{ "ticker": { "uuid": "7a718082-33cc-4890-98ba-17297ea3a814", "symbol": "DCH", "name": "Dauch Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/7a718082-33cc-4890-98ba-17297ea3a814/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a718082-33cc-4890-98ba-17297ea3a814/" }, "ticker_metadata": { "id": 959, "uuid": "7a718082-33cc-4890-98ba-17297ea3a814", "symbol": "DCH", "name": "Dauch Corporation", "asset_type": "equity", "market_cap": 1603412000, "stock_exchange_id": 3, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Dauch Corporation, designs, engineers, and manufactures driveline and metal forming technologies that supports electric, hybrid, and internal combustion vehicles. The company is headquartered in Detroit, Michigan.", "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": "7a718082-33cc-4890-98ba-17297ea3a814", "symbol": "DCH", "name": "Dauch Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/7a718082-33cc-4890-98ba-17297ea3a814/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a718082-33cc-4890-98ba-17297ea3a814/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.89, "quality": 0.05, "momentum": 0.84, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 6.32, "market_cap": 750184000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1534, "shareholder_yield": 0, "roe": -0.0848, "piotroski_f_score": 4, "momentum_12_1": 0.5478, "volatility_252d": 0.5758 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.637348+00:00", "batch_id": "" }, "size": { "price_close": 6.32, "market_cap": 750184000, "market_cap_usd": 750184000, "enterprise_value": 4938384000, "shares_outstanding": 118700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5007, "ptbv_ratio": 1.5658, "ps_ratio": 0.1103, "pcf_ratio": 2.5753, "pfcf_ratio": 1.2888, "ev_ebitda": 6.5202, "ev_ebit": 21.6311, "ev_sales": 0.7258, "ev_fcf": 8.4837, "earnings_yield": null, "fcf_yield": 0.1179, "price_to_sales": 0.1103, "price_to_book": 0.5007, "price_to_cashflow": 2.5753, "ebitda_to_ev": 0.1534, "sales_yield": 1.3778 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0975, "operating_margin": 0.0336, "net_margin": -0.0187, "ebitda_margin": 0.1113, "fcf_margin": 0.0855, "roe": -0.0848, "roa": -0.0113, "roic": 0.0301, "roc_greenblatt": null, "asset_turnover": 0.6036, "cash_conversion": -4.5799, "accruals_ratio": -0.0371, "sbc_to_revenue": 0.003, "piotroski_f_score": 4, "altman_z_score": 0.7884, "earnings_stability_5y": 3.6968, "revenue_stability_5y": 0.1077, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0589, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.5197, "net_debt_to_ebitda": 5.5297, "debt_to_assets": 0.461, "interest_coverage": 0.9209, "current_ratio": 1.3961, "quick_ratio": 1.0359, "net_debt": 4188200000, "local_beta": 0.0026, "volatility_252d": 0.5758, "volatility_60d": 1.2758, "max_drawdown_12m": -0.3991, "risk_adjusted_momentum": 0.9514 }, "growth": { "revenue_growth_1y": 0.1476, "revenue_growth_3y_cagr": 0.002, "revenue_growth_5y_cagr": 0.0438, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.24, "book_value_growth_1y": 0.1708, "revenue_growth": 0.1476, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0482, "price_return_3m": 0.1346, "price_return_6m": 0.0016, "price_return_9m": 0.0622, "price_return_12m": 0.4732, "price_return_12m_ex1m": 0.5478, "momentum_6m": 0.0016, "momentum_12m": 0.4732, "momentum_12_1": 0.5478, "distance_from_52w_high": -0.2668, "distance_from_52w_low": 0.5266, "relative_strength": 0.3732 }, "raw_ttm": { "revenue_ttm": 6804300000, "gross_profit_ttm": 663700000, "ebit_ttm": 228299999, "ebitda_ttm": 757399999, "net_income_ttm": -127100000, "eps_diluted_ttm": -1.0708, "operating_cash_flow_ttm": 291300000, "capital_expenditure_ttm": 290800000, "fcf_ttm": 582100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 247900000, "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_current_liabilities": 2787600000, "net_ppe": null, "total_assets": 11272100000, "total_debt": 5196400000, "total_equity": 1498300000, "net_working_capital": 135600000, "book_value_per_share": 12.6226, "retained_earnings": -368200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 479100000, "tangible_book_per_share": 4.0362 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 33, "rank_ps": 3, "rank_pcf": 8, "rank_ev_ebitda": 18, "rank_ev_ebit": 72, "rank_earnings_yield": 50, "rank_fcf_yield": 34, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 79, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 93, "rank_fcf_margin": 73, "rank_piotroski": 78, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 24 }, "composites": { "value_composite": 11, "quality_composite": 95, "momentum_composite": 16, "growth_composite": 25, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 49, "overall_composite": 17, "quality_value_composite": 0.211, "os_score": 0.83, "value_percentile": 0.89, "quality_percentile": 0.05, "momentum_percentile": 0.84, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 49, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3934, "ticker_id": 959, "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": "2026-06-07T06:52:44.637348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.32, "market_cap": 750184000, "market_cap_usd": 750184000, "enterprise_value": 4938384000, "shares_outstanding": 118700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.50069012, "ptbv_ratio": 1.56581924, "ps_ratio": 0.11025146, "pcf_ratio": 2.57529694, "pfcf_ratio": 1.28875451, "ev_ebitda": 6.52017957, "ev_ebit": 21.63111705, "ev_sales": 0.725774, "ev_fcf": 8.48373819, "earnings_yield": null, "fcf_yield": 0.11787257, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09754126, "operating_margin": 0.03355231, "net_margin": -0.01867936, "ebitda_margin": 0.11131196, "fcf_margin": 0.08554884, "roe": -0.08482947, "roa": -0.01127563, "roic": 0.03011079, "roc_greenblatt": null, "asset_turnover": 0.60364085, "cash_conversion": -4.57985838, "accruals_ratio": -0.03711819, "sbc_to_revenue": 0.00304219, "debt_to_equity": 6.51972235, "net_debt_to_ebitda": 5.5297069, "debt_to_assets": 0.46099662, "interest_coverage": 0.92093586, "current_ratio": 1.39607548, "quick_ratio": 1.03587315, "net_debt": 4188200000, "revenue_growth_1y": 0.14757223, "revenue_growth_3y_cagr": 0.00196658, "revenue_growth_5y_cagr": 0.04379339, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23997911, "book_value_growth_1y": 0.17078699, "piotroski_f_score": 4, "altman_z_score": 0.78836445, "earnings_stability_5y": 3.696841, "revenue_stability_5y": 0.107727, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04819277, "price_return_3m": 0.13464991, "price_return_6m": 0.00158479, "price_return_9m": 0.06218487, "price_return_12m": 0.47319347, "price_return_12m_ex1m": 0.54778555, "distance_from_52w_high": -0.26682135, "distance_from_52w_low": 0.52657005, "relative_strength": 0.37322989, "local_beta": 0.0026, "volatility_252d": 0.575793, "volatility_60d": 1.275771, "max_drawdown_12m": -0.39907193, "revenue_ttm": 6804300000, "gross_profit_ttm": 663700000, "ebit_ttm": 228299999, "ebitda_ttm": 757399999, "net_income_ttm": -127100000, "eps_diluted_ttm": -1.07076664, "operating_cash_flow_ttm": 291300000, "capital_expenditure_ttm": 290800000, "fcf_ttm": 582100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 247900000, "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_current_liabilities": 2787600000, "net_ppe": null, "total_assets": 11272100000, "total_debt": 5196400000, "total_equity": 1498300000, "net_working_capital": 135600000, "book_value_per_share": 12.62257793, "retained_earnings": -368200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 479100000, "tangible_book_per_share": 4.03622578, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 33, "rank_ps": 3, "rank_pcf": 8, "rank_ev_ebitda": 18, "rank_ev_ebit": 72, "rank_earnings_yield": 50, "rank_fcf_yield": 34, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 79, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 93, "rank_fcf_margin": 73, "rank_piotroski": 78, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 24, "value_composite": 11, "quality_composite": 95, "momentum_composite": 16, "growth_composite": 25, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 49, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.32, "os": 0.83, "value": 0.89, "quality": 0.05, "momentum": 0.84, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0848, "momentum_12_1": 0.5478, "complete_fields": { "id": 3934, "ticker_id": 959, "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": "2026-06-07T06:52:44.637348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.32, "market_cap": 750184000, "market_cap_usd": 750184000, "enterprise_value": 4938384000, "shares_outstanding": 118700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.50069012, "ptbv_ratio": 1.56581924, "ps_ratio": 0.11025146, "pcf_ratio": 2.57529694, "pfcf_ratio": 1.28875451, "ev_ebitda": 6.52017957, "ev_ebit": 21.63111705, "ev_sales": 0.725774, "ev_fcf": 8.48373819, "earnings_yield": null, "fcf_yield": 0.11787257, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09754126, "operating_margin": 0.03355231, "net_margin": -0.01867936, "ebitda_margin": 0.11131196, "fcf_margin": 0.08554884, "roe": -0.08482947, "roa": -0.01127563, "roic": 0.03011079, "roc_greenblatt": null, "asset_turnover": 0.60364085, "cash_conversion": -4.57985838, "accruals_ratio": -0.03711819, "sbc_to_revenue": 0.00304219, "debt_to_equity": 6.51972235, "net_debt_to_ebitda": 5.5297069, "debt_to_assets": 0.46099662, "interest_coverage": 0.92093586, "current_ratio": 1.39607548, "quick_ratio": 1.03587315, "net_debt": 4188200000, "revenue_growth_1y": 0.14757223, "revenue_growth_3y_cagr": 0.00196658, "revenue_growth_5y_cagr": 0.04379339, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23997911, "book_value_growth_1y": 0.17078699, "piotroski_f_score": 4, "altman_z_score": 0.78836445, "earnings_stability_5y": 3.696841, "revenue_stability_5y": 0.107727, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04819277, "price_return_3m": 0.13464991, "price_return_6m": 0.00158479, "price_return_9m": 0.06218487, "price_return_12m": 0.47319347, "price_return_12m_ex1m": 0.54778555, "distance_from_52w_high": -0.26682135, "distance_from_52w_low": 0.52657005, "relative_strength": 0.37322989, "local_beta": 0.0026, "volatility_252d": 0.575793, "volatility_60d": 1.275771, "max_drawdown_12m": -0.39907193, "revenue_ttm": 6804300000, "gross_profit_ttm": 663700000, "ebit_ttm": 228299999, "ebitda_ttm": 757399999, "net_income_ttm": -127100000, "eps_diluted_ttm": -1.07076664, "operating_cash_flow_ttm": 291300000, "capital_expenditure_ttm": 290800000, "fcf_ttm": 582100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 247900000, "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_current_liabilities": 2787600000, "net_ppe": null, "total_assets": 11272100000, "total_debt": 5196400000, "total_equity": 1498300000, "net_working_capital": 135600000, "book_value_per_share": 12.62257793, "retained_earnings": -368200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 479100000, "tangible_book_per_share": 4.03622578, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 33, "rank_ps": 3, "rank_pcf": 8, "rank_ev_ebitda": 18, "rank_ev_ebit": 72, "rank_earnings_yield": 50, "rank_fcf_yield": 34, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 79, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 93, "rank_fcf_margin": 73, "rank_piotroski": 78, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 24, "value_composite": 11, "quality_composite": 95, "momentum_composite": 16, "growth_composite": 25, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 49, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5211700000, "gross_profit": 625000000, "ebit": 236000000, "ebitda": 695500000, "pretax_income": 1500000, "tax_provision": 21200000, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 35100000, "long_term_debt": 4039100000, "total_debt": 4074200000, "total_liabilities": 6030200000, "total_equity": 640000000, "shares_outstanding": 118400000, "goodwill_and_intangibles": 549600000 }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": 256500000, "free_cash_flow": 668100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248101, "ticker_id": 959, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236000000", "ebitda": "695500000", "netIncome": "-19700000", "grossProfit": "625000000", "depreciation": "None", "totalRevenue": "5836700000", "costOfRevenue": "5211700000", "interestIncome": "39800000", "incomeBeforeTax": "1500000", "interestExpense": "202500000", "operatingIncome": "236000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-161300000", "nonInterestIncome": "None", "operatingExpenses": "389000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "147000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5211700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459500000", "sellingGeneralAndAdministrative": "389000000", "netIncomeFromContinuingOperations": "-19700000" }, "balance": { "goodwill": "174400000", "inventory": "466400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "35100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "375200000", "reportedCurrency": "USD", "retainedEarnings": "-267899999", "totalLiabilities": "6030200000", "otherCurrentAssets": "1726700000", "totalCurrentAssets": "3635000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "733000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035200000", "currentAccountsPayable": "718300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713800000", "shortLongTermDebtTotal": "4174300000", "totalShareholderEquity": "640000000", "capitalLeaseObligations": "124800000", "otherCurrentLiabilities": "474800000", "totalCurrentLiabilities": "1234000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4796200000", "cashAndShortTermInvestments": "708900000", "commonStockSharesOutstanding": "118400000", "intangibleAssetsExcludingGoodwill": "375200000", "cashAndCashEquivalentsAtCarryingValue": "708900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "411600000", "capitalExpenditures": "256500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1395500000", "cashflowFromInvestment": "-169600000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5836700000, "cost_of_revenue": 5211700000, "gross_profit": 625000000, "research_and_development": 147000000, "selling_general_admin": 389000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236000000, "depreciation_amortisation": 459500000, "ebitda": 695500000, "interest_expense": 202500000, "interest_income": null, "other_non_operating": null, "pretax_income": 1500000, "tax_provision": 21200000, "effective_tax_rate": null, "net_income": -19700000, "net_income_continuing_ops": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708900000, "short_term_investments": null, "net_receivables": 733000000, "inventory": 466400000, "other_current_assets": null, "total_current_assets": 3635000000, "net_ppe": null, "goodwill": 174400000, "intangible_assets": 375200000, "goodwill_and_intangibles": 549600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3035200000, "total_assets": 6670200000, "short_term_debt": 35100000, "accounts_payable": 718300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1234000000, "long_term_debt": 4039100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4796200000, "total_liabilities": 6030200000, "total_debt": 4074200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -267899999, "total_equity": 640000000, "shares_outstanding": 118400000, "operating_cash_flow": 411600000, "stock_based_compensation": 13600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1395500000, "free_cash_flow": 668100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236000000", "ebitda": "695500000", "netIncome": "-19700000", "grossProfit": "625000000", "depreciation": "None", "totalRevenue": "5836700000", "costOfRevenue": "5211700000", "interestIncome": "39800000", "incomeBeforeTax": "1500000", "interestExpense": "202500000", "operatingIncome": "236000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-161300000", "nonInterestIncome": "None", "operatingExpenses": "389000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "147000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5211700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459500000", "sellingGeneralAndAdministrative": "389000000", "netIncomeFromContinuingOperations": "-19700000" }, "balance": { "goodwill": "174400000", "inventory": "466400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "35100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "375200000", "reportedCurrency": "USD", "retainedEarnings": "-267899999", "totalLiabilities": "6030200000", "otherCurrentAssets": "1726700000", "totalCurrentAssets": "3635000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "733000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035200000", "currentAccountsPayable": "718300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713800000", "shortLongTermDebtTotal": "4174300000", "totalShareholderEquity": "640000000", "capitalLeaseObligations": "124800000", "otherCurrentLiabilities": "474800000", "totalCurrentLiabilities": "1234000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4796200000", "cashAndShortTermInvestments": "708900000", "commonStockSharesOutstanding": "118400000", "intangibleAssetsExcludingGoodwill": "375200000", "cashAndCashEquivalentsAtCarryingValue": "708900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "411600000", "capitalExpenditures": "256500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1395500000", "cashflowFromInvestment": "-169600000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 6124900000, "cost_of_revenue": 5383500000, "gross_profit": 741400000, "ebit": 248800000, "ebitda": 718500000, "pretax_income": 62800000, "tax_provision": 27800000, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552900000, "total_current_assets": 1914800000, "total_assets": 5059900000, "short_term_debt": 70700000, "long_term_debt": 2576900000, "total_debt": 2647600000, "total_liabilities": 4497100000, "total_equity": 562800000, "shares_outstanding": 121900000, "goodwill_and_intangibles": 628700000 }, "cash_flow": { "operating_cash_flow": 455400000, "capital_expenditure": 248000000, "free_cash_flow": 703400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248106, "ticker_id": 959, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248800000", "ebitda": "718500000", "netIncome": "35000000", "grossProfit": "741400000", "depreciation": "None", "totalRevenue": "6124900000", "costOfRevenue": "5383500000", "interestIncome": "28100000", "incomeBeforeTax": "62800000", "interestExpense": "186000000", "operatingIncome": "241400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27800000", "reportedCurrency": "USD", "netInterestIncome": "-157900000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5383500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469700000", "sellingGeneralAndAdministrative": "387100000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "172000000", "inventory": "442500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5059900000", "longTermDebt": "2576900000", "shortTermDebt": "70700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "-248200000", "totalLiabilities": "4497100000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "1914800000", "currentLongTermDebt": "47900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145100000", "currentAccountsPayable": "700500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1733100000", "shortLongTermDebtTotal": "2737500000", "totalShareholderEquity": "562800000", "capitalLeaseObligations": "112700000", "otherCurrentLiabilities": "389800000", "totalCurrentLiabilities": "1175200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3321900000", "cashAndShortTermInvestments": "552900000", "commonStockSharesOutstanding": "121900000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "552900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "17100000", "operatingCashflow": "455400000", "capitalExpenditures": "248000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156200000", "cashflowFromInvestment": "-254800000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6124900000, "cost_of_revenue": 5383500000, "gross_profit": 741400000, "research_and_development": null, "selling_general_admin": 387100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248800000, "depreciation_amortisation": 469700000, "ebitda": 718500000, "interest_expense": 186000000, "interest_income": null, "other_non_operating": null, "pretax_income": 62800000, "tax_provision": 27800000, "effective_tax_rate": null, "net_income": 35000000, "net_income_continuing_ops": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552900000, "short_term_investments": null, "net_receivables": 709100000, "inventory": 442500000, "other_current_assets": null, "total_current_assets": 1914800000, "net_ppe": null, "goodwill": 172000000, "intangible_assets": 456700000, "goodwill_and_intangibles": 628700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3145100000, "total_assets": 5059900000, "short_term_debt": 70700000, "accounts_payable": 700500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1175200000, "long_term_debt": 2576900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3321900000, "total_liabilities": 4497100000, "total_debt": 2647600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248200000, "total_equity": 562800000, "shares_outstanding": 121900000, "operating_cash_flow": 455400000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -254800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156200000, "free_cash_flow": 703400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248800000", "ebitda": "718500000", "netIncome": "35000000", "grossProfit": "741400000", "depreciation": "None", "totalRevenue": "6124900000", "costOfRevenue": "5383500000", "interestIncome": "28100000", "incomeBeforeTax": "62800000", "interestExpense": "186000000", "operatingIncome": "241400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27800000", "reportedCurrency": "USD", "netInterestIncome": "-157900000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5383500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469700000", "sellingGeneralAndAdministrative": "387100000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "172000000", "inventory": "442500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5059900000", "longTermDebt": "2576900000", "shortTermDebt": "70700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "-248200000", "totalLiabilities": "4497100000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "1914800000", "currentLongTermDebt": "47900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145100000", "currentAccountsPayable": "700500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1733100000", "shortLongTermDebtTotal": "2737500000", "totalShareholderEquity": "562800000", "capitalLeaseObligations": "112700000", "otherCurrentLiabilities": "389800000", "totalCurrentLiabilities": "1175200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3321900000", "cashAndShortTermInvestments": "552900000", "commonStockSharesOutstanding": "121900000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "552900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "17100000", "operatingCashflow": "455400000", "capitalExpenditures": "248000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156200000", "cashflowFromInvestment": "-254800000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 6079500000, "cost_of_revenue": 5455200000, "gross_profit": 624300000, "ebit": 177200000, "ebitda": 664400000, "pretax_income": -24500000, "tax_provision": 9100000, "net_income": -33600000, "net_income_to_common": -33600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519900000, "total_current_assets": 2006600000, "total_assets": 5356300000, "short_term_debt": 38900000, "long_term_debt": 2751900000, "total_debt": 2790800000, "total_liabilities": 4751400000, "total_equity": 604900000, "shares_outstanding": 116600000, "goodwill_and_intangibles": 714900000 }, "cash_flow": { "operating_cash_flow": 396100000, "capital_expenditure": 194600000, "free_cash_flow": 590700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248111, "ticker_id": 959, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177200000", "ebitda": "664400000", "netIncome": "-33600000", "grossProfit": "624300000", "depreciation": "None", "totalRevenue": "6079500000", "costOfRevenue": "5455200000", "interestIncome": "26200000", "incomeBeforeTax": "-24500000", "interestExpense": "201700000", "operatingIncome": "146600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-175500000", "nonInterestIncome": "None", "operatingExpenses": "477700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "155400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5455200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487200000", "sellingGeneralAndAdministrative": "366900000", "netIncomeFromContinuingOperations": "-33600000" }, "balance": { "goodwill": "182100000", "inventory": "482900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5356300000", "longTermDebt": "2751900000", "shortTermDebt": "38900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "532800000", "reportedCurrency": "USD", "retainedEarnings": "-283200000", "totalLiabilities": "4751400000", "otherCurrentAssets": "185300000", "totalCurrentAssets": "2006600000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "818500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3349700000", "currentAccountsPayable": "773900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1876500000", "shortLongTermDebtTotal": "2886300000", "totalShareholderEquity": "604900000", "capitalLeaseObligations": "117400000", "otherCurrentLiabilities": "372200000", "totalCurrentLiabilities": "1201600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3549800000", "cashAndShortTermInvestments": "519900000", "commonStockSharesOutstanding": "116600000", "intangibleAssetsExcludingGoodwill": "532800000", "cashAndCashEquivalentsAtCarryingValue": "519900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13200000", "operatingCashflow": "396100000", "capitalExpenditures": "194600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205500000", "cashflowFromInvestment": "-184500000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "487200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6079500000, "cost_of_revenue": 5455200000, "gross_profit": 624300000, "research_and_development": 155400000, "selling_general_admin": 366900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177200000, "depreciation_amortisation": 487200000, "ebitda": 664400000, "interest_expense": 201700000, "interest_income": null, "other_non_operating": null, "pretax_income": -24500000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": -33600000, "net_income_continuing_ops": -33600000, "net_income_to_common": -33600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519900000, "short_term_investments": null, "net_receivables": 818500000, "inventory": 482900000, "other_current_assets": null, "total_current_assets": 2006600000, "net_ppe": null, "goodwill": 182100000, "intangible_assets": 532800000, "goodwill_and_intangibles": 714900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3349700000, "total_assets": 5356300000, "short_term_debt": 38900000, "accounts_payable": 773900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1201600000, "long_term_debt": 2751900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3549800000, "total_liabilities": 4751400000, "total_debt": 2790800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -283200000, "total_equity": 604900000, "shares_outstanding": 116600000, "operating_cash_flow": 396100000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205500000, "free_cash_flow": 590700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177200000", "ebitda": "664400000", "netIncome": "-33600000", "grossProfit": "624300000", "depreciation": "None", "totalRevenue": "6079500000", "costOfRevenue": "5455200000", "interestIncome": "26200000", "incomeBeforeTax": "-24500000", "interestExpense": "201700000", "operatingIncome": "146600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-175500000", "nonInterestIncome": "None", "operatingExpenses": "477700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "155400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5455200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487200000", "sellingGeneralAndAdministrative": "366900000", "netIncomeFromContinuingOperations": "-33600000" }, "balance": { "goodwill": "182100000", "inventory": "482900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5356300000", "longTermDebt": "2751900000", "shortTermDebt": "38900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "532800000", "reportedCurrency": "USD", "retainedEarnings": "-283200000", "totalLiabilities": "4751400000", "otherCurrentAssets": "185300000", "totalCurrentAssets": "2006600000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "818500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3349700000", "currentAccountsPayable": "773900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1876500000", "shortLongTermDebtTotal": "2886300000", "totalShareholderEquity": "604900000", "capitalLeaseObligations": "117400000", "otherCurrentLiabilities": "372200000", "totalCurrentLiabilities": "1201600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3549800000", "cashAndShortTermInvestments": "519900000", "commonStockSharesOutstanding": "116600000", "intangibleAssetsExcludingGoodwill": "532800000", "cashAndCashEquivalentsAtCarryingValue": "519900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13200000", "operatingCashflow": "396100000", "capitalExpenditures": "194600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205500000", "cashflowFromInvestment": "-184500000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "487200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 5802400000, "cost_of_revenue": 5097500000, "gross_profit": 704900000, "ebit": 240800000, "ebitda": 732900000, "pretax_income": 66300000, "tax_provision": 2000000, "net_income": 64300000, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511500000, "total_current_assets": 1993400000, "total_assets": 5469400000, "short_term_debt": 110000000, "long_term_debt": 2845100000, "total_debt": 2955100000, "total_liabilities": 4842100000, "total_equity": 627300000, "shares_outstanding": 115500000, "goodwill_and_intangibles": 797800000 }, "cash_flow": { "operating_cash_flow": 448900000, "capital_expenditure": 171400000, "free_cash_flow": 620300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248116, "ticker_id": 959, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240800000", "ebitda": "732900000", "netIncome": "64300000", "grossProfit": "704900000", "depreciation": "None", "totalRevenue": "5802400000", "costOfRevenue": "5097500000", "interestIncome": "17000000", "incomeBeforeTax": "66300000", "interestExpense": "174500000", "operatingIncome": "243900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-157500000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5097500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492100000", "sellingGeneralAndAdministrative": "345100000", "netIncomeFromContinuingOperations": "64300000" }, "balance": { "goodwill": "181600000", "inventory": "463900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5469400000", "longTermDebt": "2845100000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "616200000", "reportedCurrency": "USD", "retainedEarnings": "-249600000", "totalLiabilities": "4842100000", "otherCurrentAssets": "197800000", "totalCurrentAssets": "1993400000", "currentLongTermDebt": "75900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3476000000", "currentAccountsPayable": "734000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2010200000", "shortLongTermDebtTotal": "3134700000", "totalShareholderEquity": "627300000", "capitalLeaseObligations": "108300000", "otherCurrentLiabilities": "319700000", "totalCurrentLiabilities": "1199300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3642800000", "cashAndShortTermInvestments": "511500000", "commonStockSharesOutstanding": "115500000", "intangibleAssetsExcludingGoodwill": "616200000", "cashAndCashEquivalentsAtCarryingValue": "511500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16200000", "operatingCashflow": "448900000", "capitalExpenditures": "171400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217200000", "cashflowFromInvestment": "-243000000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "492100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5802400000, "cost_of_revenue": 5097500000, "gross_profit": 704900000, "research_and_development": 144000000, "selling_general_admin": 345100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240800000, "depreciation_amortisation": 492100000, "ebitda": 732900000, "interest_expense": 174500000, "interest_income": null, "other_non_operating": null, "pretax_income": 66300000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 64300000, "net_income_continuing_ops": 64300000, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511500000, "short_term_investments": null, "net_receivables": 820200000, "inventory": 463900000, "other_current_assets": null, "total_current_assets": 1993400000, "net_ppe": null, "goodwill": 181600000, "intangible_assets": 616200000, "goodwill_and_intangibles": 797800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3476000000, "total_assets": 5469400000, "short_term_debt": 110000000, "accounts_payable": 734000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1199300000, "long_term_debt": 2845100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3642800000, "total_liabilities": 4842100000, "total_debt": 2955100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249600000, "total_equity": 627300000, "shares_outstanding": 115500000, "operating_cash_flow": 448900000, "stock_based_compensation": 17700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217200000, "free_cash_flow": 620300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240800000", "ebitda": "732900000", "netIncome": "64300000", "grossProfit": "704900000", "depreciation": "None", "totalRevenue": "5802400000", "costOfRevenue": "5097500000", "interestIncome": "17000000", "incomeBeforeTax": "66300000", "interestExpense": "174500000", "operatingIncome": "243900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-157500000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5097500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492100000", "sellingGeneralAndAdministrative": "345100000", "netIncomeFromContinuingOperations": "64300000" }, "balance": { "goodwill": "181600000", "inventory": "463900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5469400000", "longTermDebt": "2845100000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "616200000", "reportedCurrency": "USD", "retainedEarnings": "-249600000", "totalLiabilities": "4842100000", "otherCurrentAssets": "197800000", "totalCurrentAssets": "1993400000", "currentLongTermDebt": "75900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3476000000", "currentAccountsPayable": "734000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2010200000", "shortLongTermDebtTotal": "3134700000", "totalShareholderEquity": "627300000", "capitalLeaseObligations": "108300000", "otherCurrentLiabilities": "319700000", "totalCurrentLiabilities": "1199300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3642800000", "cashAndShortTermInvestments": "511500000", "commonStockSharesOutstanding": "115500000", "intangibleAssetsExcludingGoodwill": "616200000", "cashAndCashEquivalentsAtCarryingValue": "511500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16200000", "operatingCashflow": "448900000", "capitalExpenditures": "171400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217200000", "cashflowFromInvestment": "-243000000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "492100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 5156600000, "cost_of_revenue": 4433900000, "gross_profit": 722700000, "ebit": 196400000, "ebitda": 740700000, "pretax_income": 1200000, "tax_provision": -4700000, "net_income": 5900000, "net_income_to_common": 5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530200000, "total_current_assets": 1856000000, "total_assets": 5635700000, "short_term_debt": 43400000, "long_term_debt": 3085700000, "total_debt": 3129100000, "total_liabilities": 5177900000, "total_equity": 457800000, "shares_outstanding": 118000000, "goodwill_and_intangibles": 881100000 }, "cash_flow": { "operating_cash_flow": 538400000, "capital_expenditure": 181200000, "free_cash_flow": 719600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248121, "ticker_id": 959, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196400000", "ebitda": "740700000", "netIncome": "5900000", "grossProfit": "722700000", "depreciation": "None", "totalRevenue": "5156600000", "costOfRevenue": "4433900000", "interestIncome": "10900000", "incomeBeforeTax": "1200000", "interestExpense": "195200000", "operatingIncome": "240600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-184300000", "nonInterestIncome": "None", "operatingExpenses": "482100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4433900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544300000", "sellingGeneralAndAdministrative": "344200000", "netIncomeFromContinuingOperations": "5900000" }, "balance": { "goodwill": "183800000", "inventory": "410400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5635700000", "longTermDebt": "3085700000", "shortTermDebt": "43400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "697300000", "reportedCurrency": "USD", "retainedEarnings": "-313900000", "totalLiabilities": "5177900000", "otherCurrentAssets": "152600000", "totalCurrentAssets": "1856000000", "currentLongTermDebt": "18800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "762800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3779800000", "currentAccountsPayable": "612800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3229000000", "totalShareholderEquity": "457800000", "capitalLeaseObligations": "124500000", "otherCurrentLiabilities": "355600000", "totalCurrentLiabilities": "1039900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4138000000", "cashAndShortTermInvestments": "530200000", "commonStockSharesOutstanding": "118000000", "intangibleAssetsExcludingGoodwill": "697300000", "cashAndCashEquivalentsAtCarryingValue": "530200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-87700000", "operatingCashflow": "538400000", "capitalExpenditures": "181200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401400000", "cashflowFromInvestment": "-161100000", "stockBasedCompensation": "18200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5156600000, "cost_of_revenue": 4433900000, "gross_profit": 722700000, "research_and_development": 116800000, "selling_general_admin": 344200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196400000, "depreciation_amortisation": 544300000, "ebitda": 740700000, "interest_expense": 195200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1200000, "tax_provision": -4700000, "effective_tax_rate": null, "net_income": 5900000, "net_income_continuing_ops": 5900000, "net_income_to_common": 5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530200000, "short_term_investments": null, "net_receivables": 762800000, "inventory": 410400000, "other_current_assets": null, "total_current_assets": 1856000000, "net_ppe": null, "goodwill": 183800000, "intangible_assets": 697300000, "goodwill_and_intangibles": 881100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3779800000, "total_assets": 5635700000, "short_term_debt": 43400000, "accounts_payable": 612800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1039900000, "long_term_debt": 3085700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4138000000, "total_liabilities": 5177900000, "total_debt": 3129100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313900000, "total_equity": 457800000, "shares_outstanding": 118000000, "operating_cash_flow": 538400000, "stock_based_compensation": 18200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -401400000, "free_cash_flow": 719600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196400000", "ebitda": "740700000", "netIncome": "5900000", "grossProfit": "722700000", "depreciation": "None", "totalRevenue": "5156600000", "costOfRevenue": "4433900000", "interestIncome": "10900000", "incomeBeforeTax": "1200000", "interestExpense": "195200000", "operatingIncome": "240600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-184300000", "nonInterestIncome": "None", "operatingExpenses": "482100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4433900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544300000", "sellingGeneralAndAdministrative": "344200000", "netIncomeFromContinuingOperations": "5900000" }, "balance": { "goodwill": "183800000", "inventory": "410400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5635700000", "longTermDebt": "3085700000", "shortTermDebt": "43400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "697300000", "reportedCurrency": "USD", "retainedEarnings": "-313900000", "totalLiabilities": "5177900000", "otherCurrentAssets": "152600000", "totalCurrentAssets": "1856000000", "currentLongTermDebt": "18800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "762800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3779800000", "currentAccountsPayable": "612800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3229000000", "totalShareholderEquity": "457800000", "capitalLeaseObligations": "124500000", "otherCurrentLiabilities": "355600000", "totalCurrentLiabilities": "1039900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4138000000", "cashAndShortTermInvestments": "530200000", "commonStockSharesOutstanding": "118000000", "intangibleAssetsExcludingGoodwill": "697300000", "cashAndCashEquivalentsAtCarryingValue": "530200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-87700000", "operatingCashflow": "538400000", "capitalExpenditures": "181200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401400000", "cashflowFromInvestment": "-161100000", "stockBasedCompensation": "18200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 4710800000, "cost_of_revenue": 4128100000, "gross_profit": 582700000, "ebit": -398000000, "ebitda": 123900000, "pretax_income": -610300000, "tax_provision": -49200000, "net_income": -561300000, "net_income_to_common": -561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 557000000, "total_current_assets": 1877000000, "total_assets": 5916300000, "short_term_debt": 36300000, "long_term_debt": null, "total_debt": 36300000, "total_liabilities": 5543100000, "total_equity": 370500000, "shares_outstanding": 113100000, "goodwill_and_intangibles": 966400000 }, "cash_flow": { "operating_cash_flow": 454700000, "capital_expenditure": 215700000, "free_cash_flow": 670400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248126, "ticker_id": 959, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-398000000", "ebitda": "123900000", "netIncome": "-561300000", "grossProfit": "582700000", "depreciation": "None", "totalRevenue": "4710800000", "costOfRevenue": "4128100000", "interestIncome": "None", "incomeBeforeTax": "-610300000", "interestExpense": "212300000", "operatingIncome": "-396000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-49200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "978700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4128100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "185700000", "inventory": "323200000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "5916300000", "longTermDebt": "None", "shortTermDebt": "36300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "780700000", "reportedCurrency": "None", "retainedEarnings": "-319800000", "totalLiabilities": "5543100000", "otherCurrentAssets": "203600000", "totalCurrentAssets": "1877000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "793200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4039300000", "currentAccountsPayable": "578900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3572000000", "totalShareholderEquity": "370500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "340700000", "totalCurrentLiabilities": "979300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4563800000", "cashAndShortTermInvestments": "557000000", "commonStockSharesOutstanding": "113100000", "intangibleAssetsExcludingGoodwill": "780700000", "cashAndCashEquivalentsAtCarryingValue": "557000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-561100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "53700000", "operatingCashflow": "454700000", "capitalExpenditures": "215700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214500000", "cashflowFromInvestment": "-218400000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "521900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4710800000, "cost_of_revenue": 4128100000, "gross_profit": 582700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -398000000, "depreciation_amortisation": 521900000, "ebitda": 123900000, "interest_expense": 212300000, "interest_income": null, "other_non_operating": null, "pretax_income": -610300000, "tax_provision": -49200000, "effective_tax_rate": null, "net_income": -561300000, "net_income_continuing_ops": null, "net_income_to_common": -561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 557000000, "short_term_investments": null, "net_receivables": 793200000, "inventory": 323200000, "other_current_assets": null, "total_current_assets": 1877000000, "net_ppe": null, "goodwill": 185700000, "intangible_assets": 780700000, "goodwill_and_intangibles": 966400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4039300000, "total_assets": 5916300000, "short_term_debt": 36300000, "accounts_payable": 578900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 979300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4563800000, "total_liabilities": 5543100000, "total_debt": 36300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -319800000, "total_equity": 370500000, "shares_outstanding": 113100000, "operating_cash_flow": 454700000, "stock_based_compensation": 19400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214500000, "free_cash_flow": 670400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-398000000", "ebitda": "123900000", "netIncome": "-561300000", "grossProfit": "582700000", "depreciation": "None", "totalRevenue": "4710800000", "costOfRevenue": "4128100000", "interestIncome": "None", "incomeBeforeTax": "-610300000", "interestExpense": "212300000", "operatingIncome": "-396000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-49200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "978700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4128100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "185700000", "inventory": "323200000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "5916300000", "longTermDebt": "None", "shortTermDebt": "36300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "780700000", "reportedCurrency": "None", "retainedEarnings": "-319800000", "totalLiabilities": "5543100000", "otherCurrentAssets": "203600000", "totalCurrentAssets": "1877000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "793200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4039300000", "currentAccountsPayable": "578900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3572000000", "totalShareholderEquity": "370500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "340700000", "totalCurrentLiabilities": "979300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4563800000", "cashAndShortTermInvestments": "557000000", "commonStockSharesOutstanding": "113100000", "intangibleAssetsExcludingGoodwill": "780700000", "cashAndCashEquivalentsAtCarryingValue": "557000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-561100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "53700000", "operatingCashflow": "454700000", "capitalExpenditures": "215700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214500000", "cashflowFromInvestment": "-218400000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "521900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 6530900000, "cost_of_revenue": 5628300000, "gross_profit": 902600000, "ebit": -315700000, "ebitda": 221200000, "pretax_income": -533000000, "tax_provision": -48900000, "net_income": -484500000, "net_income_to_common": -484500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532000000, "total_current_assets": 1857800000, "total_assets": 6644600000, "short_term_debt": 50500000, "long_term_debt": null, "total_debt": 50500000, "total_liabilities": 5664200000, "total_equity": 977600000, "shares_outstanding": 112600000, "goodwill_and_intangibles": 1563600000 }, "cash_flow": { "operating_cash_flow": 559600000, "capital_expenditure": 433300000, "free_cash_flow": 992900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248131, "ticker_id": 959, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-315700000", "ebitda": "221200000", "netIncome": "-484500000", "grossProfit": "902600000", "depreciation": "None", "totalRevenue": "6530900000", "costOfRevenue": "5628300000", "interestIncome": "None", "incomeBeforeTax": "-533000000", "interestExpense": "217300000", "operatingIncome": "-301600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-48900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1204200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5628300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "699100000", "inventory": "373600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "6644600000", "longTermDebt": "None", "shortTermDebt": "50500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "864500000", "reportedCurrency": "None", "retainedEarnings": "248600000", "totalLiabilities": "5664200000", "otherCurrentAssets": "136800000", "totalCurrentAssets": "1857800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4786800000", "currentAccountsPayable": "623500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3759500000", "totalShareholderEquity": "977600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333500000", "totalCurrentLiabilities": "1026400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4637800000", "cashAndShortTermInvestments": "532000000", "commonStockSharesOutstanding": "112600000", "intangibleAssetsExcludingGoodwill": "864500000", "cashAndCashEquivalentsAtCarryingValue": "532000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-484100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "56100000", "operatingCashflow": "559600000", "capitalExpenditures": "433300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-306600000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6530900000, "cost_of_revenue": 5628300000, "gross_profit": 902600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -315700000, "depreciation_amortisation": 536900000, "ebitda": 221200000, "interest_expense": 217300000, "interest_income": null, "other_non_operating": null, "pretax_income": -533000000, "tax_provision": -48900000, "effective_tax_rate": null, "net_income": -484500000, "net_income_continuing_ops": null, "net_income_to_common": -484500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532000000, "short_term_investments": null, "net_receivables": 815400000, "inventory": 373600000, "other_current_assets": null, "total_current_assets": 1857800000, "net_ppe": null, "goodwill": 699100000, "intangible_assets": 864500000, "goodwill_and_intangibles": 1563600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4786800000, "total_assets": 6644600000, "short_term_debt": 50500000, "accounts_payable": 623500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1026400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4637800000, "total_liabilities": 5664200000, "total_debt": 50500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 248600000, "total_equity": 977600000, "shares_outstanding": 112600000, "operating_cash_flow": 559600000, "stock_based_compensation": 22400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 433300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -306600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000000, "free_cash_flow": 992900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-315700000", "ebitda": "221200000", "netIncome": "-484500000", "grossProfit": "902600000", "depreciation": "None", "totalRevenue": "6530900000", "costOfRevenue": "5628300000", "interestIncome": "None", "incomeBeforeTax": "-533000000", "interestExpense": "217300000", "operatingIncome": "-301600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-48900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1204200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5628300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "699100000", "inventory": "373600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "6644600000", "longTermDebt": "None", "shortTermDebt": "50500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "864500000", "reportedCurrency": "None", "retainedEarnings": "248600000", "totalLiabilities": "5664200000", "otherCurrentAssets": "136800000", "totalCurrentAssets": "1857800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4786800000", "currentAccountsPayable": "623500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3759500000", "totalShareholderEquity": "977600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333500000", "totalCurrentLiabilities": "1026400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4637800000", "cashAndShortTermInvestments": "532000000", "commonStockSharesOutstanding": "112600000", "intangibleAssetsExcludingGoodwill": "864500000", "cashAndCashEquivalentsAtCarryingValue": "532000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-484100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "56100000", "operatingCashflow": "559600000", "capitalExpenditures": "433300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-306600000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 7270400000, "cost_of_revenue": 6130000000, "gross_profit": 1140400000, "ebit": 125000000, "ebitda": 591400000, "pretax_income": -113900000, "tax_provision": -57100000, "net_income": -57500000, "net_income_to_common": -57500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476400000, "total_current_assets": 2029800000, "total_assets": 7510700000, "short_term_debt": 121600000, "long_term_debt": null, "total_debt": 121600000, "total_liabilities": 6024400000, "total_equity": 1483900000, "shares_outstanding": 111600000, "goodwill_and_intangibles": 2252900000 }, "cash_flow": { "operating_cash_flow": 771500000, "capital_expenditure": 524700000, "free_cash_flow": 1296200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248136, "ticker_id": 959, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125000000", "ebitda": "591400000", "netIncome": "-57500000", "grossProfit": "1140400000", "depreciation": "None", "totalRevenue": "7270400000", "costOfRevenue": "6130000000", "interestIncome": "None", "incomeBeforeTax": "-113900000", "interestExpense": "216300000", "operatingIncome": "106400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-57100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1034000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "146200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6130000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466400000", "sellingGeneralAndAdministrative": "385700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1141800000", "inventory": "459700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "7510700000", "longTermDebt": "None", "shortTermDebt": "121600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1111100000", "reportedCurrency": "None", "retainedEarnings": "703500000", "totalLiabilities": "6024400000", "otherCurrentAssets": "127200000", "totalCurrentAssets": "2029800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "966500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5480900000", "currentAccountsPayable": "840200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3808400000", "totalShareholderEquity": "1483900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "340700000", "totalCurrentLiabilities": "1356800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4667600000", "cashAndShortTermInvestments": "476400000", "commonStockSharesOutstanding": "111600000", "intangibleAssetsExcludingGoodwill": "1111100000", "cashAndCashEquivalentsAtCarryingValue": "476400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-83100000", "operatingCashflow": "771500000", "capitalExpenditures": "524700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184500000", "cashflowFromInvestment": "-478200000", "stockBasedCompensation": "27900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "528800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7270400000, "cost_of_revenue": 6130000000, "gross_profit": 1140400000, "research_and_development": 146200000, "selling_general_admin": 385700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125000000, "depreciation_amortisation": 466400000, "ebitda": 591400000, "interest_expense": 216300000, "interest_income": null, "other_non_operating": null, "pretax_income": -113900000, "tax_provision": -57100000, "effective_tax_rate": null, "net_income": -57500000, "net_income_continuing_ops": null, "net_income_to_common": -57500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476400000, "short_term_investments": null, "net_receivables": 966500000, "inventory": 459700000, "other_current_assets": null, "total_current_assets": 2029800000, "net_ppe": null, "goodwill": 1141800000, "intangible_assets": 1111100000, "goodwill_and_intangibles": 2252900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5480900000, "total_assets": 7510700000, "short_term_debt": 121600000, "accounts_payable": 840200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1356800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4667600000, "total_liabilities": 6024400000, "total_debt": 121600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 703500000, "total_equity": 1483900000, "shares_outstanding": 111600000, "operating_cash_flow": 771500000, "stock_based_compensation": 27900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -478200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184500000, "free_cash_flow": 1296200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125000000", "ebitda": "591400000", "netIncome": "-57500000", "grossProfit": "1140400000", "depreciation": "None", "totalRevenue": "7270400000", "costOfRevenue": "6130000000", "interestIncome": "None", "incomeBeforeTax": "-113900000", "interestExpense": "216300000", "operatingIncome": "106400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-57100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1034000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "146200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6130000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466400000", "sellingGeneralAndAdministrative": "385700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1141800000", "inventory": "459700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "7510700000", "longTermDebt": "None", "shortTermDebt": "121600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1111100000", "reportedCurrency": "None", "retainedEarnings": "703500000", "totalLiabilities": "6024400000", "otherCurrentAssets": "127200000", "totalCurrentAssets": "2029800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "966500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5480900000", "currentAccountsPayable": "840200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3808400000", "totalShareholderEquity": "1483900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "340700000", "totalCurrentLiabilities": "1356800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4667600000", "cashAndShortTermInvestments": "476400000", "commonStockSharesOutstanding": "111600000", "intangibleAssetsExcludingGoodwill": "1111100000", "cashAndCashEquivalentsAtCarryingValue": "476400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-83100000", "operatingCashflow": "771500000", "capitalExpenditures": "524700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184500000", "cashflowFromInvestment": "-478200000", "stockBasedCompensation": "27900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "528800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2178900000, "gross_profit": 200000000, "ebit": 62700000, "ebitda": 244500000, "pretax_income": -119600000, "tax_provision": -19600000, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": 39700000, "long_term_debt": 5156700000, "total_debt": 5196400000, "total_liabilities": 9768500000, "total_equity": 1498300000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 1019200000 }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": 103600000, "free_cash_flow": 39200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248099, "ticker_id": 959, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62700000", "ebitda": "244500000", "netIncome": "-100300000", "grossProfit": "200000000", "depreciation": "None", "totalRevenue": "2378900000", "costOfRevenue": "2178900000", "interestIncome": "12100000", "incomeBeforeTax": "-119600000", "interestExpense": "89300000", "operatingIncome": "62700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-19600000", "reportedCurrency": "USD", "netInterestIncome": "-77500000", "nonInterestIncome": "None", "operatingExpenses": "137300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181800000", "sellingGeneralAndAdministrative": "137300000", "netIncomeFromContinuingOperations": "-100000000" }, "balance": { "goodwill": "648800000", "inventory": "1004100000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "11272100000", "longTermDebt": "5156700000", "shortTermDebt": "39700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "370400000", "reportedCurrency": "USD", "retainedEarnings": "-368200000", "totalLiabilities": "9768500000", "otherCurrentAssets": "344300000", "totalCurrentAssets": "3891700000", "currentLongTermDebt": "None", "longTermInvestments": "911300000", "shortTermInvestments": "None", "currentNetReceivables": "1535100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7380400000", "currentAccountsPayable": "1641900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5341900000", "totalShareholderEquity": "1498300000", "capitalLeaseObligations": "185200000", "otherCurrentLiabilities": "1073200000", "totalCurrentLiabilities": "2787600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6980900000", "cashAndShortTermInvestments": "1008200000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "370400000", "cashAndCashEquivalentsAtCarryingValue": "1008200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "-64400000", "capitalExpenditures": "103600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-775500000", "cashflowFromInvestment": "-347500000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2378900000, "cost_of_revenue": 2178900000, "gross_profit": 200000000, "research_and_development": 51600000, "selling_general_admin": 137300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62700000, "depreciation_amortisation": 181800000, "ebitda": 244500000, "interest_expense": 89300000, "interest_income": null, "other_non_operating": null, "pretax_income": -119600000, "tax_provision": -19600000, "effective_tax_rate": null, "net_income": -100300000, "net_income_continuing_ops": -100000000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1008200000, "short_term_investments": null, "net_receivables": 1535100000, "inventory": 1004100000, "other_current_assets": null, "total_current_assets": 3891700000, "net_ppe": null, "goodwill": 648800000, "intangible_assets": 370400000, "goodwill_and_intangibles": 1019200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7380400000, "total_assets": 11272100000, "short_term_debt": 39700000, "accounts_payable": 1641900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2787600000, "long_term_debt": 5156700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6980900000, "total_liabilities": 9768500000, "total_debt": 5196400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -368200000, "total_equity": 1498300000, "shares_outstanding": 118700000, "operating_cash_flow": -64400000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -347500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -775500000, "free_cash_flow": 39200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62700000", "ebitda": "244500000", "netIncome": "-100300000", "grossProfit": "200000000", "depreciation": "None", "totalRevenue": "2378900000", "costOfRevenue": "2178900000", "interestIncome": "12100000", "incomeBeforeTax": "-119600000", "interestExpense": "89300000", "operatingIncome": "62700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-19600000", "reportedCurrency": "USD", "netInterestIncome": "-77500000", "nonInterestIncome": "None", "operatingExpenses": "137300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181800000", "sellingGeneralAndAdministrative": "137300000", "netIncomeFromContinuingOperations": "-100000000" }, "balance": { "goodwill": "648800000", "inventory": "1004100000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "11272100000", "longTermDebt": "5156700000", "shortTermDebt": "39700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "370400000", "reportedCurrency": "USD", "retainedEarnings": "-368200000", "totalLiabilities": "9768500000", "otherCurrentAssets": "344300000", "totalCurrentAssets": "3891700000", "currentLongTermDebt": "None", "longTermInvestments": "911300000", "shortTermInvestments": "None", "currentNetReceivables": "1535100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7380400000", "currentAccountsPayable": "1641900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5341900000", "totalShareholderEquity": "1498300000", "capitalLeaseObligations": "185200000", "otherCurrentLiabilities": "1073200000", "totalCurrentLiabilities": "2787600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6980900000", "cashAndShortTermInvestments": "1008200000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "370400000", "cashAndCashEquivalentsAtCarryingValue": "1008200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "-64400000", "capitalExpenditures": "103600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-775500000", "cashflowFromInvestment": "-347500000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1265500000, "gross_profit": 118400000, "ebit": 19900000, "ebitda": 137400000, "pretax_income": -85300000, "tax_provision": -10000000, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 35100000, "long_term_debt": 4039100000, "total_debt": 4074200000, "total_liabilities": 6030200000, "total_equity": 640000000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 549600000 }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": 65800000, "free_cash_flow": 186300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248100, "ticker_id": 959, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19900000", "ebitda": "137400000", "netIncome": "-75300000", "grossProfit": "118400000", "depreciation": "None", "totalRevenue": "1383900000", "costOfRevenue": "1265500000", "interestIncome": "21600000", "incomeBeforeTax": "-85300000", "interestExpense": "72300000", "operatingIncome": "19900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-50800000", "nonInterestIncome": "None", "operatingExpenses": "98500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1265500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117500000", "sellingGeneralAndAdministrative": "98500000", "netIncomeFromContinuingOperations": "-75300000" }, "balance": { "goodwill": "174400000", "inventory": "466400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "35100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "375200000", "reportedCurrency": "USD", "retainedEarnings": "-267899999", "totalLiabilities": "6030200000", "otherCurrentAssets": "1726700000", "totalCurrentAssets": "3635000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "733000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035200000", "currentAccountsPayable": "718300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713800000", "shortLongTermDebtTotal": "4174300000", "totalShareholderEquity": "640000000", "capitalLeaseObligations": "124800000", "otherCurrentLiabilities": "436300000", "totalCurrentLiabilities": "1234000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4796200000", "cashAndShortTermInvestments": "708900000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "375200000", "cashAndCashEquivalentsAtCarryingValue": "708900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "120500000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1431000000", "cashflowFromInvestment": "-61300000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1383900000, "cost_of_revenue": 1265500000, "gross_profit": 118400000, "research_and_development": 37200000, "selling_general_admin": 98500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19900000, "depreciation_amortisation": 117500000, "ebitda": 137400000, "interest_expense": 72300000, "interest_income": null, "other_non_operating": null, "pretax_income": -85300000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": -75300000, "net_income_continuing_ops": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708900000, "short_term_investments": null, "net_receivables": 733000000, "inventory": 466400000, "other_current_assets": null, "total_current_assets": 3635000000, "net_ppe": null, "goodwill": 174400000, "intangible_assets": 375200000, "goodwill_and_intangibles": 549600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3035200000, "total_assets": 6670200000, "short_term_debt": 35100000, "accounts_payable": 718300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1234000000, "long_term_debt": 4039100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4796200000, "total_liabilities": 6030200000, "total_debt": 4074200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -267899999, "total_equity": 640000000, "shares_outstanding": 118700000, "operating_cash_flow": 120500000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1431000000, "free_cash_flow": 186300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19900000", "ebitda": "137400000", "netIncome": "-75300000", "grossProfit": "118400000", "depreciation": "None", "totalRevenue": "1383900000", "costOfRevenue": "1265500000", "interestIncome": "21600000", "incomeBeforeTax": "-85300000", "interestExpense": "72300000", "operatingIncome": "19900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-50800000", "nonInterestIncome": "None", "operatingExpenses": "98500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1265500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117500000", "sellingGeneralAndAdministrative": "98500000", "netIncomeFromContinuingOperations": "-75300000" }, "balance": { "goodwill": "174400000", "inventory": "466400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "35100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "375200000", "reportedCurrency": "USD", "retainedEarnings": "-267899999", "totalLiabilities": "6030200000", "otherCurrentAssets": "1726700000", "totalCurrentAssets": "3635000000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "733000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035200000", "currentAccountsPayable": "718300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713800000", "shortLongTermDebtTotal": "4174300000", "totalShareholderEquity": "640000000", "capitalLeaseObligations": "124800000", "otherCurrentLiabilities": "436300000", "totalCurrentLiabilities": "1234000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4796200000", "cashAndShortTermInvestments": "708900000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "375200000", "cashAndCashEquivalentsAtCarryingValue": "708900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "120500000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1431000000", "cashflowFromInvestment": "-61300000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1505300000, "cost_of_revenue": 1339400000, "gross_profit": 165900000, "ebit": 67099999, "ebitda": 183399999, "pretax_income": -1700000, "tax_provision": -10900000, "net_income": 9200000, "net_income_to_common": 9200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 714100000, "total_current_assets": 2252000000, "total_assets": 5343200000, "short_term_debt": 44600000, "long_term_debt": 2594000000, "total_debt": 2638600000, "total_liabilities": 4624800000, "total_equity": 718400000, "shares_outstanding": 118800000, "goodwill_and_intangibles": 570000000 }, "cash_flow": { "operating_cash_flow": 143300000, "capital_expenditure": 64100000, "free_cash_flow": 207400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248102, "ticker_id": 959, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67099999", "ebitda": "183399999", "netIncome": "9200000", "grossProfit": "165900000", "depreciation": "None", "totalRevenue": "1505300000", "costOfRevenue": "1339400000", "interestIncome": "7000000", "incomeBeforeTax": "-1700000", "interestExpense": "42800000", "operatingIncome": "67099999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10900000", "reportedCurrency": "USD", "netInterestIncome": "-35700000", "nonInterestIncome": "None", "operatingExpenses": "98800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1339400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116300000", "sellingGeneralAndAdministrative": "98800000", "netIncomeFromContinuingOperations": "9200000" }, "balance": { "goodwill": "174500000", "inventory": "442400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5343200000", "longTermDebt": "2594000000", "shortTermDebt": "44600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "395500000", "reportedCurrency": "USD", "retainedEarnings": "-192600000", "totalLiabilities": "4624800000", "otherCurrentAssets": "238300000", "totalCurrentAssets": "2252000000", "currentLongTermDebt": "22300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "857200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3091200000", "currentAccountsPayable": "798800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1711700000", "shortLongTermDebtTotal": "2722100000", "totalShareholderEquity": "718400000", "capitalLeaseObligations": "105800000", "otherCurrentLiabilities": "390500000", "totalCurrentLiabilities": "1269400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3355400000", "cashAndShortTermInvestments": "714100000", "commonStockSharesOutstanding": "118800000", "intangibleAssetsExcludingGoodwill": "395500000", "cashAndCashEquivalentsAtCarryingValue": "714100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "143300000", "capitalExpenditures": "64100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-9700000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1505300000, "cost_of_revenue": 1339400000, "gross_profit": 165900000, "research_and_development": 37400000, "selling_general_admin": 98800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67099999, "depreciation_amortisation": 116300000, "ebitda": 183399999, "interest_expense": 42800000, "interest_income": null, "other_non_operating": null, "pretax_income": -1700000, "tax_provision": -10900000, "effective_tax_rate": null, "net_income": 9200000, "net_income_continuing_ops": 9200000, "net_income_to_common": 9200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 714100000, "short_term_investments": null, "net_receivables": 857200000, "inventory": 442400000, "other_current_assets": null, "total_current_assets": 2252000000, "net_ppe": null, "goodwill": 174500000, "intangible_assets": 395500000, "goodwill_and_intangibles": 570000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3091200000, "total_assets": 5343200000, "short_term_debt": 44600000, "accounts_payable": 798800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1269400000, "long_term_debt": 2594000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3355400000, "total_liabilities": 4624800000, "total_debt": 2638600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -192600000, "total_equity": 718400000, "shares_outstanding": 118800000, "operating_cash_flow": 143300000, "stock_based_compensation": 4100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5500000, "free_cash_flow": 207400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67099999", "ebitda": "183399999", "netIncome": "9200000", "grossProfit": "165900000", "depreciation": "None", "totalRevenue": "1505300000", "costOfRevenue": "1339400000", "interestIncome": "7000000", "incomeBeforeTax": "-1700000", "interestExpense": "42800000", "operatingIncome": "67099999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10900000", "reportedCurrency": "USD", "netInterestIncome": "-35700000", "nonInterestIncome": "None", "operatingExpenses": "98800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1339400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116300000", "sellingGeneralAndAdministrative": "98800000", "netIncomeFromContinuingOperations": "9200000" }, "balance": { "goodwill": "174500000", "inventory": "442400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5343200000", "longTermDebt": "2594000000", "shortTermDebt": "44600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "395500000", "reportedCurrency": "USD", "retainedEarnings": "-192600000", "totalLiabilities": "4624800000", "otherCurrentAssets": "238300000", "totalCurrentAssets": "2252000000", "currentLongTermDebt": "22300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "857200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3091200000", "currentAccountsPayable": "798800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1711700000", "shortLongTermDebtTotal": "2722100000", "totalShareholderEquity": "718400000", "capitalLeaseObligations": "105800000", "otherCurrentLiabilities": "390500000", "totalCurrentLiabilities": "1269400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3355400000", "cashAndShortTermInvestments": "714100000", "commonStockSharesOutstanding": "118800000", "intangibleAssetsExcludingGoodwill": "395500000", "cashAndCashEquivalentsAtCarryingValue": "714100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "143300000", "capitalExpenditures": "64100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-9700000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1536200000, "cost_of_revenue": 1356800000, "gross_profit": 179400000, "ebit": 78600000, "ebitda": 192100000, "pretax_income": 67400000, "tax_provision": 28100000, "net_income": 39300000, "net_income_to_common": 39300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586500000, "total_current_assets": 2171900000, "total_assets": 5273600000, "short_term_debt": 44900000, "long_term_debt": 2599800000, "total_debt": 2644700000, "total_liabilities": 4600600000, "total_equity": 673000000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 590700000 }, "cash_flow": { "operating_cash_flow": 91900000, "capital_expenditure": 57300000, "free_cash_flow": 149200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248103, "ticker_id": 959, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78600000", "ebitda": "192100000", "netIncome": "39300000", "grossProfit": "179400000", "depreciation": "None", "totalRevenue": "1536200000", "costOfRevenue": "1356800000", "interestIncome": "5600000", "incomeBeforeTax": "67400000", "interestExpense": "43500000", "operatingIncome": "78600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-37500000", "nonInterestIncome": "None", "operatingExpenses": "100800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1356800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113500000", "sellingGeneralAndAdministrative": "100800000", "netIncomeFromContinuingOperations": "39300000" }, "balance": { "goodwill": "174800000", "inventory": "449100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5273600000", "longTermDebt": "2599800000", "shortTermDebt": "44900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "415900000", "reportedCurrency": "USD", "retainedEarnings": "-201800000", "totalLiabilities": "4600600000", "otherCurrentAssets": "291800000", "totalCurrentAssets": "2171900000", "currentLongTermDebt": "21900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101700000", "currentAccountsPayable": "771800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1730400000", "shortLongTermDebtTotal": "2730500000", "totalShareholderEquity": "673000000", "capitalLeaseObligations": "108800000", "otherCurrentLiabilities": "383300000", "totalCurrentLiabilities": "1227400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3373200000", "cashAndShortTermInvestments": "586500000", "commonStockSharesOutstanding": "124100000", "intangibleAssetsExcludingGoodwill": "415900000", "cashAndCashEquivalentsAtCarryingValue": "586500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2800000", "operatingCashflow": "91900000", "capitalExpenditures": "57300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6000000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1536200000, "cost_of_revenue": 1356800000, "gross_profit": 179400000, "research_and_development": 36100000, "selling_general_admin": 100800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78600000, "depreciation_amortisation": 113500000, "ebitda": 192100000, "interest_expense": 43500000, "interest_income": null, "other_non_operating": null, "pretax_income": 67400000, "tax_provision": 28100000, "effective_tax_rate": null, "net_income": 39300000, "net_income_continuing_ops": 39300000, "net_income_to_common": 39300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 586500000, "short_term_investments": null, "net_receivables": 844500000, "inventory": 449100000, "other_current_assets": null, "total_current_assets": 2171900000, "net_ppe": null, "goodwill": 174800000, "intangible_assets": 415900000, "goodwill_and_intangibles": 590700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3101700000, "total_assets": 5273600000, "short_term_debt": 44900000, "accounts_payable": 771800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1227400000, "long_term_debt": 2599800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3373200000, "total_liabilities": 4600600000, "total_debt": 2644700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -201800000, "total_equity": 673000000, "shares_outstanding": 124100000, "operating_cash_flow": 91900000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6000000, "free_cash_flow": 149200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78600000", "ebitda": "192100000", "netIncome": "39300000", "grossProfit": "179400000", "depreciation": "None", "totalRevenue": "1536200000", "costOfRevenue": "1356800000", "interestIncome": "5600000", "incomeBeforeTax": "67400000", "interestExpense": "43500000", "operatingIncome": "78600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-37500000", "nonInterestIncome": "None", "operatingExpenses": "100800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1356800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113500000", "sellingGeneralAndAdministrative": "100800000", "netIncomeFromContinuingOperations": "39300000" }, "balance": { "goodwill": "174800000", "inventory": "449100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5273600000", "longTermDebt": "2599800000", "shortTermDebt": "44900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "415900000", "reportedCurrency": "USD", "retainedEarnings": "-201800000", "totalLiabilities": "4600600000", "otherCurrentAssets": "291800000", "totalCurrentAssets": "2171900000", "currentLongTermDebt": "21900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101700000", "currentAccountsPayable": "771800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1730400000", "shortLongTermDebtTotal": "2730500000", "totalShareholderEquity": "673000000", "capitalLeaseObligations": "108800000", "otherCurrentLiabilities": "383300000", "totalCurrentLiabilities": "1227400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3373200000", "cashAndShortTermInvestments": "586500000", "commonStockSharesOutstanding": "124100000", "intangibleAssetsExcludingGoodwill": "415900000", "cashAndCashEquivalentsAtCarryingValue": "586500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2800000", "operatingCashflow": "91900000", "capitalExpenditures": "57300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6000000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1411300000, "cost_of_revenue": 1253900000, "gross_profit": 157400000, "ebit": 66500000, "ebitda": 178700000, "pretax_income": 21100000, "tax_provision": 14000000, "net_income": 7100000, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549200000, "total_current_assets": 2033000000, "total_assets": 5139400000, "short_term_debt": 34600000, "long_term_debt": 2609000000, "total_debt": 2643600000, "total_liabilities": 4543100000, "total_equity": 596300000, "shares_outstanding": 122600000, "goodwill_and_intangibles": 609000000 }, "cash_flow": { "operating_cash_flow": 55900000, "capital_expenditure": 69300000, "free_cash_flow": 125200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248104, "ticker_id": 959, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66500000", "ebitda": "178700000", "netIncome": "7100000", "grossProfit": "157400000", "depreciation": "None", "totalRevenue": "1411300000", "costOfRevenue": "1253900000", "interestIncome": "5600000", "incomeBeforeTax": "21100000", "interestExpense": "43900000", "operatingIncome": "66500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "90900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1253900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112200000", "sellingGeneralAndAdministrative": "90900000", "netIncomeFromContinuingOperations": "7100000" }, "balance": { "goodwill": "172800000", "inventory": "434300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5139400000", "longTermDebt": "2609000000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "436200000", "reportedCurrency": "USD", "retainedEarnings": "-241100000", "totalLiabilities": "4543100000", "otherCurrentAssets": "232100000", "totalCurrentAssets": "2033000000", "currentLongTermDebt": "10500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "817400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3106400000", "currentAccountsPayable": "745300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1723800000", "shortLongTermDebtTotal": "2730800000", "totalShareholderEquity": "596300000", "capitalLeaseObligations": "111300000", "otherCurrentLiabilities": "379200000", "totalCurrentLiabilities": "1184100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3359000000", "cashAndShortTermInvestments": "549200000", "commonStockSharesOutstanding": "122600000", "intangibleAssetsExcludingGoodwill": "436200000", "cashAndCashEquivalentsAtCarryingValue": "549200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "14700000", "operatingCashflow": "55900000", "capitalExpenditures": "69300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-40200000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1411300000, "cost_of_revenue": 1253900000, "gross_profit": 157400000, "research_and_development": 36300000, "selling_general_admin": 90900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66500000, "depreciation_amortisation": 112200000, "ebitda": 178700000, "interest_expense": 43900000, "interest_income": null, "other_non_operating": null, "pretax_income": 21100000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 7100000, "net_income_continuing_ops": 7100000, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549200000, "short_term_investments": null, "net_receivables": 817400000, "inventory": 434300000, "other_current_assets": null, "total_current_assets": 2033000000, "net_ppe": null, "goodwill": 172800000, "intangible_assets": 436200000, "goodwill_and_intangibles": 609000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3106400000, "total_assets": 5139400000, "short_term_debt": 34600000, "accounts_payable": 745300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184100000, "long_term_debt": 2609000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3359000000, "total_liabilities": 4543100000, "total_debt": 2643600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241100000, "total_equity": 596300000, "shares_outstanding": 122600000, "operating_cash_flow": 55900000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24000000, "free_cash_flow": 125200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66500000", "ebitda": "178700000", "netIncome": "7100000", "grossProfit": "157400000", "depreciation": "None", "totalRevenue": "1411300000", "costOfRevenue": "1253900000", "interestIncome": "5600000", "incomeBeforeTax": "21100000", "interestExpense": "43900000", "operatingIncome": "66500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "90900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1253900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112200000", "sellingGeneralAndAdministrative": "90900000", "netIncomeFromContinuingOperations": "7100000" }, "balance": { "goodwill": "172800000", "inventory": "434300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5139400000", "longTermDebt": "2609000000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "436200000", "reportedCurrency": "USD", "retainedEarnings": "-241100000", "totalLiabilities": "4543100000", "otherCurrentAssets": "232100000", "totalCurrentAssets": "2033000000", "currentLongTermDebt": "10500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "817400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3106400000", "currentAccountsPayable": "745300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1723800000", "shortLongTermDebtTotal": "2730800000", "totalShareholderEquity": "596300000", "capitalLeaseObligations": "111300000", "otherCurrentLiabilities": "379200000", "totalCurrentLiabilities": "1184100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3359000000", "cashAndShortTermInvestments": "549200000", "commonStockSharesOutstanding": "122600000", "intangibleAssetsExcludingGoodwill": "436200000", "cashAndCashEquivalentsAtCarryingValue": "549200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "14700000", "operatingCashflow": "55900000", "capitalExpenditures": "69300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-40200000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1380800000, "cost_of_revenue": 1226500000, "gross_profit": 154300000, "ebit": 36900000, "ebitda": 152300000, "pretax_income": -6900000, "tax_provision": 6800000, "net_income": -13700000, "net_income_to_common": -13700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552900000, "total_current_assets": 1914800000, "total_assets": 5059900000, "short_term_debt": 70700000, "long_term_debt": 2576900000, "total_debt": 2647600000, "total_liabilities": 4497100000, "total_equity": 562800000, "shares_outstanding": 117600000, "goodwill_and_intangibles": 628700000 }, "cash_flow": { "operating_cash_flow": 151200000, "capital_expenditure": 81100000, "free_cash_flow": 232300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248105, "ticker_id": 959, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36900000", "ebitda": "152300000", "netIncome": "-13700000", "grossProfit": "154300000", "depreciation": "None", "totalRevenue": "1380800000", "costOfRevenue": "1226500000", "interestIncome": "6600000", "incomeBeforeTax": "-6900000", "interestExpense": "43900000", "operatingIncome": "36200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "118100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115400000", "sellingGeneralAndAdministrative": "89000000", "netIncomeFromContinuingOperations": "-13700000" }, "balance": { "goodwill": "172000000", "inventory": "442500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5059900000", "longTermDebt": "2576900000", "shortTermDebt": "70700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "-248200000", "totalLiabilities": "4497100000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "1914800000", "currentLongTermDebt": "47900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145100000", "currentAccountsPayable": "700500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2737500000", "totalShareholderEquity": "562800000", "capitalLeaseObligations": "112700000", "otherCurrentLiabilities": "389800000", "totalCurrentLiabilities": "1175200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3321900000", "cashAndShortTermInvestments": "552900000", "commonStockSharesOutstanding": "117600000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "552900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "151200000", "capitalExpenditures": "81100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50200000", "cashflowFromInvestment": "-80600000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1380800000, "cost_of_revenue": 1226500000, "gross_profit": 154300000, "research_and_development": 37700000, "selling_general_admin": 89000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36900000, "depreciation_amortisation": 115400000, "ebitda": 152300000, "interest_expense": 43900000, "interest_income": null, "other_non_operating": null, "pretax_income": -6900000, "tax_provision": 6800000, "effective_tax_rate": null, "net_income": -13700000, "net_income_continuing_ops": -13700000, "net_income_to_common": -13700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552900000, "short_term_investments": null, "net_receivables": 709100000, "inventory": 442500000, "other_current_assets": null, "total_current_assets": 1914800000, "net_ppe": null, "goodwill": 172000000, "intangible_assets": 456700000, "goodwill_and_intangibles": 628700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3145100000, "total_assets": 5059900000, "short_term_debt": 70700000, "accounts_payable": 700500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1175200000, "long_term_debt": 2576900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3321900000, "total_liabilities": 4497100000, "total_debt": 2647600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248200000, "total_equity": 562800000, "shares_outstanding": 117600000, "operating_cash_flow": 151200000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50200000, "free_cash_flow": 232300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36900000", "ebitda": "152300000", "netIncome": "-13700000", "grossProfit": "154300000", "depreciation": "None", "totalRevenue": "1380800000", "costOfRevenue": "1226500000", "interestIncome": "6600000", "incomeBeforeTax": "-6900000", "interestExpense": "43900000", "operatingIncome": "36200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "118100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115400000", "sellingGeneralAndAdministrative": "89000000", "netIncomeFromContinuingOperations": "-13700000" }, "balance": { "goodwill": "172000000", "inventory": "442500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5059900000", "longTermDebt": "2576900000", "shortTermDebt": "70700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "-248200000", "totalLiabilities": "4497100000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "1914800000", "currentLongTermDebt": "47900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145100000", "currentAccountsPayable": "700500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2737500000", "totalShareholderEquity": "562800000", "capitalLeaseObligations": "112700000", "otherCurrentLiabilities": "389800000", "totalCurrentLiabilities": "1175200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3321900000", "cashAndShortTermInvestments": "552900000", "commonStockSharesOutstanding": "117600000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "552900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "151200000", "capitalExpenditures": "81100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50200000", "cashflowFromInvestment": "-80600000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1504900000, "cost_of_revenue": 1333600000, "gross_profit": 171300000, "ebit": 43100000, "ebitda": 160000000, "pretax_income": -2100000, "tax_provision": -12100000, "net_income": 10000000, "net_income_to_common": 10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542500000, "total_current_assets": 2135500000, "total_assets": 5328300000, "short_term_debt": 66300000, "long_term_debt": 2638300000, "total_debt": 2704600000, "total_liabilities": 4712000000, "total_equity": 616300000, "shares_outstanding": 122200000, "goodwill_and_intangibles": 651600000 }, "cash_flow": { "operating_cash_flow": 143600000, "capital_expenditure": 73200000, "free_cash_flow": 216800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248107, "ticker_id": 959, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43100000", "ebitda": "160000000", "netIncome": "10000000", "grossProfit": "171300000", "depreciation": "None", "totalRevenue": "1504900000", "costOfRevenue": "1333600000", "interestIncome": "7100000", "incomeBeforeTax": "-2100000", "interestExpense": "45200000", "operatingIncome": "41700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-12100000", "reportedCurrency": "USD", "netInterestIncome": "-38100000", "nonInterestIncome": "None", "operatingExpenses": "129600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1333600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116900000", "sellingGeneralAndAdministrative": "94600000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "174100000", "inventory": "465600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5328300000", "longTermDebt": "2638300000", "shortTermDebt": "66300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "477500000", "reportedCurrency": "USD", "retainedEarnings": "-234500000", "totalLiabilities": "4712000000", "otherCurrentAssets": "227300000", "totalCurrentAssets": "2135500000", "currentLongTermDebt": "42700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "900100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3192800000", "currentAccountsPayable": "805700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2795800000", "totalShareholderEquity": "616300000", "capitalLeaseObligations": "114800000", "otherCurrentLiabilities": "405100000", "totalCurrentLiabilities": "1294200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3417800000", "cashAndShortTermInvestments": "542500000", "commonStockSharesOutstanding": "122200000", "intangibleAssetsExcludingGoodwill": "477500000", "cashAndCashEquivalentsAtCarryingValue": "542500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "143600000", "capitalExpenditures": "73200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47500000", "cashflowFromInvestment": "-79300000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1504900000, "cost_of_revenue": 1333600000, "gross_profit": 171300000, "research_and_development": 40100000, "selling_general_admin": 94600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43100000, "depreciation_amortisation": 116900000, "ebitda": 160000000, "interest_expense": 45200000, "interest_income": null, "other_non_operating": null, "pretax_income": -2100000, "tax_provision": -12100000, "effective_tax_rate": null, "net_income": 10000000, "net_income_continuing_ops": 10000000, "net_income_to_common": 10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542500000, "short_term_investments": null, "net_receivables": 900100000, "inventory": 465600000, "other_current_assets": null, "total_current_assets": 2135500000, "net_ppe": null, "goodwill": 174100000, "intangible_assets": 477500000, "goodwill_and_intangibles": 651600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3192800000, "total_assets": 5328300000, "short_term_debt": 66300000, "accounts_payable": 805700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1294200000, "long_term_debt": 2638300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3417800000, "total_liabilities": 4712000000, "total_debt": 2704600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234500000, "total_equity": 616300000, "shares_outstanding": 122200000, "operating_cash_flow": 143600000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47500000, "free_cash_flow": 216800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43100000", "ebitda": "160000000", "netIncome": "10000000", "grossProfit": "171300000", "depreciation": "None", "totalRevenue": "1504900000", "costOfRevenue": "1333600000", "interestIncome": "7100000", "incomeBeforeTax": "-2100000", "interestExpense": "45200000", "operatingIncome": "41700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-12100000", "reportedCurrency": "USD", "netInterestIncome": "-38100000", "nonInterestIncome": "None", "operatingExpenses": "129600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1333600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116900000", "sellingGeneralAndAdministrative": "94600000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "174100000", "inventory": "465600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5328300000", "longTermDebt": "2638300000", "shortTermDebt": "66300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "477500000", "reportedCurrency": "USD", "retainedEarnings": "-234500000", "totalLiabilities": "4712000000", "otherCurrentAssets": "227300000", "totalCurrentAssets": "2135500000", "currentLongTermDebt": "42700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "900100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3192800000", "currentAccountsPayable": "805700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2795800000", "totalShareholderEquity": "616300000", "capitalLeaseObligations": "114800000", "otherCurrentLiabilities": "405100000", "totalCurrentLiabilities": "1294200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3417800000", "cashAndShortTermInvestments": "542500000", "commonStockSharesOutstanding": "122200000", "intangibleAssetsExcludingGoodwill": "477500000", "cashAndCashEquivalentsAtCarryingValue": "542500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "143600000", "capitalExpenditures": "73200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47500000", "cashflowFromInvestment": "-79300000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1632300000, "cost_of_revenue": 1415000000, "gross_profit": 217300000, "ebit": 83300000, "ebitda": 202900000, "pretax_income": 35400000, "tax_provision": 17200000, "net_income": 18200000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519900000, "total_current_assets": 2105400000, "total_assets": 5336700000, "short_term_debt": 50400000, "long_term_debt": null, "total_debt": 50400000, "total_liabilities": 4727100000, "total_equity": 609600000, "shares_outstanding": 122000000, "goodwill_and_intangibles": 673000000 }, "cash_flow": { "operating_cash_flow": 142800000, "capital_expenditure": 48800000, "free_cash_flow": 191600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248108, "ticker_id": 959, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83300000", "ebitda": "202900000", "netIncome": "18200000", "grossProfit": "217300000", "depreciation": "None", "totalRevenue": "1632300000", "costOfRevenue": "1415000000", "interestIncome": "None", "incomeBeforeTax": "35400000", "interestExpense": "47900000", "operatingIncome": "86500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "130800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1415000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181200000", "inventory": "469200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5336700000", "longTermDebt": "None", "shortTermDebt": "50400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "491800000", "reportedCurrency": "None", "retainedEarnings": "-244500000", "totalLiabilities": "4727100000", "otherCurrentAssets": "180900000", "totalCurrentAssets": "2105400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "935400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231300000", "currentAccountsPayable": "837600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2836200000", "totalShareholderEquity": "609600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353600000", "totalCurrentLiabilities": "1255100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3472000000", "cashAndShortTermInvestments": "519900000", "commonStockSharesOutstanding": "122000000", "intangibleAssetsExcludingGoodwill": "491800000", "cashAndCashEquivalentsAtCarryingValue": "519900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "4100000", "operatingCashflow": "142800000", "capitalExpenditures": "48800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42500000", "cashflowFromInvestment": "-46700000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1632300000, "cost_of_revenue": 1415000000, "gross_profit": 217300000, "research_and_development": 44500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83300000, "depreciation_amortisation": 119600000, "ebitda": 202900000, "interest_expense": 47900000, "interest_income": null, "other_non_operating": null, "pretax_income": 35400000, "tax_provision": 17200000, "effective_tax_rate": null, "net_income": 18200000, "net_income_continuing_ops": null, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519900000, "short_term_investments": null, "net_receivables": 935400000, "inventory": 469200000, "other_current_assets": null, "total_current_assets": 2105400000, "net_ppe": null, "goodwill": 181200000, "intangible_assets": 491800000, "goodwill_and_intangibles": 673000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3231300000, "total_assets": 5336700000, "short_term_debt": 50400000, "accounts_payable": 837600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1255100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3472000000, "total_liabilities": 4727100000, "total_debt": 50400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244500000, "total_equity": 609600000, "shares_outstanding": 122000000, "operating_cash_flow": 142800000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42500000, "free_cash_flow": 191600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83300000", "ebitda": "202900000", "netIncome": "18200000", "grossProfit": "217300000", "depreciation": "None", "totalRevenue": "1632300000", "costOfRevenue": "1415000000", "interestIncome": "None", "incomeBeforeTax": "35400000", "interestExpense": "47900000", "operatingIncome": "86500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "130800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1415000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181200000", "inventory": "469200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5336700000", "longTermDebt": "None", "shortTermDebt": "50400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "491800000", "reportedCurrency": "None", "retainedEarnings": "-244500000", "totalLiabilities": "4727100000", "otherCurrentAssets": "180900000", "totalCurrentAssets": "2105400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "935400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231300000", "currentAccountsPayable": "837600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2836200000", "totalShareholderEquity": "609600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353600000", "totalCurrentLiabilities": "1255100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3472000000", "cashAndShortTermInvestments": "519900000", "commonStockSharesOutstanding": "122000000", "intangibleAssetsExcludingGoodwill": "491800000", "cashAndCashEquivalentsAtCarryingValue": "519900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "4100000", "operatingCashflow": "142800000", "capitalExpenditures": "48800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42500000", "cashflowFromInvestment": "-46700000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1606900000, "cost_of_revenue": 1408400000, "gross_profit": 198500000, "ebit": 85400000, "ebitda": 203200000, "pretax_income": 36400000, "tax_provision": 15900000, "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": 469800000, "total_current_assets": 2093200000, "total_assets": 5371100000, "short_term_debt": 47300000, "long_term_debt": null, "total_debt": 47300000, "total_liabilities": 4749700000, "total_equity": 621400000, "shares_outstanding": 120588235, "goodwill_and_intangibles": 693600000 }, "cash_flow": { "operating_cash_flow": 17800000, "capital_expenditure": 48000000, "free_cash_flow": 65800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248109, "ticker_id": 959, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85400000", "ebitda": "203200000", "netIncome": "20500000", "grossProfit": "198500000", "depreciation": "None", "totalRevenue": "1606900000", "costOfRevenue": "1408400000", "interestIncome": "None", "incomeBeforeTax": "36400000", "interestExpense": "49000000", "operatingIncome": "77000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1408400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181400000", "inventory": "476800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5371100000", "longTermDebt": "None", "shortTermDebt": "47300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "512200000", "reportedCurrency": "None", "retainedEarnings": "-262700000", "totalLiabilities": "4749700000", "otherCurrentAssets": "186100000", "totalCurrentAssets": "2093200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "960500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3277900000", "currentAccountsPayable": "830100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2873500000", "totalShareholderEquity": "621400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343200000", "totalCurrentLiabilities": "1235600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3514100000", "cashAndShortTermInvestments": "469800000", "commonStockSharesOutstanding": "120588235", "intangibleAssetsExcludingGoodwill": "512200000", "cashAndCashEquivalentsAtCarryingValue": "469800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "1900000", "operatingCashflow": "17800000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16000000", "cashflowFromInvestment": "-48200000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1606900000, "cost_of_revenue": 1408400000, "gross_profit": 198500000, "research_and_development": 36700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85400000, "depreciation_amortisation": 117800000, "ebitda": 203200000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 36400000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": 20500000, "net_income_continuing_ops": null, "net_income_to_common": 20500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469800000, "short_term_investments": null, "net_receivables": 960500000, "inventory": 476800000, "other_current_assets": null, "total_current_assets": 2093200000, "net_ppe": null, "goodwill": 181400000, "intangible_assets": 512200000, "goodwill_and_intangibles": 693600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3277900000, "total_assets": 5371100000, "short_term_debt": 47300000, "accounts_payable": 830100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1235600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3514100000, "total_liabilities": 4749700000, "total_debt": 47300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262700000, "total_equity": 621400000, "shares_outstanding": 120588235, "operating_cash_flow": 17800000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16000000, "free_cash_flow": 65800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85400000", "ebitda": "203200000", "netIncome": "20500000", "grossProfit": "198500000", "depreciation": "None", "totalRevenue": "1606900000", "costOfRevenue": "1408400000", "interestIncome": "None", "incomeBeforeTax": "36400000", "interestExpense": "49000000", "operatingIncome": "77000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1408400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181400000", "inventory": "476800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5371100000", "longTermDebt": "None", "shortTermDebt": "47300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "512200000", "reportedCurrency": "None", "retainedEarnings": "-262700000", "totalLiabilities": "4749700000", "otherCurrentAssets": "186100000", "totalCurrentAssets": "2093200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "960500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3277900000", "currentAccountsPayable": "830100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2873500000", "totalShareholderEquity": "621400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343200000", "totalCurrentLiabilities": "1235600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3514100000", "cashAndShortTermInvestments": "469800000", "commonStockSharesOutstanding": "120588235", "intangibleAssetsExcludingGoodwill": "512200000", "cashAndCashEquivalentsAtCarryingValue": "469800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "1900000", "operatingCashflow": "17800000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16000000", "cashflowFromInvestment": "-48200000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1463000000, "cost_of_revenue": 1308100000, "gross_profit": 154900000, "ebit": 36900000, "ebitda": 158300000, "pretax_income": -13300000, "tax_provision": 5800000, "net_income": -19100000, "net_income_to_common": -19100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519900000, "total_current_assets": 2006600000, "total_assets": 5356300000, "short_term_debt": 50100000, "long_term_debt": null, "total_debt": 50100000, "total_liabilities": 4751400000, "total_equity": 604900000, "shares_outstanding": 117100000, "goodwill_and_intangibles": 714900000 }, "cash_flow": { "operating_cash_flow": 52900000, "capital_expenditure": 58100000, "free_cash_flow": 111000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248110, "ticker_id": 959, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36900000", "ebitda": "158300000", "netIncome": "-19100000", "grossProfit": "154900000", "depreciation": "None", "totalRevenue": "1463000000", "costOfRevenue": "1308100000", "interestIncome": "None", "incomeBeforeTax": "-13300000", "interestExpense": "50200000", "operatingIncome": "28800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "126100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "182100000", "inventory": "482900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5356300000", "longTermDebt": "None", "shortTermDebt": "50100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "532800000", "reportedCurrency": "None", "retainedEarnings": "-283200000", "totalLiabilities": "4751400000", "otherCurrentAssets": "185300000", "totalCurrentAssets": "2006600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "818500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3349700000", "currentAccountsPayable": "773900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2984800000", "totalShareholderEquity": "604900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "350400000", "totalCurrentLiabilities": "1201600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3549800000", "cashAndShortTermInvestments": "519900000", "commonStockSharesOutstanding": "117100000", "intangibleAssetsExcludingGoodwill": "532800000", "cashAndCashEquivalentsAtCarryingValue": "519900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-15900000", "operatingCashflow": "52900000", "capitalExpenditures": "58100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97300000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1463000000, "cost_of_revenue": 1308100000, "gross_profit": 154900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36900000, "depreciation_amortisation": 121400000, "ebitda": 158300000, "interest_expense": 50200000, "interest_income": null, "other_non_operating": null, "pretax_income": -13300000, "tax_provision": 5800000, "effective_tax_rate": null, "net_income": -19100000, "net_income_continuing_ops": null, "net_income_to_common": -19100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519900000, "short_term_investments": null, "net_receivables": 818500000, "inventory": 482900000, "other_current_assets": null, "total_current_assets": 2006600000, "net_ppe": null, "goodwill": 182100000, "intangible_assets": 532800000, "goodwill_and_intangibles": 714900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3349700000, "total_assets": 5356300000, "short_term_debt": 50100000, "accounts_payable": 773900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1201600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3549800000, "total_liabilities": 4751400000, "total_debt": 50100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -283200000, "total_equity": 604900000, "shares_outstanding": 117100000, "operating_cash_flow": 52900000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97300000, "free_cash_flow": 111000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36900000", "ebitda": "158300000", "netIncome": "-19100000", "grossProfit": "154900000", "depreciation": "None", "totalRevenue": "1463000000", "costOfRevenue": "1308100000", "interestIncome": "None", "incomeBeforeTax": "-13300000", "interestExpense": "50200000", "operatingIncome": "28800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "126100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "182100000", "inventory": "482900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5356300000", "longTermDebt": "None", "shortTermDebt": "50100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "532800000", "reportedCurrency": "None", "retainedEarnings": "-283200000", "totalLiabilities": "4751400000", "otherCurrentAssets": "185300000", "totalCurrentAssets": "2006600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "818500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3349700000", "currentAccountsPayable": "773900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2984800000", "totalShareholderEquity": "604900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "350400000", "totalCurrentLiabilities": "1201600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3549800000", "cashAndShortTermInvestments": "519900000", "commonStockSharesOutstanding": "117100000", "intangibleAssetsExcludingGoodwill": "532800000", "cashAndCashEquivalentsAtCarryingValue": "519900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-15900000", "operatingCashflow": "52900000", "capitalExpenditures": "58100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97300000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1551900000, "cost_of_revenue": 1421300000, "gross_profit": 130600000, "ebit": 31400000, "ebitda": 151800000, "pretax_income": -19400000, "tax_provision": -2000000, "net_income": -17400000, "net_income_to_common": -17400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 615600000, "total_current_assets": 2139200000, "total_assets": 5475000000, "short_term_debt": 46000000, "long_term_debt": null, "total_debt": 46000000, "total_liabilities": 4861300000, "total_equity": 613700000, "shares_outstanding": 117100000, "goodwill_and_intangibles": 734300000 }, "cash_flow": { "operating_cash_flow": 178300000, "capital_expenditure": 47900000, "free_cash_flow": 226200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248112, "ticker_id": 959, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31400000", "ebitda": "151800000", "netIncome": "-17400000", "grossProfit": "130600000", "depreciation": "None", "totalRevenue": "1551900000", "costOfRevenue": "1421300000", "interestIncome": "None", "incomeBeforeTax": "-19400000", "interestExpense": "50800000", "operatingIncome": "23900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "106700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181000000", "inventory": "460400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5475000000", "longTermDebt": "None", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "553300000", "reportedCurrency": "None", "retainedEarnings": "-264100000", "totalLiabilities": "4861300000", "otherCurrentAssets": "178000000", "totalCurrentAssets": "2139200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "885200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3335800000", "currentAccountsPayable": "811700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2973600000", "totalShareholderEquity": "613700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "375500000", "totalCurrentLiabilities": "1248700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3612600000", "cashAndShortTermInvestments": "615600000", "commonStockSharesOutstanding": "117100000", "intangibleAssetsExcludingGoodwill": "553300000", "cashAndCashEquivalentsAtCarryingValue": "615600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "10600000", "operatingCashflow": "178300000", "capitalExpenditures": "47900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20800000", "cashflowFromInvestment": "-48800000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1551900000, "cost_of_revenue": 1421300000, "gross_profit": 130600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31400000, "depreciation_amortisation": 120400000, "ebitda": 151800000, "interest_expense": 50800000, "interest_income": null, "other_non_operating": null, "pretax_income": -19400000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -17400000, "net_income_continuing_ops": null, "net_income_to_common": -17400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 615600000, "short_term_investments": null, "net_receivables": 885200000, "inventory": 460400000, "other_current_assets": null, "total_current_assets": 2139200000, "net_ppe": null, "goodwill": 181000000, "intangible_assets": 553300000, "goodwill_and_intangibles": 734300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3335800000, "total_assets": 5475000000, "short_term_debt": 46000000, "accounts_payable": 811700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1248700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3612600000, "total_liabilities": 4861300000, "total_debt": 46000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -264100000, "total_equity": 613700000, "shares_outstanding": 117100000, "operating_cash_flow": 178300000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20800000, "free_cash_flow": 226200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31400000", "ebitda": "151800000", "netIncome": "-17400000", "grossProfit": "130600000", "depreciation": "None", "totalRevenue": "1551900000", "costOfRevenue": "1421300000", "interestIncome": "None", "incomeBeforeTax": "-19400000", "interestExpense": "50800000", "operatingIncome": "23900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "106700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181000000", "inventory": "460400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5475000000", "longTermDebt": "None", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "553300000", "reportedCurrency": "None", "retainedEarnings": "-264100000", "totalLiabilities": "4861300000", "otherCurrentAssets": "178000000", "totalCurrentAssets": "2139200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "885200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3335800000", "currentAccountsPayable": "811700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2973600000", "totalShareholderEquity": "613700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "375500000", "totalCurrentLiabilities": "1248700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3612600000", "cashAndShortTermInvestments": "615600000", "commonStockSharesOutstanding": "117100000", "intangibleAssetsExcludingGoodwill": "553300000", "cashAndCashEquivalentsAtCarryingValue": "615600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "10600000", "operatingCashflow": "178300000", "capitalExpenditures": "47900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20800000", "cashflowFromInvestment": "-48800000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "income_statement": { "revenue": 1570700000, "cost_of_revenue": 1392500000, "gross_profit": 178200000, "ebit": 63500000, "ebitda": 184000000, "pretax_income": 13300000, "tax_provision": 5300000, "net_income": 8000000, "net_income_to_common": 8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511100000, "total_current_assets": 2109600000, "total_assets": 5507400000, "short_term_debt": 37100000, "long_term_debt": null, "total_debt": 37100000, "total_liabilities": 4862600000, "total_equity": 644800000, "shares_outstanding": 120400000, "goodwill_and_intangibles": 755900000 }, "cash_flow": { "operating_cash_flow": 132800000, "capital_expenditure": 44100000, "free_cash_flow": 176900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248113, "ticker_id": 959, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:33.938737+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63500000", "ebitda": "184000000", "netIncome": "8000000", "grossProfit": "178200000", "depreciation": "None", "totalRevenue": "1570700000", "costOfRevenue": "1392500000", "interestIncome": "None", "incomeBeforeTax": "13300000", "interestExpense": "50200000", "operatingIncome": "57800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "120400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1392500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181700000", "inventory": "477100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5507400000", "longTermDebt": "None", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "574200000", "reportedCurrency": "None", "retainedEarnings": "-246700000", "totalLiabilities": "4862600000", "otherCurrentAssets": "200300000", "totalCurrentAssets": "2109600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "921100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3397800000", "currentAccountsPayable": "828400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2975100000", "totalShareholderEquity": "644800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352200000", "totalCurrentLiabilities": "1233600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3629000000", "cashAndShortTermInvestments": "511100000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "574200000", "cashAndCashEquivalentsAtCarryingValue": "511100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-10800000", "operatingCashflow": "132800000", "capitalExpenditures": "44100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38300000", "cashflowFromInvestment": "-47400000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1570700000, "cost_of_revenue": 1392500000, "gross_profit": 178200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63500000, "depreciation_amortisation": 120500000, "ebitda": 184000000, "interest_expense": 50200000, "interest_income": null, "other_non_operating": null, "pretax_income": 13300000, "tax_provision": 5300000, "effective_tax_rate": null, "net_income": 8000000, "net_income_continuing_ops": null, "net_income_to_common": 8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511100000, "short_term_investments": null, "net_receivables": 921100000, "inventory": 477100000, "other_current_assets": null, "total_current_assets": 2109600000, "net_ppe": null, "goodwill": 181700000, "intangible_assets": 574200000, "goodwill_and_intangibles": 755900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3397800000, "total_assets": 5507400000, "short_term_debt": 37100000, "accounts_payable": 828400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1233600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3629000000, "total_liabilities": 4862600000, "total_debt": 37100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246700000, "total_equity": 644800000, "shares_outstanding": 120400000, "operating_cash_flow": 132800000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38300000, "free_cash_flow": 176900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63500000", "ebitda": "184000000", "netIncome": "8000000", "grossProfit": "178200000", "depreciation": "None", "totalRevenue": "1570700000", "costOfRevenue": "1392500000", "interestIncome": "None", "incomeBeforeTax": "13300000", "interestExpense": "50200000", "operatingIncome": "57800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "120400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1392500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "181700000", "inventory": "477100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5507400000", "longTermDebt": "None", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "574200000", "reportedCurrency": "None", "retainedEarnings": "-246700000", "totalLiabilities": "4862600000", "otherCurrentAssets": "200300000", "totalCurrentAssets": "2109600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "921100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3397800000", "currentAccountsPayable": "828400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2975100000", "totalShareholderEquity": "644800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352200000", "totalCurrentLiabilities": "1233600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3629000000", "cashAndShortTermInvestments": "511100000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "574200000", "cashAndCashEquivalentsAtCarryingValue": "511100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-10800000", "operatingCashflow": "132800000", "capitalExpenditures": "44100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38300000", "cashflowFromInvestment": "-47400000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "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": "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": "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" ] } } }