reportedCurrency": "USD", "retainedEarnings": "464900000", "totalLiabilities": "1502100000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "688600000", "currentLongTermDebt": "313000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "286600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279600000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1099200000", "shortLongTermDebtTotal": "972500000", "totalShareholderEquity": "466100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98100000", "totalCurrentLiabilities": "601900000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "900200000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "17500000", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "399999", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "-29200000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477700000, "cost_of_revenue": 379600000, "gross_profit": 98100000, "research_and_development": 6600000, "selling_general_admin": 58400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28900000, "depreciation_amortisation": 31500000, "ebitda": 60400000, "interest_expense": 13700000, "interest_income": null, "other_non_operating": null, "pretax_income": 18000000, "tax_provision": 8900000, "effective_tax_rate": null, "net_income": 9100000, "net_income_continuing_ops": 9100000, "net_income_to_common": 9100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37500000, "short_term_investments": null, "net_receivables": 286600000, "inventory": 297000000, "other_current_assets": null, "total_current_assets": 688600000, "net_ppe": null, "goodwill": 74500000, "intangible_assets": 17500000, "goodwill_and_intangibles": 92000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1279600000, "total_assets": 1968200000, "short_term_debt": 313000000, "accounts_payable": 180000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601900000, "long_term_debt": 659500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 900200000, "total_liabilities": 1502100000, "total_debt": 972500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464900000, "total_equity": 466100000, "shares_outstanding": 57200000, "operating_cash_flow": 399999, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29200000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21800000, "free_cash_flow": 29599999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28900000", "ebitda": "60400000", "netIncome": "9100000", "grossProfit": "98100000", "depreciation": "None", "totalRevenue": "477700000", "costOfRevenue": "379600000", "interestIncome": "13700000", "incomeBeforeTax": "18000000", "interestExpense": "13700000", "operatingIncome": "33100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-13700000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "58400000", "netIncomeFromContinuingOperations": "9100000" }, "balance": { "goodwill": "74500000", "inventory": "297000000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1968200000", "longTermDebt": "659500000", "shortTermDebt": "313000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17500000", "reportedCurrency": "USD", "retainedEarnings": "464900000", "totalLiabilities": "1502100000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "688600000", "currentLongTermDebt": "313000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "286600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279600000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1099200000", "shortLongTermDebtTotal": "972500000", "totalShareholderEquity": "466100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98100000", "totalCurrentLiabilities": "601900000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "900200000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "17500000", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "399999", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "-29200000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 434200000, "cost_of_revenue": 344900000, "gross_profit": 89300000, "ebit": 15800000, "ebitda": 51100000, "pretax_income": 15100000, "tax_provision": -2100000, "net_income": 17200000, "net_income_to_common": 17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44200000, "total_current_assets": 613300000, "total_assets": 1857300000, "short_term_debt": 274000000, "long_term_debt": 647000000, "total_debt": 921000000, "total_liabilities": 1382400000, "total_equity": 474900000, "shares_outstanding": 57803000, "goodwill_and_intangibles": 165900000 }, "cash_flow": { "operating_cash_flow": 92440816, "capital_expenditure": 66716096, "free_cash_flow": 159156912, "dividends_paid": 1095830, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308383, "ticker_id": 2976, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15800000", "ebitda": "51100000", "netIncome": "17200000", "grossProfit": "89300000", "depreciation": "None", "totalRevenue": "434200000", "costOfRevenue": "344900000", "interestIncome": "8600000", "incomeBeforeTax": "15100000", "interestExpense": "8600000", "operatingIncome": "24200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2100000", "reportedCurrency": "USD", "netInterestIncome": "-8600000", "nonInterestIncome": "None", "operatingExpenses": "65100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "58100000", "netIncomeFromContinuingOperations": "17200000" }, "balance": { "goodwill": "71500000", "inventory": "290400000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1857300000", "longTermDebt": "647000000", "shortTermDebt": "274000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "94400000", "reportedCurrency": "USD", "retainedEarnings": "457000000", "totalLiabilities": "1382400000", "otherCurrentAssets": "25200000", "totalCurrentAssets": "613300000", "currentLongTermDebt": "258800000", "longTermInvestments": "47500000", "shortTermInvestments": "None", "currentNetReceivables": "253500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1243700000", "currentAccountsPayable": "156200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082900000", "shortLongTermDebtTotal": "1027500000", "totalShareholderEquity": "474900000", "capitalLeaseObligations": "121700000", "otherCurrentLiabilities": "81700000", "totalCurrentLiabilities": "516700000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "865700000", "cashAndShortTermInvestments": "44200000", "commonStockSharesOutstanding": "57803000", "intangibleAssetsExcludingGoodwill": "94400000", "cashAndCashEquivalentsAtCarryingValue": "44200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17200000", "profitLoss": "None", "dividendPayout": "1095830", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1544338", "operatingCashflow": "92440816", "capitalExpenditures": "66716096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32484714", "cashflowFromInvestment": "-66716099", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1095830", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8144144", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434200000, "cost_of_revenue": 344900000, "gross_profit": 89300000, "research_and_development": 7000000, "selling_general_admin": 58100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15800000, "depreciation_amortisation": 35300000, "ebitda": 51100000, "interest_expense": 8600000, "interest_income": null, "other_non_operating": null, "pretax_income": 15100000, "tax_provision": -2100000, "effective_tax_rate": null, "net_income": 17200000, "net_income_continuing_ops": 17200000, "net_income_to_common": 17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44200000, "short_term_investments": null, "net_receivables": 253500000, "inventory": 290400000, "other_current_assets": null, "total_current_assets": 613300000, "net_ppe": null, "goodwill": 71500000, "intangible_assets": 94400000, "goodwill_and_intangibles": 165900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1243700000, "total_assets": 1857300000, "short_term_debt": 274000000, "accounts_payable": 156200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516700000, "long_term_debt": 647000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865700000, "total_liabilities": 1382400000, "total_debt": 921000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 457000000, "total_equity": 474900000, "shares_outstanding": 57803000, "operating_cash_flow": 92440816, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66716096, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66716099, "dividends_paid": 1095830, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32484714, "free_cash_flow": 159156912, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15800000", "ebitda": "51100000", "netIncome": "17200000", "grossProfit": "89300000", "depreciation": "None", "totalRevenue": "434200000", "costOfRevenue": "344900000", "interestIncome": "8600000", "incomeBeforeTax": "15100000", "interestExpense": "8600000", "operatingIncome": "24200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2100000", "reportedCurrency": "USD", "netInterestIncome": "-8600000", "nonInterestIncome": "None", "operatingExpenses": "65100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "58100000", "netIncomeFromContinuingOperations": "17200000" }, "balance": { "goodwill": "71500000", "inventory": "290400000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1857300000", "longTermDebt": "647000000", "shortTermDebt": "274000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "94400000", "reportedCurrency": "USD", "retainedEarnings": "457000000", "totalLiabilities": "1382400000", "otherCurrentAssets": "25200000", "totalCurrentAssets": "613300000", "currentLongTermDebt": "258800000", "longTermInvestments": "47500000", "shortTermInvestments": "None", "currentNetReceivables": "253500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1243700000", "currentAccountsPayable": "156200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082900000", "shortLongTermDebtTotal": "1027500000", "totalShareholderEquity": "474900000", "capitalLeaseObligations": "121700000", "otherCurrentLiabilities": "81700000", "totalCurrentLiabilities": "516700000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "865700000", "cashAndShortTermInvestments": "44200000", "commonStockSharesOutstanding": "57803000", "intangibleAssetsExcludingGoodwill": "94400000", "cashAndCashEquivalentsAtCarryingValue": "44200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17200000", "profitLoss": "None", "dividendPayout": "1095830", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1544338", "operatingCashflow": "92440816", "capitalExpenditures": "66716096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32484714", "cashflowFromInvestment": "-66716099", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1095830", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8144144", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 463400000, "cost_of_revenue": 355900000, "gross_profit": 107500000, "ebit": -12100000, "ebitda": 18700000, "pretax_income": -31000000, "tax_provision": -10800000, "net_income": -20200000, "net_income_to_common": -20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53200000, "total_current_assets": 718100000, "total_assets": 1996300000, "short_term_debt": 293800000, "long_term_debt": 676700000, "total_debt": 970500000, "total_liabilities": 1520000000, "total_equity": 476300000, "shares_outstanding": 58738000, "goodwill_and_intangibles": 98700000 }, "cash_flow": { "operating_cash_flow": -30331574, "capital_expenditure": 49668795, "free_cash_flow": 19337221, "dividends_paid": 1247207, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308385, "ticker_id": 2976, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12100000", "ebitda": "18700000", "netIncome": "-20200000", "grossProfit": "107500000", "depreciation": "None", "totalRevenue": "463400000", "costOfRevenue": "355900000", "interestIncome": "15900000", "incomeBeforeTax": "-31000000", "interestExpense": "15900000", "operatingIncome": "42600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10800000", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "64900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30800000", "sellingGeneralAndAdministrative": "57900000", "netIncomeFromContinuingOperations": "-20200000" }, "balance": { "goodwill": "77100000", "inventory": "306700000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1996300000", "longTermDebt": "676700000", "shortTermDebt": "293800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "21600000", "reportedCurrency": "USD", "retainedEarnings": "439800000", "totalLiabilities": "1520000000", "otherCurrentAssets": "90300000", "totalCurrentAssets": "718100000", "currentLongTermDebt": "293800000", "longTermInvestments": "7400000", "shortTermInvestments": "None", "currentNetReceivables": "267900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1278200000", "currentAccountsPayable": "174700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087000000", "shortLongTermDebtTotal": "970500000", "totalShareholderEquity": "476300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97300000", "totalCurrentLiabilities": "577900000", "otherNonCurrentLiabilities": "123700000", "totalNonCurrentLiabilities": "942100000", "cashAndShortTermInvestments": "53200000", "commonStockSharesOutstanding": "58738000", "intangibleAssetsExcludingGoodwill": "21600000", "cashAndCashEquivalentsAtCarryingValue": "53200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20200000", "profitLoss": "None", "dividendPayout": "1247207", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12405477", "operatingCashflow": "-30331574", "capitalExpenditures": "49668795", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97140438", "cashflowFromInvestment": "-49668796", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1247207", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11314207", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463400000, "cost_of_revenue": 355900000, "gross_profit": 107500000, "research_and_development": 7000000, "selling_general_admin": 57900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12100000, "depreciation_amortisation": 30800000, "ebitda": 18700000, "interest_expense": 15900000, "interest_income": null, "other_non_operating": null, "pretax_income": -31000000, "tax_provision": -10800000, "effective_tax_rate": null, "net_income": -20200000, "net_income_continuing_ops": -20200000, "net_income_to_common": -20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53200000, "short_term_investments": null, "net_receivables": 267900000, "inventory": 306700000, "other_current_assets": null, "total_current_assets": 718100000, "net_ppe": null, "goodwill": 77100000, "intangible_assets": 21600000, "goodwill_and_intangibles": 98700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1278200000, "total_assets": 1996300000, "short_term_debt": 293800000, "accounts_payable": 174700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577900000, "long_term_debt": 676700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 942100000, "total_liabilities": 1520000000, "total_debt": 970500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 439800000, "total_equity": 476300000, "shares_outstanding": 58738000, "operating_cash_flow": -30331574, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49668795, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49668796, "dividends_paid": 1247207, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97140438, "free_cash_flow": 19337221, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12100000", "ebitda": "18700000", "netIncome": "-20200000", "grossProfit": "107500000", "depreciation": "None", "totalRevenue": "463400000", "costOfRevenue": "355900000", "interestIncome": "15900000", "incomeBeforeTax": "-31000000", "interestExpense": "15900000", "operatingIncome": "42600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10800000", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "64900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30800000", "sellingGeneralAndAdministrative": "57900000", "netIncomeFromContinuingOperations": "-20200000" }, "balance": { "goodwill": "77100000", "inventory": "306700000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1996300000", "longTermDebt": "676700000", "shortTermDebt": "293800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "21600000", "reportedCurrency": "USD", "retainedEarnings": "439800000", "totalLiabilities": "1520000000", "otherCurrentAssets": "90300000", "totalCurrentAssets": "718100000", "currentLongTermDebt": "293800000", "longTermInvestments": "7400000", "shortTermInvestments": "None", "currentNetReceivables": "267900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1278200000", "currentAccountsPayable": "174700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087000000", "shortLongTermDebtTotal": "970500000", "totalShareholderEquity": "476300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97300000", "totalCurrentLiabilities": "577900000", "otherNonCurrentLiabilities": "123700000", "totalNonCurrentLiabilities": "942100000", "cashAndShortTermInvestments": "53200000", "commonStockSharesOutstanding": "58738000", "intangibleAssetsExcludingGoodwill": "21600000", "cashAndCashEquivalentsAtCarryingValue": "53200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20200000", "profitLoss": "None", "dividendPayout": "1247207", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12405477", "operatingCashflow": "-30331574", "capitalExpenditures": "49668795", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97140438", "cashflowFromInvestment": "-49668796", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1247207", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11314207", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30800000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 477000000, "cost_of_revenue": 367200000, "gross_profit": 109800000, "ebit": 44000000, "ebitda": 74300000, "pretax_income": 29600000, "tax_provision": 9100000, "net_income": 20500000, "net_income_to_common": 20500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34200000, "total_current_assets": 677900000, "total_assets": 1908800000, "short_term_debt": 173600000, "long_term_debt": 660700000, "total_debt": 834300000, "total_liabilities": 1404900000, "total_equity": 503900000, "shares_outstanding": 59185000, "goodwill_and_intangibles": 96200000 }, "cash_flow": { "operating_cash_flow": 29300000, "capital_expenditure": 54700000, "free_cash_flow": 84000000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308386, "ticker_id": 2976, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44000000", "ebitda": "74300000", "netIncome": "20500000", "grossProfit": "109800000", "depreciation": "None", "totalRevenue": "477000000", "costOfRevenue": "367200000", "interestIncome": "None", "incomeBeforeTax": "29600000", "interestExpense": "12200000", "operatingIncome": "43000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-12200000", "nonInterestIncome": "None", "operatingExpenses": "66800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30300000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "20500000" }, "balance": { "goodwill": "73700000", "inventory": "284500000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1908800000", "longTermDebt": "660700000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22500000", "reportedCurrency": "USD", "retainedEarnings": "461200000", "totalLiabilities": "1404900000", "otherCurrentAssets": "77800000", "totalCurrentAssets": "677900000", "currentLongTermDebt": "173600000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "281400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230900000", "currentAccountsPayable": "186200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "834300000", "totalShareholderEquity": "503900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99300000", "totalCurrentLiabilities": "489300000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "915600000", "cashAndShortTermInvestments": "34200000", "commonStockSharesOutstanding": "59185000", "intangibleAssetsExcludingGoodwill": "22500000", "cashAndCashEquivalentsAtCarryingValue": "34200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20500000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "29300000", "capitalExpenditures": "54700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16500000", "cashflowFromInvestment": "-54700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477000000, "cost_of_revenue": 367200000, "gross_profit": 109800000, "research_and_development": 6500000, "selling_general_admin": 60300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44000000, "depreciation_amortisation": 30300000, "ebitda": 74300000, "interest_expense": 12200000, "interest_income": null, "other_non_operating": null, "pretax_income": 29600000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 20500000, "net_income_continuing_ops": 20500000, "net_income_to_common": 20500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34200000, "short_term_investments": null, "net_receivables": 281400000, "inventory": 284500000, "other_current_assets": null, "total_current_assets": 677900000, "net_ppe": null, "goodwill": 73700000, "intangible_assets": 22500000, "goodwill_and_intangibles": 96200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1230900000, "total_assets": 1908800000, "short_term_debt": 173600000, "accounts_payable": 186200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489300000, "long_term_debt": 660700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 915600000, "total_liabilities": 1404900000, "total_debt": 834300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 461200000, "total_equity": 503900000, "shares_outstanding": 59185000, "operating_cash_flow": 29300000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54700000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16500000, "free_cash_flow": 84000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44000000", "ebitda": "74300000", "netIncome": "20500000", "grossProfit": "109800000", "depreciation": "None", "totalRevenue": "477000000", "costOfRevenue": "367200000", "interestIncome": "None", "incomeBeforeTax": "29600000", "interestExpense": "12200000", "operatingIncome": "43000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-12200000", "nonInterestIncome": "None", "operatingExpenses": "66800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30300000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "20500000" }, "balance": { "goodwill": "73700000", "inventory": "284500000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1908800000", "longTermDebt": "660700000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22500000", "reportedCurrency": "USD", "retainedEarnings": "461200000", "totalLiabilities": "1404900000", "otherCurrentAssets": "77800000", "totalCurrentAssets": "677900000", "currentLongTermDebt": "173600000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "281400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230900000", "currentAccountsPayable": "186200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "834300000", "totalShareholderEquity": "503900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99300000", "totalCurrentLiabilities": "489300000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "915600000", "cashAndShortTermInvestments": "34200000", "commonStockSharesOutstanding": "59185000", "intangibleAssetsExcludingGoodwill": "22500000", "cashAndCashEquivalentsAtCarryingValue": "34200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20500000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "29300000", "capitalExpenditures": "54700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16500000", "cashflowFromInvestment": "-54700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30300000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 502900000, "cost_of_revenue": 380700000, "gross_profit": 122200000, "ebit": 54500000, "ebitda": 83400000, "pretax_income": 40200000, "tax_provision": 13500000, "net_income": 26700000, "net_income_to_common": 26700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43900000, "total_current_assets": 677500000, "total_assets": 1874600000, "short_term_debt": 144800000, "long_term_debt": 668700000, "total_debt": 813500000, "total_liabilities": 1382400000, "total_equity": 492200000, "shares_outstanding": 59229000, "goodwill_and_intangibles": 97800000 }, "cash_flow": { "operating_cash_flow": 32300000, "capital_expenditure": 33100000, "free_cash_flow": 65400000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308387, "ticker_id": 2976, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54500000", "ebitda": "83400000", "netIncome": "26700000", "grossProfit": "122200000", "depreciation": "None", "totalRevenue": "502900000", "costOfRevenue": "380700000", "interestIncome": "None", "incomeBeforeTax": "40200000", "interestExpense": "12700000", "operatingIncome": "54100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "68100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "61500000", "netIncomeFromContinuingOperations": "26700000" }, "balance": { "goodwill": "74400000", "inventory": "277500000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1874600000", "longTermDebt": "668700000", "shortTermDebt": "144800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "23400000", "reportedCurrency": "USD", "retainedEarnings": "443100000", "totalLiabilities": "1382400000", "otherCurrentAssets": "77900000", "totalCurrentAssets": "677500000", "currentLongTermDebt": "144800000", "longTermInvestments": "5100000", "shortTermInvestments": "None", "currentNetReceivables": "278200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1197100000", "currentAccountsPayable": "183800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813500000", "totalShareholderEquity": "492200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98900000", "totalCurrentLiabilities": "468800000", "otherNonCurrentLiabilities": "109800000", "totalNonCurrentLiabilities": "913600000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "59229000", "intangibleAssetsExcludingGoodwill": "23400000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26700000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3500000", "operatingCashflow": "32300000", "capitalExpenditures": "33100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7100000", "cashflowFromInvestment": "-33100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502900000, "cost_of_revenue": 380700000, "gross_profit": 122200000, "research_and_development": 6600000, "selling_general_admin": 61500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54500000, "depreciation_amortisation": 28900000, "ebitda": 83400000, "interest_expense": 12700000, "interest_income": null, "other_non_operating": null, "pretax_income": 40200000, "tax_provision": 13500000, "effective_tax_rate": null, "net_income": 26700000, "net_income_continuing_ops": 26700000, "net_income_to_common": 26700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43900000, "short_term_investments": null, "net_receivables": 278200000, "inventory": 277500000, "other_current_assets": null, "total_current_assets": 677500000, "net_ppe": null, "goodwill": 74400000, "intangible_assets": 23400000, "goodwill_and_intangibles": 97800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1197100000, "total_assets": 1874600000, "short_term_debt": 144800000, "accounts_payable": 183800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468800000, "long_term_debt": 668700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 913600000, "total_liabilities": 1382400000, "total_debt": 813500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 443100000, "total_equity": 492200000, "shares_outstanding": 59229000, "operating_cash_flow": 32300000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33100000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7100000, "free_cash_flow": 65400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54500000", "ebitda": "83400000", "netIncome": "26700000", "grossProfit": "122200000", "depreciation": "None", "totalRevenue": "502900000", "costOfRevenue": "380700000", "interestIncome": "None", "incomeBeforeTax": "40200000", "interestExpense": "12700000", "operatingIncome": "54100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "68100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "61500000", "netIncomeFromContinuingOperations": "26700000" }, "balance": { "goodwill": "74400000", "inventory": "277500000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1874600000", "longTermDebt": "668700000", "shortTermDebt": "144800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "23400000", "reportedCurrency": "USD", "retainedEarnings": "443100000", "totalLiabilities": "1382400000", "otherCurrentAssets": "77900000", "totalCurrentAssets": "677500000", "currentLongTermDebt": "144800000", "longTermInvestments": "5100000", "shortTermInvestments": "None", "currentNetReceivables": "278200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1197100000", "currentAccountsPayable": "183800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813500000", "totalShareholderEquity": "492200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98900000", "totalCurrentLiabilities": "468800000", "otherNonCurrentLiabilities": "109800000", "totalNonCurrentLiabilities": "913600000", "cashAndShortTermInvestments": "43900000", "commonStockSharesOutstanding": "59229000", "intangibleAssetsExcludingGoodwill": "23400000", "cashAndCashEquivalentsAtCarryingValue": "43900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26700000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3500000", "operatingCashflow": "32300000", "capitalExpenditures": "33100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7100000", "cashflowFromInvestment": "-33100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28900000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 468200000, "cost_of_revenue": 380900000, "gross_profit": 87300000, "ebit": 29900000, "ebitda": 62100000, "pretax_income": 20200000, "tax_provision": 15300000, "net_income": 4900000, "net_income_to_common": 4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37500000, "total_current_assets": 646100000, "total_assets": 1833400000, "short_term_debt": 149600000, "long_term_debt": 677300000, "total_debt": 826900000, "total_liabilities": 1354900000, "total_equity": 478500000, "shares_outstanding": 59196000, "goodwill_and_intangibles": 176700000 }, "cash_flow": { "operating_cash_flow": 68536682, "capital_expenditure": 60143002, "free_cash_flow": 128679684, "dividends_paid": 1149297, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308388, "ticker_id": 2976, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29900000", "ebitda": "62100000", "netIncome": "4900000", "grossProfit": "87300000", "depreciation": "None", "totalRevenue": "468200000", "costOfRevenue": "380900000", "interestIncome": "None", "incomeBeforeTax": "20200000", "interestExpense": "9300000", "operatingIncome": "27500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32200000", "sellingGeneralAndAdministrative": "53600000", "netIncomeFromContinuingOperations": "4900000" }, "balance": { "goodwill": "76100000", "inventory": "287100000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1833400000", "longTermDebt": "677300000", "shortTermDebt": "149600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100600000", "reportedCurrency": "USD", "retainedEarnings": "417600000", "totalLiabilities": "1354900000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "646100000", "currentLongTermDebt": "137000000", "longTermInvestments": "41600000", "shortTermInvestments": "15600000", "currentNetReceivables": "284400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187500000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927200000", "totalShareholderEquity": "478500000", "capitalLeaseObligations": "112900000", "otherCurrentLiabilities": "72800000", "totalCurrentLiabilities": "440300000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "914600000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "59196000", "intangibleAssetsExcludingGoodwill": "100600000", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4900000", "profitLoss": "None", "dividendPayout": "1149297", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1317057", "operatingCashflow": "68536682", "capitalExpenditures": "60143002", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30052440", "cashflowFromInvestment": "-60142999", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1149297", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5958218", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468200000, "cost_of_revenue": 380900000, "gross_profit": 87300000, "research_and_development": 6200000, "selling_general_admin": 53600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29900000, "depreciation_amortisation": 32200000, "ebitda": 62100000, "interest_expense": 9300000, "interest_income": null, "other_non_operating": null, "pretax_income": 20200000, "tax_provision": 15300000, "effective_tax_rate": null, "net_income": 4900000, "net_income_continuing_ops": 4900000, "net_income_to_common": 4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37500000, "short_term_investments": 15600000, "net_receivables": 284400000, "inventory": 287100000, "other_current_assets": null, "total_current_assets": 646100000, "net_ppe": null, "goodwill": 76100000, "intangible_assets": 100600000, "goodwill_and_intangibles": 176700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1187500000, "total_assets": 1833400000, "short_term_debt": 149600000, "accounts_payable": 183700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440300000, "long_term_debt": 677300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 914600000, "total_liabilities": 1354900000, "total_debt": 826900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417600000, "total_equity": 478500000, "shares_outstanding": 59196000, "operating_cash_flow": 68536682, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60143002, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60142999, "dividends_paid": 1149297, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30052440, "free_cash_flow": 128679684, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29900000", "ebitda": "62100000", "netIncome": "4900000", "grossProfit": "87300000", "depreciation": "None", "totalRevenue": "468200000", "costOfRevenue": "380900000", "interestIncome": "None", "incomeBeforeTax": "20200000", "interestExpense": "9300000", "operatingIncome": "27500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32200000", "sellingGeneralAndAdministrative": "53600000", "netIncomeFromContinuingOperations": "4900000" }, "balance": { "goodwill": "76100000", "inventory": "287100000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1833400000", "longTermDebt": "677300000", "shortTermDebt": "149600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100600000", "reportedCurrency": "USD", "retainedEarnings": "417600000", "totalLiabilities": "1354900000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "646100000", "currentLongTermDebt": "137000000", "longTermInvestments": "41600000", "shortTermInvestments": "15600000", "currentNetReceivables": "284400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187500000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927200000", "totalShareholderEquity": "478500000", "capitalLeaseObligations": "112900000", "otherCurrentLiabilities": "72800000", "totalCurrentLiabilities": "440300000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "914600000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "59196000", "intangibleAssetsExcludingGoodwill": "100600000", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4900000", "profitLoss": "None", "dividendPayout": "1149297", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1317057", "operatingCashflow": "68536682", "capitalExpenditures": "60143002", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30052440", "cashflowFromInvestment": "-60142999", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1149297", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5958218", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32200000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 466200000, "cost_of_revenue": 356000000, "gross_profit": 110200000, "ebit": 48300000, "ebitda": 76200000, "pretax_income": 35100000, "tax_provision": 8900000, "net_income": 26200000, "net_income_to_common": 26200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59100000, "total_current_assets": 680700000, "total_assets": 1833700000, "short_term_debt": 149100000, "long_term_debt": 662800000, "total_debt": 811900000, "total_liabilities": 1350800000, "total_equity": 482900000, "shares_outstanding": 59252000, "goodwill_and_intangibles": 98200000 }, "cash_flow": { "operating_cash_flow": 67500000, "capital_expenditure": 41900000, "free_cash_flow": 109400000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308390, "ticker_id": 2976, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48300000", "ebitda": "76200000", "netIncome": "26200000", "grossProfit": "110200000", "depreciation": "None", "totalRevenue": "466200000", "costOfRevenue": "356000000", "interestIncome": "12900000", "incomeBeforeTax": "35100000", "interestExpense": "12900000", "operatingIncome": "48400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "61800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27900000", "sellingGeneralAndAdministrative": "55600000", "netIncomeFromContinuingOperations": "26200000" }, "balance": { "goodwill": "72900000", "inventory": "276900000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1833700000", "longTermDebt": "662800000", "shortTermDebt": "149100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "25300000", "reportedCurrency": "USD", "retainedEarnings": "412700000", "totalLiabilities": "1350800000", "otherCurrentAssets": "68500000", "totalCurrentAssets": "680700000", "currentLongTermDebt": "149100000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "276200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153000000", "currentAccountsPayable": "170900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "955800000", "shortLongTermDebtTotal": "811900000", "totalShareholderEquity": "482900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92700000", "totalCurrentLiabilities": "449300000", "otherNonCurrentLiabilities": "107400000", "totalNonCurrentLiabilities": "901500000", "cashAndShortTermInvestments": "59100000", "commonStockSharesOutstanding": "59252000", "intangibleAssetsExcludingGoodwill": "25300000", "cashAndCashEquivalentsAtCarryingValue": "59100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26200000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12500000", "operatingCashflow": "67500000", "capitalExpenditures": "41900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44200000", "cashflowFromInvestment": "-111000000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 466200000, "cost_of_revenue": 356000000, "gross_profit": 110200000, "research_and_development": 6200000, "selling_general_admin": 55600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48300000, "depreciation_amortisation": 27900000, "ebitda": 76200000, "interest_expense": 12900000, "interest_income": null, "other_non_operating": null, "pretax_income": 35100000, "tax_provision": 8900000, "effective_tax_rate": null, "net_income": 26200000, "net_income_continuing_ops": 26200000, "net_income_to_common": 26200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59100000, "short_term_investments": null, "net_receivables": 276200000, "inventory": 276900000, "other_current_assets": null, "total_current_assets": 680700000, "net_ppe": null, "goodwill": 72900000, "intangible_assets": 25300000, "goodwill_and_intangibles": 98200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1153000000, "total_assets": 1833700000, "short_term_debt": 149100000, "accounts_payable": 170900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449300000, "long_term_debt": 662800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 901500000, "total_liabilities": 1350800000, "total_debt": 811900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 412700000, "total_equity": 482900000, "shares_outstanding": 59252000, "operating_cash_flow": 67500000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111000000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44200000, "free_cash_flow": 109400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48300000", "ebitda": "76200000", "netIncome": "26200000", "grossProfit": "110200000", "depreciation": "None", "totalRevenue": "466200000", "costOfRevenue": "356000000", "interestIncome": "12900000", "incomeBeforeTax": "35100000", "interestExpense": "12900000", "operatingIncome": "48400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "61800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27900000", "sellingGeneralAndAdministrative": "55600000", "netIncomeFromContinuingOperations": "26200000" }, "balance": { "goodwill": "72900000", "inventory": "276900000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1833700000", "longTermDebt": "662800000", "shortTermDebt": "149100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "25300000", "reportedCurrency": "USD", "retainedEarnings": "412700000", "totalLiabilities": "1350800000", "otherCurrentAssets": "68500000", "totalCurrentAssets": "680700000", "currentLongTermDebt": "149100000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "276200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153000000", "currentAccountsPayable": "170900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "955800000", "shortLongTermDebtTotal": "811900000", "totalShareholderEquity": "482900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92700000", "totalCurrentLiabilities": "449300000", "otherNonCurrentLiabilities": "107400000", "totalNonCurrentLiabilities": "901500000", "cashAndShortTermInvestments": "59100000", "commonStockSharesOutstanding": "59252000", "intangibleAssetsExcludingGoodwill": "25300000", "cashAndCashEquivalentsAtCarryingValue": "59100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26200000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12500000", "operatingCashflow": "67500000", "capitalExpenditures": "41900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44200000", "cashflowFromInvestment": "-111000000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27900000", "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": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "income_statement": { "revenue": 458800000, "cost_of_revenue": 341700000, "gross_profit": 117100000, "ebit": 61600000, "ebitda": 88800000, "pretax_income": 47900000, "tax_provision": 17800000, "net_income": 30100000, "net_income_to_common": 30100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77300000, "total_current_assets": 699500000, "total_assets": 1843200000, "short_term_debt": 189000000, "long_term_debt": 666900000, "total_debt": 855900000, "total_liabilities": 1379000000, "total_equity": 464200000, "shares_outstanding": 59510000, "goodwill_and_intangibles": 100600000 }, "cash_flow": { "operating_cash_flow": 98100000, "capital_expenditure": 38600000, "free_cash_flow": 136700000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308391, "ticker_id": 2976, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:43.026444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61600000", "ebitda": "88800000", "netIncome": "30100000", "grossProfit": "117100000", "depreciation": "None", "totalRevenue": "458800000", "costOfRevenue": "341700000", "interestIncome": "13500000", "incomeBeforeTax": "47900000", "interestExpense": "13500000", "operatingIncome": "56200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17800000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "60900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27200000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "30100000" }, "balance": { "goodwill": "74800000", "inventory": "268600000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1843200000", "longTermDebt": "666900000", "shortTermDebt": "189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "387700000", "totalLiabilities": "1379000000", "otherCurrentAssets": "68800000", "totalCurrentAssets": "699500000", "currentLongTermDebt": "189000000", "longTermInvestments": "5300000", "shortTermInvestments": "None", "currentNetReceivables": "284800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143700000", "currentAccountsPayable": "170300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951000000", "shortLongTermDebtTotal": "855900000", "totalShareholderEquity": "464200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82300000", "totalCurrentLiabilities": "476100000", "otherNonCurrentLiabilities": "110500000", "totalNonCurrentLiabilities": "902900000", "cashAndShortTermInvestments": "77300000", "commonStockSharesOutstanding": "59510000", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "77300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "98100000", "capitalExpenditures": "38600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58200000", "cashflowFromInvestment": "-69100000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458800000, "cost_of_revenue": 341700000, "gross_profit": 117100000, "research_and_development": 5900000, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61600000, "depreciation_amortisation": 27200000, "ebitda": 88800000, "interest_expense": 13500000, "interest_income": null, "other_non_operating": null, "pretax_income": 47900000, "tax_provision": 17800000, "effective_tax_rate": null, "net_income": 30100000, "net_income_continuing_ops": 30100000, "net_income_to_common": 30100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77300000, "short_term_investments": null, "net_receivables": 284800000, "inventory": 268600000, "other_current_assets": null, "total_current_assets": 699500000, "net_ppe": null, "goodwill": 74800000, "intangible_assets": 25800000, "goodwill_and_intangibles": 100600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1143700000, "total_assets": 1843200000, "short_term_debt": 189000000, "accounts_payable": 170300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 476100000, "long_term_debt": 666900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 902900000, "total_liabilities": 1379000000, "total_debt": 855900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 387700000, "total_equity": 464200000, "shares_outstanding": 59510000, "operating_cash_flow": 98100000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69100000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58200000, "free_cash_flow": 136700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61600000", "ebitda": "88800000", "netIncome": "30100000", "grossProfit": "117100000", "depreciation": "None", "totalRevenue": "458800000", "costOfRevenue": "341700000", "interestIncome": "13500000", "incomeBeforeTax": "47900000", "interestExpense": "13500000", "operatingIncome": "56200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17800000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "60900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27200000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "30100000" }, "balance": { "goodwill": "74800000", "inventory": "268600000", "commonStock": "85300000", "currentDebt": "None", "investments": "None", "totalAssets": "1843200000", "longTermDebt": "666900000", "shortTermDebt": "189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "387700000", "totalLiabilities": "1379000000", "otherCurrentAssets": "68800000", "totalCurrentAssets": "699500000", "currentLongTermDebt": "189000000", "longTermInvestments": "5300000", "shortTermInvestments": "None", "currentNetReceivables": "284800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143700000", "currentAccountsPayable": "170300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951000000", "shortLongTermDebtTotal": "855900000", "totalShareholderEquity": "464200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82300000", "totalCurrentLiabilities": "476100000", "otherNonCurrentLiabilities": "110500000", "totalNonCurrentLiabilities": "902900000", "cashAndShortTermInvestments": "77300000", "commonStockSharesOutstanding": "59510000", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "77300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "98100000", "capitalExpenditures": "38600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58200000", "cashflowFromInvestment": "-69100000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27200000", "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" } ], "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" ] } } }