{ "ticker": { "uuid": "80c1b462-afa6-4e3a-abee-1759134da8e5", "symbol": "KRO", "name": "Kronos Worldwide Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/80c1b462-afa6-4e3a-abee-1759134da8e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/80c1b462-afa6-4e3a-abee-1759134da8e5/" }, "ticker_metadata": { "id": 2422, "uuid": "80c1b462-afa6-4e3a-abee-1759134da8e5", "symbol": "KRO", "name": "Kronos Worldwide Inc", "asset_type": "equity", "market_cap": 836436000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Kronos Worldwide, Inc. produces and markets titanium dioxide (TiO2) pigments in Europe, North America, Asia Pacific, and internationally. The company is headquartered in Dallas, Texas.", "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": "80c1b462-afa6-4e3a-abee-1759134da8e5", "symbol": "KRO", "name": "Kronos Worldwide Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/80c1b462-afa6-4e3a-abee-1759134da8e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/80c1b462-afa6-4e3a-abee-1759134da8e5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.78, "quality": 0.08, "momentum": 0.27, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 6.43, "market_cap": 739450000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0021, "shareholder_yield": 0.0311, "roe": -0.1796, "piotroski_f_score": 5, "momentum_12_1": 0.1368, "volatility_252d": 0.593 }, "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": "2026-06-07T06:53:36.780105+00:00", "batch_id": "" }, "size": { "price_close": 6.43, "market_cap": 739450000, "market_cap_usd": 739450000, "enterprise_value": 1317850000, "shares_outstanding": 115000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9926, "ptbv_ratio": 0.996, "ps_ratio": 0.3935, "pcf_ratio": 13.4201, "pfcf_ratio": 6.8341, "ev_ebitda": 470.6607, "ev_ebit": -20.6884, "ev_sales": 0.7012, "ev_fcf": 12.1798, "earnings_yield": null, "fcf_yield": 0.0821, "price_to_sales": 0.3935, "price_to_book": 0.9926, "price_to_cashflow": 13.4201, "ebitda_to_ev": 0.0021, "sales_yield": 1.4261 }, "yield": { "dividend_yield": 0.0311, "buyback_yield": 0, "shareholder_yield": 0.0311, "debt_paydown_yield": null, "total_yield": 0.0311 }, "quality": { "gross_margin": 0.1008, "operating_margin": -0.0339, "net_margin": -0.0712, "ebitda_margin": 0.0015, "fcf_margin": 0.0576, "roe": -0.1796, "roa": -0.0744, "roic": -0.0361, "roc_greenblatt": null, "asset_turnover": 1.0451, "cash_conversion": -0.8087, "accruals_ratio": -0.105, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 1.5248, "earnings_stability_5y": 9.5806, "revenue_stability_5y": 0.0699, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1054, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4138, "net_debt_to_ebitda": 206.5714, "debt_to_assets": 0.3373, "interest_coverage": -1.1436, "current_ratio": 3.1785, "quick_ratio": 1.4122, "net_debt": 578400000, "local_beta": 0.0011, "volatility_252d": 0.593, "volatility_60d": 1.279, "max_drawdown_12m": -0.3218, "risk_adjusted_momentum": 0.2307 }, "growth": { "revenue_growth_1y": -0.0099, "revenue_growth_3y_cagr": -0.0124, "revenue_growth_5y_cagr": 0.0256, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1947, "book_value_growth_1y": -0.0807, "revenue_growth": -0.0099, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1115, "price_return_3m": 0.2271, "price_return_6m": 0.3724, "price_return_9m": 0.0585, "price_return_12m": 0.01, "price_return_12m_ex1m": 0.1368, "momentum_6m": 0.3724, "momentum_12m": 0.01, "momentum_12_1": 0.1368, "distance_from_52w_high": -0.1781, "distance_from_52w_low": 0.4916, "relative_strength": -0.09 }, "raw_ttm": { "revenue_ttm": 1879400000, "gross_profit_ttm": 189500000, "ebit_ttm": -63700000, "ebitda_ttm": 2800000, "net_income_ttm": -133800000, "eps_diluted_ttm": -1.1635, "operating_cash_flow_ttm": 55100000, "capital_expenditure_ttm": 53099999, "fcf_ttm": 108199999, "dividends_paid_ttm": 23000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55700000, "cash_and_equivalents": 28200000, "total_current_assets": 988500000, "total_current_liabilities": 311000000, "net_ppe": null, "total_assets": 1798300000, "total_debt": 606600000, "total_equity": 745000000, "net_working_capital": 653200000, "book_value_per_share": 6.4783, "retained_earnings": -355500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 742400000, "tangible_book_per_share": 6.4557 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 17, "rank_ps": 11, "rank_pcf": 59, "rank_ev_ebitda": 99, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 93, "rank_fcf_margin": 78, "rank_piotroski": 61, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 61 }, "composites": { "value_composite": 22, "quality_composite": 92, "momentum_composite": 73, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 30, "vc1_composite": 32, "vc2_composite": 27, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 51, "quality_value_composite": 0.2498, "os_score": 0.49, "value_percentile": 0.78, "quality_percentile": 0.08, "momentum_percentile": 0.27, "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": 20, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4422, "ticker_id": 2422, "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": "2026-06-07T06:53:36.780105+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.43, "market_cap": 739450000, "market_cap_usd": 739450000, "enterprise_value": 1317850000, "shares_outstanding": 115000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.99255034, "ptbv_ratio": 0.9960264, "ps_ratio": 0.39345004, "pcf_ratio": 13.42014519, "pfcf_ratio": 6.83410358, "ev_ebitda": 470.66071429, "ev_ebit": -20.68838305, "ev_sales": 0.70120783, "ev_fcf": 12.17975982, "earnings_yield": null, "fcf_yield": 0.08210343, "dividend_yield": 0.0311042, "buyback_yield": 0, "shareholder_yield": 0.0311042, "debt_paydown_yield": null, "total_yield": 0.0311042, "gross_margin": 0.10083005, "operating_margin": -0.0338938, "net_margin": -0.07119293, "ebitda_margin": 0.00148984, "fcf_margin": 0.05757156, "roe": -0.17959732, "roa": -0.0744036, "roic": -0.0361002, "roc_greenblatt": null, "asset_turnover": 1.04509815, "cash_conversion": -0.80866965, "accruals_ratio": -0.10504365, "sbc_to_revenue": null, "debt_to_equity": 1.4138255, "net_debt_to_ebitda": 206.57142857, "debt_to_assets": 0.33731858, "interest_coverage": -1.14362657, "current_ratio": 3.17845659, "quick_ratio": 1.41221865, "net_debt": 578400000, "revenue_growth_1y": -0.00985196, "revenue_growth_3y_cagr": -0.01237933, "revenue_growth_5y_cagr": 0.0255796, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.19472615, "book_value_growth_1y": -0.08066095, "piotroski_f_score": 5, "altman_z_score": 1.5247557, "earnings_stability_5y": 9.580592, "revenue_stability_5y": 0.069857, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11154712, "price_return_3m": 0.22709924, "price_return_6m": 0.37237744, "price_return_9m": 0.05852334, "price_return_12m": 0.00998995, "price_return_12m_ex1m": 0.13679631, "distance_from_52w_high": -0.17806468, "distance_from_52w_low": 0.49156789, "relative_strength": -0.08997363, "local_beta": 0.0011, "volatility_252d": 0.592966, "volatility_60d": 1.279027, "max_drawdown_12m": -0.32180165, "revenue_ttm": 1879400000, "gross_profit_ttm": 189500000, "ebit_ttm": -63700000, "ebitda_ttm": 2800000, "net_income_ttm": -133800000, "eps_diluted_ttm": -1.16347826, "operating_cash_flow_ttm": 55100000, "capital_expenditure_ttm": 53099999, "fcf_ttm": 108199999, "dividends_paid_ttm": 23000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55700000, "cash_and_equivalents": 28200000, "total_current_assets": 988500000, "total_current_liabilities": 311000000, "net_ppe": null, "total_assets": 1798300000, "total_debt": 606600000, "total_equity": 745000000, "net_working_capital": 653200000, "book_value_per_share": 6.47826087, "retained_earnings": -355500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 742400000, "tangible_book_per_share": 6.45565217, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 17, "rank_ps": 11, "rank_pcf": 59, "rank_ev_ebitda": 99, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 93, "rank_fcf_margin": 78, "rank_piotroski": 61, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 61, "value_composite": 22, "quality_composite": 92, "momentum_composite": 73, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 30, "vc1_composite": 32, "vc2_composite": 27, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 34, "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": 6.43, "os": 0.49, "value": 0.78, "quality": 0.08, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0311, "roe": -0.1796, "momentum_12_1": 0.1368, "complete_fields": { "id": 4422, "ticker_id": 2422, "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": "2026-06-07T06:53:36.780105+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.43, "market_cap": 739450000, "market_cap_usd": 739450000, "enterprise_value": 1317850000, "shares_outstanding": 115000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.99255034, "ptbv_ratio": 0.9960264, "ps_ratio": 0.39345004, "pcf_ratio": 13.42014519, "pfcf_ratio": 6.83410358, "ev_ebitda": 470.66071429, "ev_ebit": -20.68838305, "ev_sales": 0.70120783, "ev_fcf": 12.17975982, "earnings_yield": null, "fcf_yield": 0.08210343, "dividend_yield": 0.0311042, "buyback_yield": 0, "shareholder_yield": 0.0311042, "debt_paydown_yield": null, "total_yield": 0.0311042, "gross_margin": 0.10083005, "operating_margin": -0.0338938, "net_margin": -0.07119293, "ebitda_margin": 0.00148984, "fcf_margin": 0.05757156, "roe": -0.17959732, "roa": -0.0744036, "roic": -0.0361002, "roc_greenblatt": null, "asset_turnover": 1.04509815, "cash_conversion": -0.80866965, "accruals_ratio": -0.10504365, "sbc_to_revenue": null, "debt_to_equity": 1.4138255, "net_debt_to_ebitda": 206.57142857, "debt_to_assets": 0.33731858, "interest_coverage": -1.14362657, "current_ratio": 3.17845659, "quick_ratio": 1.41221865, "net_debt": 578400000, "revenue_growth_1y": -0.00985196, "revenue_growth_3y_cagr": -0.01237933, "revenue_growth_5y_cagr": 0.0255796, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.19472615, "book_value_growth_1y": -0.08066095, "piotroski_f_score": 5, "altman_z_score": 1.5247557, "earnings_stability_5y": 9.580592, "revenue_stability_5y": 0.069857, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11154712, "price_return_3m": 0.22709924, "price_return_6m": 0.37237744, "price_return_9m": 0.05852334, "price_return_12m": 0.00998995, "price_return_12m_ex1m": 0.13679631, "distance_from_52w_high": -0.17806468, "distance_from_52w_low": 0.49156789, "relative_strength": -0.08997363, "local_beta": 0.0011, "volatility_252d": 0.592966, "volatility_60d": 1.279027, "max_drawdown_12m": -0.32180165, "revenue_ttm": 1879400000, "gross_profit_ttm": 189500000, "ebit_ttm": -63700000, "ebitda_ttm": 2800000, "net_income_ttm": -133800000, "eps_diluted_ttm": -1.16347826, "operating_cash_flow_ttm": 55100000, "capital_expenditure_ttm": 53099999, "fcf_ttm": 108199999, "dividends_paid_ttm": 23000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55700000, "cash_and_equivalents": 28200000, "total_current_assets": 988500000, "total_current_liabilities": 311000000, "net_ppe": null, "total_assets": 1798300000, "total_debt": 606600000, "total_equity": 745000000, "net_working_capital": 653200000, "book_value_per_share": 6.47826087, "retained_earnings": -355500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 742400000, "tangible_book_per_share": 6.45565217, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 17, "rank_ps": 11, "rank_pcf": 59, "rank_ev_ebitda": 99, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 93, "rank_fcf_margin": 78, "rank_piotroski": 61, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 61, "value_composite": 22, "quality_composite": 92, "momentum_composite": 73, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 30, "vc1_composite": 32, "vc2_composite": 27, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 34, "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": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1859400000, "cost_of_revenue": 1646400000, "gross_profit": 213000000, "ebit": -44400000, "ebitda": 20400000, "pretax_income": -97400000, "tax_provision": 13500000, "net_income": -110900000, "net_income_to_common": -110900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 994500000, "total_assets": 1816800000, "short_term_debt": 4200000, "long_term_debt": 557400000, "total_debt": 561600000, "total_liabilities": 1065700000, "total_equity": 751100000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": 42900000, "free_cash_flow": 45400000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287050, "ticker_id": 2422, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44400000", "ebitda": "20400000", "netIncome": "-110900000", "grossProfit": "213000000", "depreciation": "None", "totalRevenue": "1859400000", "costOfRevenue": "1646400000", "interestIncome": "1200000", "incomeBeforeTax": "-97400000", "interestExpense": "53000000", "operatingIncome": "-41900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "254900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1646400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64800000", "sellingGeneralAndAdministrative": "103200000", "netIncomeFromContinuingOperations": "-110900000" }, "balance": { "goodwill": "2600000", "inventory": "628600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1816800000", "longTermDebt": "557400000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-344900000", "totalLiabilities": "1065700000", "otherCurrentAssets": "669700000", "totalCurrentAssets": "994500000", "currentLongTermDebt": "None", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "822300000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744200000", "shortLongTermDebtTotal": "577300000", "totalShareholderEquity": "751100000", "capitalLeaseObligations": "19900000", "otherCurrentLiabilities": "126200000", "totalCurrentLiabilities": "368800000", "otherNonCurrentLiabilities": "2700000", "totalNonCurrentLiabilities": "696900000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110900000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "2500000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36300000", "cashflowFromInvestment": "-42900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1859400000, "cost_of_revenue": 1646400000, "gross_profit": 213000000, "research_and_development": 16000000, "selling_general_admin": 103200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44400000, "depreciation_amortisation": 64800000, "ebitda": 20400000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": -97400000, "tax_provision": 13500000, "effective_tax_rate": null, "net_income": -110900000, "net_income_continuing_ops": -110900000, "net_income_to_common": -110900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37000000, "short_term_investments": null, "net_receivables": 287800000, "inventory": 628600000, "other_current_assets": null, "total_current_assets": 994500000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 822300000, "total_assets": 1816800000, "short_term_debt": 4200000, "accounts_payable": 224000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368800000, "long_term_debt": 557400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 696900000, "total_liabilities": 1065700000, "total_debt": 561600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344900000, "total_equity": 751100000, "shares_outstanding": 115000000, "operating_cash_flow": 2500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42900000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36300000, "free_cash_flow": 45400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44400000", "ebitda": "20400000", "netIncome": "-110900000", "grossProfit": "213000000", "depreciation": "None", "totalRevenue": "1859400000", "costOfRevenue": "1646400000", "interestIncome": "1200000", "incomeBeforeTax": "-97400000", "interestExpense": "53000000", "operatingIncome": "-41900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "254900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1646400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64800000", "sellingGeneralAndAdministrative": "103200000", "netIncomeFromContinuingOperations": "-110900000" }, "balance": { "goodwill": "2600000", "inventory": "628600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1816800000", "longTermDebt": "557400000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-344900000", "totalLiabilities": "1065700000", "otherCurrentAssets": "669700000", "totalCurrentAssets": "994500000", "currentLongTermDebt": "None", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "822300000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744200000", "shortLongTermDebtTotal": "577300000", "totalShareholderEquity": "751100000", "capitalLeaseObligations": "19900000", "otherCurrentLiabilities": "126200000", "totalCurrentLiabilities": "368800000", "otherNonCurrentLiabilities": "2700000", "totalNonCurrentLiabilities": "696900000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110900000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "2500000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36300000", "cashflowFromInvestment": "-42900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1887100000, "cost_of_revenue": 1527800000, "gross_profit": 359300000, "ebit": 192500000, "ebitda": 256900000, "pretax_income": 149600000, "tax_provision": 63400000, "net_income": 86200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106700000, "total_current_assets": 1105300000, "total_assets": 1913500000, "short_term_debt": 81800000, "long_term_debt": 429100000, "total_debt": 510900000, "total_liabilities": 1096500000, "total_equity": 817000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 72500000, "capital_expenditure": 29500000, "free_cash_flow": 102000000, "dividends_paid": 55200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287055, "ticker_id": 2422, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192500000", "ebitda": "256900000", "netIncome": "86200000", "grossProfit": "359300000", "depreciation": "None", "totalRevenue": "1887100000", "costOfRevenue": "1527800000", "interestIncome": "5500000", "incomeBeforeTax": "149600000", "interestExpense": "42900000", "operatingIncome": "122900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "63400000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "236400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1527800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64400000", "sellingGeneralAndAdministrative": "96600000", "netIncomeFromContinuingOperations": "86200000" }, "balance": { "goodwill": "2600000", "inventory": "656700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1913500000", "longTermDebt": "429100000", "shortTermDebt": "81800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-211000000", "totalLiabilities": "1096500000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "1105300000", "currentLongTermDebt": "78300000", "longTermInvestments": "3400000", "shortTermInvestments": "None", "currentNetReceivables": "291600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "808200000", "currentAccountsPayable": "232400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714700000", "shortLongTermDebtTotal": "528000000", "totalShareholderEquity": "817000000", "capitalLeaseObligations": "20600000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "476600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "619900000", "cashAndShortTermInvestments": "106700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86200000", "profitLoss": "None", "dividendPayout": "55200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43100000", "operatingCashflow": "72500000", "capitalExpenditures": "29500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26500000", "cashflowFromInvestment": "-186300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1887100000, "cost_of_revenue": 1527800000, "gross_profit": 359300000, "research_and_development": 14000000, "selling_general_admin": 96600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192500000, "depreciation_amortisation": 64400000, "ebitda": 256900000, "interest_expense": 42900000, "interest_income": null, "other_non_operating": null, "pretax_income": 149600000, "tax_provision": 63400000, "effective_tax_rate": null, "net_income": 86200000, "net_income_continuing_ops": 86200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106700000, "short_term_investments": null, "net_receivables": 291600000, "inventory": 656700000, "other_current_assets": null, "total_current_assets": 1105300000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 808200000, "total_assets": 1913500000, "short_term_debt": 81800000, "accounts_payable": 232400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 476600000, "long_term_debt": 429100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 619900000, "total_liabilities": 1096500000, "total_debt": 510900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211000000, "total_equity": 817000000, "shares_outstanding": 115000000, "operating_cash_flow": 72500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186300000, "dividends_paid": 55200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26500000, "free_cash_flow": 102000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192500000", "ebitda": "256900000", "netIncome": "86200000", "grossProfit": "359300000", "depreciation": "None", "totalRevenue": "1887100000", "costOfRevenue": "1527800000", "interestIncome": "5500000", "incomeBeforeTax": "149600000", "interestExpense": "42900000", "operatingIncome": "122900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "63400000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "236400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1527800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64400000", "sellingGeneralAndAdministrative": "96600000", "netIncomeFromContinuingOperations": "86200000" }, "balance": { "goodwill": "2600000", "inventory": "656700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1913500000", "longTermDebt": "429100000", "shortTermDebt": "81800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-211000000", "totalLiabilities": "1096500000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "1105300000", "currentLongTermDebt": "78300000", "longTermInvestments": "3400000", "shortTermInvestments": "None", "currentNetReceivables": "291600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "808200000", "currentAccountsPayable": "232400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714700000", "shortLongTermDebtTotal": "528000000", "totalShareholderEquity": "817000000", "capitalLeaseObligations": "20600000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "476600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "619900000", "cashAndShortTermInvestments": "106700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86200000", "profitLoss": "None", "dividendPayout": "55200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43100000", "operatingCashflow": "72500000", "capitalExpenditures": "29500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26500000", "cashflowFromInvestment": "-186300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1666500000, "cost_of_revenue": 1501600000, "gross_profit": 164900000, "ebit": -55800000, "ebitda": -2700000, "pretax_income": -72900000, "tax_provision": -23800000, "net_income": -49100000, "net_income_to_common": -49100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194700000, "total_current_assets": 1117400000, "total_assets": 1838000000, "short_term_debt": 3900000, "long_term_debt": 440900000, "total_debt": 444800000, "total_liabilities": 1029700000, "total_equity": 808300000, "shares_outstanding": 115100000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 5500000, "capital_expenditure": 47400000, "free_cash_flow": 52900000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287060, "ticker_id": 2422, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55800000", "ebitda": "-2700000", "netIncome": "-49100000", "grossProfit": "164900000", "depreciation": "None", "totalRevenue": "1666500000", "costOfRevenue": "1501600000", "interestIncome": "8000000", "incomeBeforeTax": "-72900000", "interestExpense": "17100000", "operatingIncome": "-56000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23800000", "reportedCurrency": "USD", "netInterestIncome": "-8700000", "nonInterestIncome": "None", "operatingExpenses": "220900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1501600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53100000", "sellingGeneralAndAdministrative": "216900000", "netIncomeFromContinuingOperations": "-63700000" }, "balance": { "goodwill": "0", "inventory": "564600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1838000000", "longTermDebt": "440900000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-242000000", "totalLiabilities": "1029700000", "otherCurrentAssets": "45600000", "totalCurrentAssets": "1117400000", "currentLongTermDebt": "None", "longTermInvestments": "113200000", "shortTermInvestments": "None", "currentNetReceivables": "312500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720600000", "currentAccountsPayable": "218700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505600000", "shortLongTermDebtTotal": "463400000", "totalShareholderEquity": "808300000", "capitalLeaseObligations": "22500000", "otherCurrentLiabilities": "132800000", "totalCurrentLiabilities": "370800000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "658900000", "cashAndShortTermInvestments": "194700000", "commonStockSharesOutstanding": "115100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "194700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49100000", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "56300000", "operatingCashflow": "5500000", "capitalExpenditures": "47400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91600000", "cashflowFromInvestment": "-47400000", "stockBasedCompensation": "-46300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1666500000, "cost_of_revenue": 1501600000, "gross_profit": 164900000, "research_and_development": 18000000, "selling_general_admin": 216900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55800000, "depreciation_amortisation": 53100000, "ebitda": -2700000, "interest_expense": 17100000, "interest_income": null, "other_non_operating": null, "pretax_income": -72900000, "tax_provision": -23800000, "effective_tax_rate": null, "net_income": -49100000, "net_income_continuing_ops": -63700000, "net_income_to_common": -49100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194700000, "short_term_investments": null, "net_receivables": 312500000, "inventory": 564600000, "other_current_assets": null, "total_current_assets": 1117400000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 720600000, "total_assets": 1838000000, "short_term_debt": 3900000, "accounts_payable": 218700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370800000, "long_term_debt": 440900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658900000, "total_liabilities": 1029700000, "total_debt": 444800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -242000000, "total_equity": 808300000, "shares_outstanding": 115100000, "operating_cash_flow": 5500000, "stock_based_compensation": -46300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47400000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91600000, "free_cash_flow": 52900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55800000", "ebitda": "-2700000", "netIncome": "-49100000", "grossProfit": "164900000", "depreciation": "None", "totalRevenue": "1666500000", "costOfRevenue": "1501600000", "interestIncome": "8000000", "incomeBeforeTax": "-72900000", "interestExpense": "17100000", "operatingIncome": "-56000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23800000", "reportedCurrency": "USD", "netInterestIncome": "-8700000", "nonInterestIncome": "None", "operatingExpenses": "220900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1501600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53100000", "sellingGeneralAndAdministrative": "216900000", "netIncomeFromContinuingOperations": "-63700000" }, "balance": { "goodwill": "0", "inventory": "564600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1838000000", "longTermDebt": "440900000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-242000000", "totalLiabilities": "1029700000", "otherCurrentAssets": "45600000", "totalCurrentAssets": "1117400000", "currentLongTermDebt": "None", "longTermInvestments": "113200000", "shortTermInvestments": "None", "currentNetReceivables": "312500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720600000", "currentAccountsPayable": "218700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505600000", "shortLongTermDebtTotal": "463400000", "totalShareholderEquity": "808300000", "capitalLeaseObligations": "22500000", "otherCurrentLiabilities": "132800000", "totalCurrentLiabilities": "370800000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "658900000", "cashAndShortTermInvestments": "194700000", "commonStockSharesOutstanding": "115100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "194700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49100000", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "56300000", "operatingCashflow": "5500000", "capitalExpenditures": "47400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91600000", "cashflowFromInvestment": "-47400000", "stockBasedCompensation": "-46300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1930200000, "cost_of_revenue": 1539100000, "gross_profit": 391100000, "ebit": 150800000, "ebitda": 207000000, "pretax_income": 133900000, "tax_provision": 29400000, "net_income": 104500000, "net_income_to_common": 104500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327800000, "total_current_assets": 1242200000, "total_assets": 1934400000, "short_term_debt": 4900000, "long_term_debt": 424100000, "total_debt": 429000000, "total_liabilities": 977200000, "total_equity": 957200000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81700000, "capital_expenditure": 63200000, "free_cash_flow": 144900000, "dividends_paid": 87800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287065, "ticker_id": 2422, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150800000", "ebitda": "207000000", "netIncome": "104500000", "grossProfit": "391100000", "depreciation": "None", "totalRevenue": "1930200000", "costOfRevenue": "1539100000", "interestIncome": "12800000", "incomeBeforeTax": "133900000", "interestExpense": "16900000", "operatingIncome": "159600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29400000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "231500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "4100000", "costofGoodsAndServicesSold": "1539100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56200000", "sellingGeneralAndAdministrative": "246400000", "netIncomeFromContinuingOperations": "104500000" }, "balance": { "goodwill": "None", "inventory": "608700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1934400000", "longTermDebt": "424100000", "shortTermDebt": "4900000", "treasuryStock": "-1400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-105400000", "totalLiabilities": "977200000", "otherCurrentAssets": "50600000", "totalCurrentAssets": "1242200000", "currentLongTermDebt": "1100000", "longTermInvestments": "116100000", "shortTermInvestments": "-112900000", "currentNetReceivables": "255100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "692200000", "currentAccountsPayable": "177200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "484500000", "shortLongTermDebtTotal": "446400000", "totalShareholderEquity": "957200000", "capitalLeaseObligations": "21200000", "otherCurrentLiabilities": "131300000", "totalCurrentLiabilities": "326700000", "otherNonCurrentLiabilities": "200000000", "totalNonCurrentLiabilities": "650500000", "cashAndShortTermInvestments": "327800000", "commonStockSharesOutstanding": "115500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327800000", "accumulatedDepreciationAmortizationPPE": "-1061400000" }, "cashflow": { "netIncome": "104500000", "profitLoss": "None", "dividendPayout": "87800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-198400000", "operatingCashflow": "81700000", "capitalExpenditures": "63200000", "changeInReceivables": "94400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91500000", "cashflowFromInvestment": "-63100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1930200000, "cost_of_revenue": 1539100000, "gross_profit": 391100000, "research_and_development": 15000000, "selling_general_admin": 246400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150800000, "depreciation_amortisation": 56200000, "ebitda": 207000000, "interest_expense": 16900000, "interest_income": null, "other_non_operating": null, "pretax_income": 133900000, "tax_provision": 29400000, "effective_tax_rate": null, "net_income": 104500000, "net_income_continuing_ops": 104500000, "net_income_to_common": 104500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327800000, "short_term_investments": -112900000, "net_receivables": 255100000, "inventory": 608700000, "other_current_assets": null, "total_current_assets": 1242200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 692200000, "total_assets": 1934400000, "short_term_debt": 4900000, "accounts_payable": 177200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326700000, "long_term_debt": 424100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 650500000, "total_liabilities": 977200000, "total_debt": 429000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105400000, "total_equity": 957200000, "shares_outstanding": 115500000, "operating_cash_flow": 81700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63100000, "dividends_paid": 87800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91500000, "free_cash_flow": 144900000, "net_change_in_cash": -72900000 }, "raw_data": { "income": { "ebit": "150800000", "ebitda": "207000000", "netIncome": "104500000", "grossProfit": "391100000", "depreciation": "None", "totalRevenue": "1930200000", "costOfRevenue": "1539100000", "interestIncome": "12800000", "incomeBeforeTax": "133900000", "interestExpense": "16900000", "operatingIncome": "159600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29400000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "231500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "4100000", "costofGoodsAndServicesSold": "1539100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56200000", "sellingGeneralAndAdministrative": "246400000", "netIncomeFromContinuingOperations": "104500000" }, "balance": { "goodwill": "None", "inventory": "608700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1934400000", "longTermDebt": "424100000", "shortTermDebt": "4900000", "treasuryStock": "-1400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-105400000", "totalLiabilities": "977200000", "otherCurrentAssets": "50600000", "totalCurrentAssets": "1242200000", "currentLongTermDebt": "1100000", "longTermInvestments": "116100000", "shortTermInvestments": "-112900000", "currentNetReceivables": "255100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "692200000", "currentAccountsPayable": "177200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "484500000", "shortLongTermDebtTotal": "446400000", "totalShareholderEquity": "957200000", "capitalLeaseObligations": "21200000", "otherCurrentLiabilities": "131300000", "totalCurrentLiabilities": "326700000", "otherNonCurrentLiabilities": "200000000", "totalNonCurrentLiabilities": "650500000", "cashAndShortTermInvestments": "327800000", "commonStockSharesOutstanding": "115500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327800000", "accumulatedDepreciationAmortizationPPE": "-1061400000" }, "cashflow": { "netIncome": "104500000", "profitLoss": "None", "dividendPayout": "87800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-198400000", "operatingCashflow": "81700000", "capitalExpenditures": "63200000", "changeInReceivables": "94400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91500000", "cashflowFromInvestment": "-63100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1939400000, "cost_of_revenue": 1493200000, "gross_profit": 446200000, "ebit": 173000000, "ebitda": 230900000, "pretax_income": 153400000, "tax_provision": 40500000, "net_income": 112900000, "net_income_to_common": 112900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406000000, "total_current_assets": 1258000000, "total_assets": 2012800000, "short_term_debt": 5100000, "long_term_debt": 449800000, "total_debt": 454900000, "total_liabilities": 1142600000, "total_equity": 870200000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 206500000, "capital_expenditure": 58600000, "free_cash_flow": 265100000, "dividends_paid": 83200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287070, "ticker_id": 2422, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173000000", "ebitda": "230900000", "netIncome": "112900000", "grossProfit": "446200000", "depreciation": "None", "totalRevenue": "1939400000", "costOfRevenue": "1493200000", "interestIncome": "17200000", "incomeBeforeTax": "153400000", "interestExpense": "19600000", "operatingIncome": "187100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "40500000", "reportedCurrency": "USD", "netInterestIncome": "-19200000", "nonInterestIncome": "None", "operatingExpenses": "259100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "1493200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57900000", "sellingGeneralAndAdministrative": "248900000", "netIncomeFromContinuingOperations": "112900000" }, "balance": { "goodwill": "None", "inventory": "432300000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "2012800000", "longTermDebt": "449800000", "shortTermDebt": "5100000", "treasuryStock": "-200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-122100000", "totalLiabilities": "1142600000", "otherCurrentAssets": "40600000", "totalCurrentAssets": "1258000000", "currentLongTermDebt": "1400000", "longTermInvestments": "106100000", "shortTermInvestments": "-102100000", "currentNetReceivables": "379100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "754800000", "currentAccountsPayable": "143600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503400000", "shortLongTermDebtTotal": "470700000", "totalShareholderEquity": "870200000", "capitalLeaseObligations": "19500000", "otherCurrentLiabilities": "127800000", "totalCurrentLiabilities": "288800000", "otherNonCurrentLiabilities": "375900000", "totalNonCurrentLiabilities": "853800000", "cashAndShortTermInvestments": "406000000", "commonStockSharesOutstanding": "115500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406000000", "accumulatedDepreciationAmortizationPPE": "-1087100000" }, "cashflow": { "netIncome": "112900000", "profitLoss": "None", "dividendPayout": "83200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "65800000", "operatingCashflow": "206500000", "capitalExpenditures": "58600000", "changeInReceivables": "-84900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86700000", "cashflowFromInvestment": "-58600000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1939400000, "cost_of_revenue": 1493200000, "gross_profit": 446200000, "research_and_development": 17000000, "selling_general_admin": 248900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173000000, "depreciation_amortisation": 57900000, "ebitda": 230900000, "interest_expense": 19600000, "interest_income": null, "other_non_operating": null, "pretax_income": 153400000, "tax_provision": 40500000, "effective_tax_rate": null, "net_income": 112900000, "net_income_continuing_ops": 112900000, "net_income_to_common": 112900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406000000, "short_term_investments": -102100000, "net_receivables": 379100000, "inventory": 432300000, "other_current_assets": null, "total_current_assets": 1258000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 754800000, "total_assets": 2012800000, "short_term_debt": 5100000, "accounts_payable": 143600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288800000, "long_term_debt": 449800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 853800000, "total_liabilities": 1142600000, "total_debt": 454900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122100000, "total_equity": 870200000, "shares_outstanding": 115500000, "operating_cash_flow": 206500000, "stock_based_compensation": 13700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58600000, "dividends_paid": 83200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86700000, "free_cash_flow": 265100000, "net_change_in_cash": 61200000 }, "raw_data": { "income": { "ebit": "173000000", "ebitda": "230900000", "netIncome": "112900000", "grossProfit": "446200000", "depreciation": "None", "totalRevenue": "1939400000", "costOfRevenue": "1493200000", "interestIncome": "17200000", "incomeBeforeTax": "153400000", "interestExpense": "19600000", "operatingIncome": "187100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "40500000", "reportedCurrency": "USD", "netInterestIncome": "-19200000", "nonInterestIncome": "None", "operatingExpenses": "259100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "1493200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57900000", "sellingGeneralAndAdministrative": "248900000", "netIncomeFromContinuingOperations": "112900000" }, "balance": { "goodwill": "None", "inventory": "432300000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "2012800000", "longTermDebt": "449800000", "shortTermDebt": "5100000", "treasuryStock": "-200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-122100000", "totalLiabilities": "1142600000", "otherCurrentAssets": "40600000", "totalCurrentAssets": "1258000000", "currentLongTermDebt": "1400000", "longTermInvestments": "106100000", "shortTermInvestments": "-102100000", "currentNetReceivables": "379100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "754800000", "currentAccountsPayable": "143600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503400000", "shortLongTermDebtTotal": "470700000", "totalShareholderEquity": "870200000", "capitalLeaseObligations": "19500000", "otherCurrentLiabilities": "127800000", "totalCurrentLiabilities": "288800000", "otherNonCurrentLiabilities": "375900000", "totalNonCurrentLiabilities": "853800000", "cashAndShortTermInvestments": "406000000", "commonStockSharesOutstanding": "115500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406000000", "accumulatedDepreciationAmortizationPPE": "-1087100000" }, "cashflow": { "netIncome": "112900000", "profitLoss": "None", "dividendPayout": "83200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "65800000", "operatingCashflow": "206500000", "capitalExpenditures": "58600000", "changeInReceivables": "-84900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86700000", "cashflowFromInvestment": "-58600000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1638800000, "cost_of_revenue": 1287600000, "gross_profit": 351200000, "ebit": 99000000, "ebitda": 163600000, "pretax_income": 80000000, "tax_provision": 16100000, "net_income": 63900000, "net_income_to_common": 63900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355300000, "total_current_assets": 1218300000, "total_assets": 2036700000, "short_term_debt": 7400000, "long_term_debt": 486700000, "total_debt": 494100000, "total_liabilities": 1240200000, "total_equity": 796500000, "shares_outstanding": 115600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102500000, "capital_expenditure": 62800000, "free_cash_flow": 165300000, "dividends_paid": 83200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287075, "ticker_id": 2422, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99000000", "ebitda": "163600000", "netIncome": "63900000", "grossProfit": "351200000", "depreciation": "None", "totalRevenue": "1638800000", "costOfRevenue": "1287600000", "interestIncome": "1800000", "incomeBeforeTax": "80000000", "interestExpense": "19000000", "operatingIncome": "116200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16100000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "1287600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64600000", "sellingGeneralAndAdministrative": "251800000", "netIncomeFromContinuingOperations": "63900000" }, "balance": { "goodwill": "None", "inventory": "519000000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "2036700000", "longTermDebt": "486700000", "shortTermDebt": "7400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-151800000", "totalLiabilities": "1240200000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1218300000", "currentLongTermDebt": "700000", "longTermInvestments": "103300000", "shortTermInvestments": "103000000", "currentNetReceivables": "323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "818400000", "currentAccountsPayable": "111000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "524600000", "shortLongTermDebtTotal": "512900000", "totalShareholderEquity": "796500000", "capitalLeaseObligations": "25500000", "otherCurrentLiabilities": "126100000", "totalCurrentLiabilities": "260200000", "otherNonCurrentLiabilities": "468700000", "totalNonCurrentLiabilities": "980000000", "cashAndShortTermInvestments": "355300000", "commonStockSharesOutstanding": "115600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "355300000", "accumulatedDepreciationAmortizationPPE": "-1111000000" }, "cashflow": { "netIncome": "63900000", "profitLoss": "None", "dividendPayout": "83200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "13300000", "operatingCashflow": "102500000", "capitalExpenditures": "62800000", "changeInReceivables": "-9000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85300000", "cashflowFromInvestment": "-61300000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1638800000, "cost_of_revenue": 1287600000, "gross_profit": 351200000, "research_and_development": 16000000, "selling_general_admin": 251800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99000000, "depreciation_amortisation": 64600000, "ebitda": 163600000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 80000000, "tax_provision": 16100000, "effective_tax_rate": null, "net_income": 63900000, "net_income_continuing_ops": 63900000, "net_income_to_common": 63900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355300000, "short_term_investments": 103000000, "net_receivables": 323000000, "inventory": 519000000, "other_current_assets": null, "total_current_assets": 1218300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 818400000, "total_assets": 2036700000, "short_term_debt": 7400000, "accounts_payable": 111000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260200000, "long_term_debt": 486700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 980000000, "total_liabilities": 1240200000, "total_debt": 494100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151800000, "total_equity": 796500000, "shares_outstanding": 115600000, "operating_cash_flow": 102500000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61300000, "dividends_paid": 83200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85300000, "free_cash_flow": 165300000, "net_change_in_cash": -44100000 }, "raw_data": { "income": { "ebit": "99000000", "ebitda": "163600000", "netIncome": "63900000", "grossProfit": "351200000", "depreciation": "None", "totalRevenue": "1638800000", "costOfRevenue": "1287600000", "interestIncome": "1800000", "incomeBeforeTax": "80000000", "interestExpense": "19000000", "operatingIncome": "116200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16100000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "1287600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64600000", "sellingGeneralAndAdministrative": "251800000", "netIncomeFromContinuingOperations": "63900000" }, "balance": { "goodwill": "None", "inventory": "519000000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "2036700000", "longTermDebt": "486700000", "shortTermDebt": "7400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-151800000", "totalLiabilities": "1240200000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1218300000", "currentLongTermDebt": "700000", "longTermInvestments": "103300000", "shortTermInvestments": "103000000", "currentNetReceivables": "323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "818400000", "currentAccountsPayable": "111000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "524600000", "shortLongTermDebtTotal": "512900000", "totalShareholderEquity": "796500000", "capitalLeaseObligations": "25500000", "otherCurrentLiabilities": "126100000", "totalCurrentLiabilities": "260200000", "otherNonCurrentLiabilities": "468700000", "totalNonCurrentLiabilities": "980000000", "cashAndShortTermInvestments": "355300000", "commonStockSharesOutstanding": "115600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "355300000", "accumulatedDepreciationAmortizationPPE": "-1111000000" }, "cashflow": { "netIncome": "63900000", "profitLoss": "None", "dividendPayout": "83200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "13300000", "operatingCashflow": "102500000", "capitalExpenditures": "62800000", "changeInReceivables": "-9000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85300000", "cashflowFromInvestment": "-61300000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1731100000, "cost_of_revenue": 1344900000, "gross_profit": 386200000, "ebit": 139800000, "ebitda": 194700000, "pretax_income": 121100000, "tax_provision": 34000000, "net_income": 87100000, "net_income_to_common": 87100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390800000, "total_current_assets": 1219700000, "total_assets": 1965800000, "short_term_debt": 7700000, "long_term_debt": 444000000, "total_debt": 451700000, "total_liabilities": 1149700000, "total_equity": 816100000, "shares_outstanding": 115800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160300000, "capital_expenditure": 55100000, "free_cash_flow": 215400000, "dividends_paid": 83400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287080, "ticker_id": 2422, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139800000", "ebitda": "194700000", "netIncome": "87100000", "grossProfit": "386200000", "depreciation": "None", "totalRevenue": "1731100000", "costOfRevenue": "1344900000", "interestIncome": "6700000", "incomeBeforeTax": "121100000", "interestExpense": "18700000", "operatingIncome": "145800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "240400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "6600000", "costofGoodsAndServicesSold": "1344900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54900000", "sellingGeneralAndAdministrative": "258500000", "netIncomeFromContinuingOperations": "87100000" }, "balance": { "goodwill": "None", "inventory": "503000000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1965800000", "longTermDebt": "444000000", "shortTermDebt": "7700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-132500000", "totalLiabilities": "1149700000", "otherCurrentAssets": "16500000", "totalCurrentAssets": "1219700000", "currentLongTermDebt": "1500000", "longTermInvestments": "90200000", "shortTermInvestments": "None", "currentNetReceivables": "309400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746100000", "currentAccountsPayable": "137200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490600000", "shortLongTermDebtTotal": "473900000", "totalShareholderEquity": "816100000", "capitalLeaseObligations": "28400000", "otherCurrentLiabilities": "115600000", "totalCurrentLiabilities": "270600000", "otherNonCurrentLiabilities": "414400000", "totalNonCurrentLiabilities": "879100000", "cashAndShortTermInvestments": "390800000", "commonStockSharesOutstanding": "115800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "390800000", "accumulatedDepreciationAmortizationPPE": "-1045400000" }, "cashflow": { "netIncome": "87100000", "profitLoss": "None", "dividendPayout": "83400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7100000", "operatingCashflow": "160300000", "capitalExpenditures": "55100000", "changeInReceivables": "-7500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87900000", "cashflowFromInvestment": "-52500000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1731100000, "cost_of_revenue": 1344900000, "gross_profit": 386200000, "research_and_development": 17000000, "selling_general_admin": 258500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139800000, "depreciation_amortisation": 54900000, "ebitda": 194700000, "interest_expense": 18700000, "interest_income": null, "other_non_operating": null, "pretax_income": 121100000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 87100000, "net_income_continuing_ops": 87100000, "net_income_to_common": 87100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 390800000, "short_term_investments": null, "net_receivables": 309400000, "inventory": 503000000, "other_current_assets": null, "total_current_assets": 1219700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 746100000, "total_assets": 1965800000, "short_term_debt": 7700000, "accounts_payable": 137200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270600000, "long_term_debt": 444000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 879100000, "total_liabilities": 1149700000, "total_debt": 451700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132500000, "total_equity": 816100000, "shares_outstanding": 115800000, "operating_cash_flow": 160300000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52500000, "dividends_paid": 83400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87900000, "free_cash_flow": 215400000, "net_change_in_cash": 19900000 }, "raw_data": { "income": { "ebit": "139800000", "ebitda": "194700000", "netIncome": "87100000", "grossProfit": "386200000", "depreciation": "None", "totalRevenue": "1731100000", "costOfRevenue": "1344900000", "interestIncome": "6700000", "incomeBeforeTax": "121100000", "interestExpense": "18700000", "operatingIncome": "145800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "240400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "6600000", "costofGoodsAndServicesSold": "1344900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54900000", "sellingGeneralAndAdministrative": "258500000", "netIncomeFromContinuingOperations": "87100000" }, "balance": { "goodwill": "None", "inventory": "503000000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1965800000", "longTermDebt": "444000000", "shortTermDebt": "7700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-132500000", "totalLiabilities": "1149700000", "otherCurrentAssets": "16500000", "totalCurrentAssets": "1219700000", "currentLongTermDebt": "1500000", "longTermInvestments": "90200000", "shortTermInvestments": "None", "currentNetReceivables": "309400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746100000", "currentAccountsPayable": "137200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490600000", "shortLongTermDebtTotal": "473900000", "totalShareholderEquity": "816100000", "capitalLeaseObligations": "28400000", "otherCurrentLiabilities": "115600000", "totalCurrentLiabilities": "270600000", "otherNonCurrentLiabilities": "414400000", "totalNonCurrentLiabilities": "879100000", "cashAndShortTermInvestments": "390800000", "commonStockSharesOutstanding": "115800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "390800000", "accumulatedDepreciationAmortizationPPE": "-1045400000" }, "cashflow": { "netIncome": "87100000", "profitLoss": "None", "dividendPayout": "83400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7100000", "operatingCashflow": "160300000", "capitalExpenditures": "55100000", "changeInReceivables": "-7500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87900000", "cashflowFromInvestment": "-52500000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 1661900000, "cost_of_revenue": 1099700000, "gross_profit": 562200000, "ebit": 305200000, "ebitda": 354900000, "pretax_income": 293800000, "tax_provision": 88800000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373300000, "total_current_assets": 1201400000, "total_assets": 1898100000, "short_term_debt": 1500000, "long_term_debt": 455100000, "total_debt": 456600000, "total_liabilities": 1058300000, "total_equity": 839800000, "shares_outstanding": 115900000, "goodwill_and_intangibles": 312500000 }, "cash_flow": { "operating_cash_flow": 188500000, "capital_expenditure": 56300000, "free_cash_flow": 244800000, "dividends_paid": 78800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287085, "ticker_id": 2422, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305200000", "ebitda": "354900000", "netIncome": "205000000", "grossProfit": "562200000", "depreciation": "None", "totalRevenue": "1661900000", "costOfRevenue": "1099700000", "interestIncome": "5500000", "incomeBeforeTax": "293800000", "interestExpense": "19500000", "operatingIncome": "330100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "88800000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "242200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "-1800000", "costofGoodsAndServicesSold": "1099700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49700000", "sellingGeneralAndAdministrative": "242800000", "netIncomeFromContinuingOperations": "205000000" }, "balance": { "goodwill": "None", "inventory": "497900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1898100000", "longTermDebt": "455100000", "shortTermDebt": "1500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "312500000", "reportedCurrency": "USD", "retainedEarnings": "-136200000", "totalLiabilities": "1058300000", "otherCurrentAssets": "17700000", "totalCurrentAssets": "1201400000", "currentLongTermDebt": "1500000", "longTermInvestments": "81300000", "shortTermInvestments": "None", "currentNetReceivables": "312500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696700000", "currentAccountsPayable": "119900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486400000", "shortLongTermDebtTotal": "456600000", "totalShareholderEquity": "839800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103000000", "totalCurrentLiabilities": "233400000", "otherNonCurrentLiabilities": "348300000", "totalNonCurrentLiabilities": "824900000", "cashAndShortTermInvestments": "373300000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "312500000", "cashAndCashEquivalentsAtCarryingValue": "373300000", "accumulatedDepreciationAmortizationPPE": "-1020900000" }, "cashflow": { "netIncome": "205000000", "profitLoss": "None", "dividendPayout": "78800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-135500000", "operatingCashflow": "188500000", "capitalExpenditures": "56300000", "changeInReceivables": "24100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80400000", "cashflowFromInvestment": "-42700000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1661900000, "cost_of_revenue": 1099700000, "gross_profit": 562200000, "research_and_development": 16000000, "selling_general_admin": 242800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305200000, "depreciation_amortisation": 49700000, "ebitda": 354900000, "interest_expense": 19500000, "interest_income": null, "other_non_operating": null, "pretax_income": 293800000, "tax_provision": 88800000, "effective_tax_rate": null, "net_income": 205000000, "net_income_continuing_ops": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373300000, "short_term_investments": null, "net_receivables": 312500000, "inventory": 497900000, "other_current_assets": null, "total_current_assets": 1201400000, "net_ppe": null, "goodwill": null, "intangible_assets": 312500000, "goodwill_and_intangibles": 312500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 696700000, "total_assets": 1898100000, "short_term_debt": 1500000, "accounts_payable": 119900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233400000, "long_term_debt": 455100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 824900000, "total_liabilities": 1058300000, "total_debt": 456600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136200000, "total_equity": 839800000, "shares_outstanding": 115900000, "operating_cash_flow": 188500000, "stock_based_compensation": 19700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42700000, "dividends_paid": 78800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80400000, "free_cash_flow": 244800000, "net_change_in_cash": 65400000 }, "raw_data": { "income": { "ebit": "305200000", "ebitda": "354900000", "netIncome": "205000000", "grossProfit": "562200000", "depreciation": "None", "totalRevenue": "1661900000", "costOfRevenue": "1099700000", "interestIncome": "5500000", "incomeBeforeTax": "293800000", "interestExpense": "19500000", "operatingIncome": "330100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "88800000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "242200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "-1800000", "costofGoodsAndServicesSold": "1099700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49700000", "sellingGeneralAndAdministrative": "242800000", "netIncomeFromContinuingOperations": "205000000" }, "balance": { "goodwill": "None", "inventory": "497900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1898100000", "longTermDebt": "455100000", "shortTermDebt": "1500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "312500000", "reportedCurrency": "USD", "retainedEarnings": "-136200000", "totalLiabilities": "1058300000", "otherCurrentAssets": "17700000", "totalCurrentAssets": "1201400000", "currentLongTermDebt": "1500000", "longTermInvestments": "81300000", "shortTermInvestments": "None", "currentNetReceivables": "312500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696700000", "currentAccountsPayable": "119900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486400000", "shortLongTermDebtTotal": "456600000", "totalShareholderEquity": "839800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103000000", "totalCurrentLiabilities": "233400000", "otherNonCurrentLiabilities": "348300000", "totalNonCurrentLiabilities": "824900000", "cashAndShortTermInvestments": "373300000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "312500000", "cashAndCashEquivalentsAtCarryingValue": "373300000", "accumulatedDepreciationAmortizationPPE": "-1020900000" }, "cashflow": { "netIncome": "205000000", "profitLoss": "None", "dividendPayout": "78800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-135500000", "operatingCashflow": "188500000", "capitalExpenditures": "56300000", "changeInReceivables": "24100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80400000", "cashflowFromInvestment": "-42700000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 509800000, "cost_of_revenue": 426500000, "gross_profit": 83300000, "ebit": 18000000, "ebitda": 34600000, "pretax_income": -2000000, "tax_provision": 2800000, "net_income": -4800000, "net_income_to_common": -4800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28200000, "total_current_assets": 988500000, "total_assets": 1798300000, "short_term_debt": 3900000, "long_term_debt": 602700000, "total_debt": 606600000, "total_liabilities": 1053300000, "total_equity": 745000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": -51300000, "capital_expenditure": 10200000, "free_cash_flow": -41100000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287048, "ticker_id": 2422, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18000000", "ebitda": "34600000", "netIncome": "-4800000", "grossProfit": "83300000", "depreciation": "None", "totalRevenue": "509800000", "costOfRevenue": "426500000", "interestIncome": "200000", "incomeBeforeTax": "-2000000", "interestExpense": "14300000", "operatingIncome": "18000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-14100000", "nonInterestIncome": "None", "operatingExpenses": "65300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16600000", "sellingGeneralAndAdministrative": "63600000", "netIncomeFromContinuingOperations": "-4800000" }, "balance": { "goodwill": "2600000", "inventory": "549300000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1798300000", "longTermDebt": "602700000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-355500000", "totalLiabilities": "1053300000", "otherCurrentAssets": "36600000", "totalCurrentAssets": "988500000", "currentLongTermDebt": "None", "longTermInvestments": "2100000", "shortTermInvestments": "None", "currentNetReceivables": "374400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809800000", "currentAccountsPayable": "201300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621500000", "totalShareholderEquity": "745000000", "capitalLeaseObligations": "18800000", "otherCurrentLiabilities": "91600000", "totalCurrentLiabilities": "311000000", "otherNonCurrentLiabilities": "8200000", "totalNonCurrentLiabilities": "742300000", "cashAndShortTermInvestments": "28200000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4800000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "72500000", "operatingCashflow": "-51300000", "capitalExpenditures": "10200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53100000", "cashflowFromInvestment": "-10200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509800000, "cost_of_revenue": 426500000, "gross_profit": 83300000, "research_and_development": null, "selling_general_admin": 63600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18000000, "depreciation_amortisation": 16600000, "ebitda": 34600000, "interest_expense": 14300000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": 2800000, "effective_tax_rate": null, "net_income": -4800000, "net_income_continuing_ops": -4800000, "net_income_to_common": -4800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28200000, "short_term_investments": null, "net_receivables": 374400000, "inventory": 549300000, "other_current_assets": null, "total_current_assets": 988500000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 809800000, "total_assets": 1798300000, "short_term_debt": 3900000, "accounts_payable": 201300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311000000, "long_term_debt": 602700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 742300000, "total_liabilities": 1053300000, "total_debt": 606600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355500000, "total_equity": 745000000, "shares_outstanding": 115000000, "operating_cash_flow": -51300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10200000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53100000, "free_cash_flow": -41100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18000000", "ebitda": "34600000", "netIncome": "-4800000", "grossProfit": "83300000", "depreciation": "None", "totalRevenue": "509800000", "costOfRevenue": "426500000", "interestIncome": "200000", "incomeBeforeTax": "-2000000", "interestExpense": "14300000", "operatingIncome": "18000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-14100000", "nonInterestIncome": "None", "operatingExpenses": "65300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16600000", "sellingGeneralAndAdministrative": "63600000", "netIncomeFromContinuingOperations": "-4800000" }, "balance": { "goodwill": "2600000", "inventory": "549300000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1798300000", "longTermDebt": "602700000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-355500000", "totalLiabilities": "1053300000", "otherCurrentAssets": "36600000", "totalCurrentAssets": "988500000", "currentLongTermDebt": "None", "longTermInvestments": "2100000", "shortTermInvestments": "None", "currentNetReceivables": "374400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809800000", "currentAccountsPayable": "201300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621500000", "totalShareholderEquity": "745000000", "capitalLeaseObligations": "18800000", "otherCurrentLiabilities": "91600000", "totalCurrentLiabilities": "311000000", "otherNonCurrentLiabilities": "8200000", "totalNonCurrentLiabilities": "742300000", "cashAndShortTermInvestments": "28200000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4800000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "72500000", "operatingCashflow": "-51300000", "capitalExpenditures": "10200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53100000", "cashflowFromInvestment": "-10200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 418300000, "cost_of_revenue": 421900000, "gross_profit": -3600000, "ebit": -73800000, "ebitda": -56800000, "pretax_income": -88300000, "tax_provision": -5500000, "net_income": -82800000, "net_income_to_common": -82800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 994500000, "total_assets": 1816800000, "short_term_debt": 4200000, "long_term_debt": 557400000, "total_debt": 561600000, "total_liabilities": 1065700000, "total_equity": 751100000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 93600000, "capital_expenditure": 10199999, "free_cash_flow": 103799999, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287049, "ticker_id": 2422, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-73800000", "ebitda": "-56800000", "netIncome": "-82800000", "grossProfit": "-3600000", "depreciation": "None", "totalRevenue": "418300000", "costOfRevenue": "421900000", "interestIncome": "300000", "incomeBeforeTax": "-88300000", "interestExpense": "14500000", "operatingIncome": "-65300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5500000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "61700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000000", "sellingGeneralAndAdministrative": "82100000", "netIncomeFromContinuingOperations": "-82800000" }, "balance": { "goodwill": "2600000", "inventory": "628600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1816800000", "longTermDebt": "557400000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-344900000", "totalLiabilities": "1065700000", "otherCurrentAssets": "669700000", "totalCurrentAssets": "994500000", "currentLongTermDebt": "None", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "822300000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744200000", "shortLongTermDebtTotal": "577300000", "totalShareholderEquity": "751100000", "capitalLeaseObligations": "19900000", "otherCurrentLiabilities": "126200000", "totalCurrentLiabilities": "368800000", "otherNonCurrentLiabilities": "2700000", "totalNonCurrentLiabilities": "696900000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82800000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "32300000", "operatingCashflow": "93600000", "capitalExpenditures": "10199999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77700000", "cashflowFromInvestment": "-10199999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418300000, "cost_of_revenue": 421900000, "gross_profit": -3600000, "research_and_development": null, "selling_general_admin": 82100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -73800000, "depreciation_amortisation": 17000000, "ebitda": -56800000, "interest_expense": 14500000, "interest_income": null, "other_non_operating": null, "pretax_income": -88300000, "tax_provision": -5500000, "effective_tax_rate": null, "net_income": -82800000, "net_income_continuing_ops": -82800000, "net_income_to_common": -82800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37000000, "short_term_investments": null, "net_receivables": 287800000, "inventory": 628600000, "other_current_assets": null, "total_current_assets": 994500000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 822300000, "total_assets": 1816800000, "short_term_debt": 4200000, "accounts_payable": 224000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368800000, "long_term_debt": 557400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 696900000, "total_liabilities": 1065700000, "total_debt": 561600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344900000, "total_equity": 751100000, "shares_outstanding": 115000000, "operating_cash_flow": 93600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10199999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10199999, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77700000, "free_cash_flow": 103799999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-73800000", "ebitda": "-56800000", "netIncome": "-82800000", "grossProfit": "-3600000", "depreciation": "None", "totalRevenue": "418300000", "costOfRevenue": "421900000", "interestIncome": "300000", "incomeBeforeTax": "-88300000", "interestExpense": "14500000", "operatingIncome": "-65300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5500000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "61700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000000", "sellingGeneralAndAdministrative": "82100000", "netIncomeFromContinuingOperations": "-82800000" }, "balance": { "goodwill": "2600000", "inventory": "628600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1816800000", "longTermDebt": "557400000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-344900000", "totalLiabilities": "1065700000", "otherCurrentAssets": "669700000", "totalCurrentAssets": "994500000", "currentLongTermDebt": "None", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "822300000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744200000", "shortLongTermDebtTotal": "577300000", "totalShareholderEquity": "751100000", "capitalLeaseObligations": "19900000", "otherCurrentLiabilities": "126200000", "totalCurrentLiabilities": "368800000", "otherNonCurrentLiabilities": "2700000", "totalNonCurrentLiabilities": "696900000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82800000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "32300000", "operatingCashflow": "93600000", "capitalExpenditures": "10199999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77700000", "cashflowFromInvestment": "-10199999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 456900000, "cost_of_revenue": 409900000, "gross_profit": 47000000, "ebit": -15000000, "ebitda": 1800000, "pretax_income": -29100000, "tax_provision": 7900000, "net_income": -37000000, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27700000, "total_current_assets": 1070400000, "total_assets": 1909700000, "short_term_debt": 4400000, "long_term_debt": 626200000, "total_debt": 630600000, "total_liabilities": 1105000000, "total_equity": 804700000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": -7900000, "capital_expenditure": 9500000, "free_cash_flow": 1600000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287051, "ticker_id": 2422, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15000000", "ebitda": "1800000", "netIncome": "-37000000", "grossProfit": "47000000", "depreciation": "None", "totalRevenue": "456900000", "costOfRevenue": "409900000", "interestIncome": "200000", "incomeBeforeTax": "-29100000", "interestExpense": "14100000", "operatingIncome": "-17300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "64300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "61600000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "2600000", "inventory": "659100000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1909700000", "longTermDebt": "626200000", "shortTermDebt": "4400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-256400000", "totalLiabilities": "1105000000", "otherCurrentAssets": "49300000", "totalCurrentAssets": "1070400000", "currentLongTermDebt": "None", "longTermInvestments": "2300000", "shortTermInvestments": "None", "currentNetReceivables": "334300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839300000", "currentAccountsPayable": "161000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "746700000", "shortLongTermDebtTotal": "647100000", "totalShareholderEquity": "804700000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "279200000", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "825800000", "cashAndShortTermInvestments": "27700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "24200000", "operatingCashflow": "-7900000", "capitalExpenditures": "9500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26000000", "cashflowFromInvestment": "-9500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456900000, "cost_of_revenue": 409900000, "gross_profit": 47000000, "research_and_development": null, "selling_general_admin": 61600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15000000, "depreciation_amortisation": 16800000, "ebitda": 1800000, "interest_expense": 14100000, "interest_income": null, "other_non_operating": null, "pretax_income": -29100000, "tax_provision": 7900000, "effective_tax_rate": null, "net_income": -37000000, "net_income_continuing_ops": -37000000, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27700000, "short_term_investments": null, "net_receivables": 334300000, "inventory": 659100000, "other_current_assets": null, "total_current_assets": 1070400000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 839300000, "total_assets": 1909700000, "short_term_debt": 4400000, "accounts_payable": 161000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279200000, "long_term_debt": 626200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 825800000, "total_liabilities": 1105000000, "total_debt": 630600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256400000, "total_equity": 804700000, "shares_outstanding": 115000000, "operating_cash_flow": -7900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9500000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26000000, "free_cash_flow": 1600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15000000", "ebitda": "1800000", "netIncome": "-37000000", "grossProfit": "47000000", "depreciation": "None", "totalRevenue": "456900000", "costOfRevenue": "409900000", "interestIncome": "200000", "incomeBeforeTax": "-29100000", "interestExpense": "14100000", "operatingIncome": "-17300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "64300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "61600000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "2600000", "inventory": "659100000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1909700000", "longTermDebt": "626200000", "shortTermDebt": "4400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-256400000", "totalLiabilities": "1105000000", "otherCurrentAssets": "49300000", "totalCurrentAssets": "1070400000", "currentLongTermDebt": "None", "longTermInvestments": "2300000", "shortTermInvestments": "None", "currentNetReceivables": "334300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839300000", "currentAccountsPayable": "161000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "746700000", "shortLongTermDebtTotal": "647100000", "totalShareholderEquity": "804700000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "279200000", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "825800000", "cashAndShortTermInvestments": "27700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "24200000", "operatingCashflow": "-7900000", "capitalExpenditures": "9500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26000000", "cashflowFromInvestment": "-9500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 494400000, "cost_of_revenue": 431600000, "gross_profit": 62800000, "ebit": 7100000, "ebitda": 23200000, "pretax_income": -5700000, "tax_provision": 3500000, "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": 18900000, "total_current_assets": 1087600000, "total_assets": 1940400000, "short_term_debt": 92100000, "long_term_debt": 501400000, "total_debt": 593500000, "total_liabilities": 1093600000, "total_equity": 846800000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 20700000, "capital_expenditure": 23200000, "free_cash_flow": 43900000, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287052, "ticker_id": 2422, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7100000", "ebitda": "23200000", "netIncome": "-9200000", "grossProfit": "62800000", "depreciation": "None", "totalRevenue": "494400000", "costOfRevenue": "431600000", "interestIncome": "300000", "incomeBeforeTax": "-5700000", "interestExpense": "12800000", "operatingIncome": "7400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "55400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "62100000", "netIncomeFromContinuingOperations": "-9200000" }, "balance": { "goodwill": "2600000", "inventory": "683500000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1940400000", "longTermDebt": "501400000", "shortTermDebt": "92100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-213600000", "totalLiabilities": "1093600000", "otherCurrentAssets": "38100000", "totalCurrentAssets": "1087600000", "currentLongTermDebt": "87900000", "longTermInvestments": "2400000", "shortTermInvestments": "None", "currentNetReceivables": "347100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "852800000", "currentAccountsPayable": "187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "752700000", "shortLongTermDebtTotal": "610600000", "totalShareholderEquity": "846800000", "capitalLeaseObligations": "21300000", "otherCurrentLiabilities": "101700000", "totalCurrentLiabilities": "390200000", "otherNonCurrentLiabilities": "7400000", "totalNonCurrentLiabilities": "703400000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9200000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "47700000", "operatingCashflow": "20700000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13200000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494400000, "cost_of_revenue": 431600000, "gross_profit": 62800000, "research_and_development": null, "selling_general_admin": 62100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7100000, "depreciation_amortisation": 16100000, "ebitda": 23200000, "interest_expense": 12800000, "interest_income": null, "other_non_operating": null, "pretax_income": -5700000, "tax_provision": 3500000, "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": 18900000, "short_term_investments": null, "net_receivables": 347100000, "inventory": 683500000, "other_current_assets": null, "total_current_assets": 1087600000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 852800000, "total_assets": 1940400000, "short_term_debt": 92100000, "accounts_payable": 187000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 390200000, "long_term_debt": 501400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 703400000, "total_liabilities": 1093600000, "total_debt": 593500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213600000, "total_equity": 846800000, "shares_outstanding": 115000000, "operating_cash_flow": 20700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11200000, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13200000, "free_cash_flow": 43900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7100000", "ebitda": "23200000", "netIncome": "-9200000", "grossProfit": "62800000", "depreciation": "None", "totalRevenue": "494400000", "costOfRevenue": "431600000", "interestIncome": "300000", "incomeBeforeTax": "-5700000", "interestExpense": "12800000", "operatingIncome": "7400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "55400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "62100000", "netIncomeFromContinuingOperations": "-9200000" }, "balance": { "goodwill": "2600000", "inventory": "683500000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1940400000", "longTermDebt": "501400000", "shortTermDebt": "92100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-213600000", "totalLiabilities": "1093600000", "otherCurrentAssets": "38100000", "totalCurrentAssets": "1087600000", "currentLongTermDebt": "87900000", "longTermInvestments": "2400000", "shortTermInvestments": "None", "currentNetReceivables": "347100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "852800000", "currentAccountsPayable": "187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "752700000", "shortLongTermDebtTotal": "610600000", "totalShareholderEquity": "846800000", "capitalLeaseObligations": "21300000", "otherCurrentLiabilities": "101700000", "totalCurrentLiabilities": "390200000", "otherNonCurrentLiabilities": "7400000", "totalNonCurrentLiabilities": "703400000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9200000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "47700000", "operatingCashflow": "20700000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13200000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 489800000, "cost_of_revenue": 383000000, "gross_profit": 106800000, "ebit": 37300000, "ebitda": 52200000, "pretax_income": 25700000, "tax_provision": 7600000, "net_income": 18100000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20500000, "total_current_assets": 1126000000, "total_assets": 1946000000, "short_term_debt": 85100000, "long_term_debt": 476000000, "total_debt": 561100000, "total_liabilities": 1099000000, "total_equity": 847000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": -102400000, "capital_expenditure": 12000000, "free_cash_flow": -90400000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287053, "ticker_id": 2422, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37300000", "ebitda": "52200000", "netIncome": "18100000", "grossProfit": "106800000", "depreciation": "None", "totalRevenue": "489800000", "costOfRevenue": "383000000", "interestIncome": "400000", "incomeBeforeTax": "25700000", "interestExpense": "11600000", "operatingIncome": "38400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "68400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "61600000", "netIncomeFromContinuingOperations": "18100000" }, "balance": { "goodwill": "2600000", "inventory": "699800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1946000000", "longTermDebt": "476000000", "shortTermDebt": "85100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-198700000", "totalLiabilities": "1099000000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "1126000000", "currentLongTermDebt": "81200000", "longTermInvestments": "2400000", "shortTermInvestments": "None", "currentNetReceivables": "355400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "820000000", "currentAccountsPayable": "205200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726400000", "shortLongTermDebtTotal": "578100000", "totalShareholderEquity": "847000000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "94500000", "totalCurrentLiabilities": "430300000", "otherNonCurrentLiabilities": "7100000", "totalNonCurrentLiabilities": "668700000", "cashAndShortTermInvestments": "20500000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18100000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27200000", "operatingCashflow": "-102400000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27100000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489800000, "cost_of_revenue": 383000000, "gross_profit": 106800000, "research_and_development": null, "selling_general_admin": 61600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37300000, "depreciation_amortisation": 14900000, "ebitda": 52200000, "interest_expense": 11600000, "interest_income": null, "other_non_operating": null, "pretax_income": 25700000, "tax_provision": 7600000, "effective_tax_rate": null, "net_income": 18100000, "net_income_continuing_ops": 18100000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20500000, "short_term_investments": null, "net_receivables": 355400000, "inventory": 699800000, "other_current_assets": null, "total_current_assets": 1126000000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 820000000, "total_assets": 1946000000, "short_term_debt": 85100000, "accounts_payable": 205200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 430300000, "long_term_debt": 476000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 668700000, "total_liabilities": 1099000000, "total_debt": 561100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -198700000, "total_equity": 847000000, "shares_outstanding": 115000000, "operating_cash_flow": -102400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12000000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27100000, "free_cash_flow": -90400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37300000", "ebitda": "52200000", "netIncome": "18100000", "grossProfit": "106800000", "depreciation": "None", "totalRevenue": "489800000", "costOfRevenue": "383000000", "interestIncome": "400000", "incomeBeforeTax": "25700000", "interestExpense": "11600000", "operatingIncome": "38400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "68400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "61600000", "netIncomeFromContinuingOperations": "18100000" }, "balance": { "goodwill": "2600000", "inventory": "699800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1946000000", "longTermDebt": "476000000", "shortTermDebt": "85100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-198700000", "totalLiabilities": "1099000000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "1126000000", "currentLongTermDebt": "81200000", "longTermInvestments": "2400000", "shortTermInvestments": "None", "currentNetReceivables": "355400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "820000000", "currentAccountsPayable": "205200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726400000", "shortLongTermDebtTotal": "578100000", "totalShareholderEquity": "847000000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "94500000", "totalCurrentLiabilities": "430300000", "otherNonCurrentLiabilities": "7100000", "totalNonCurrentLiabilities": "668700000", "cashAndShortTermInvestments": "20500000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18100000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27200000", "operatingCashflow": "-102400000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27100000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 423100000, "cost_of_revenue": 336700000, "gross_profit": 86400000, "ebit": 27600000, "ebitda": 42700000, "pretax_income": 15500000, "tax_provision": 28700000, "net_income": -13200000, "net_income_to_common": -13200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106700000, "total_current_assets": 1105300000, "total_assets": 1913500000, "short_term_debt": 81800000, "long_term_debt": 429100000, "total_debt": 510900000, "total_liabilities": 1096500000, "total_equity": 817000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 49300000, "capital_expenditure": 12300000, "free_cash_flow": 61600000, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287054, "ticker_id": 2422, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27600000", "ebitda": "42700000", "netIncome": "-13200000", "grossProfit": "86400000", "depreciation": "None", "totalRevenue": "423100000", "costOfRevenue": "336700000", "interestIncome": "1000000", "incomeBeforeTax": "15500000", "interestExpense": "12100000", "operatingIncome": "28600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28700000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "57800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15100000", "sellingGeneralAndAdministrative": "112700000", "netIncomeFromContinuingOperations": "-13200000" }, "balance": { "goodwill": "2600000", "inventory": "656700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1913500000", "longTermDebt": "429100000", "shortTermDebt": "81800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-211000000", "totalLiabilities": "1096500000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "1105300000", "currentLongTermDebt": "78300000", "longTermInvestments": "3400000", "shortTermInvestments": "None", "currentNetReceivables": "291600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "808200000", "currentAccountsPayable": "232400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714700000", "shortLongTermDebtTotal": "528000000", "totalShareholderEquity": "817000000", "capitalLeaseObligations": "20600000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "476600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "619900000", "cashAndShortTermInvestments": "106700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13200000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-137000000", "operatingCashflow": "49300000", "capitalExpenditures": "12300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20700000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423100000, "cost_of_revenue": 336700000, "gross_profit": 86400000, "research_and_development": null, "selling_general_admin": 112700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27600000, "depreciation_amortisation": 15100000, "ebitda": 42700000, "interest_expense": 12100000, "interest_income": null, "other_non_operating": null, "pretax_income": 15500000, "tax_provision": 28700000, "effective_tax_rate": null, "net_income": -13200000, "net_income_continuing_ops": -13200000, "net_income_to_common": -13200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106700000, "short_term_investments": null, "net_receivables": 291600000, "inventory": 656700000, "other_current_assets": null, "total_current_assets": 1105300000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 808200000, "total_assets": 1913500000, "short_term_debt": 81800000, "accounts_payable": 232400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 476600000, "long_term_debt": 429100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 619900000, "total_liabilities": 1096500000, "total_debt": 510900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211000000, "total_equity": 817000000, "shares_outstanding": 115000000, "operating_cash_flow": 49300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12300000, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20700000, "free_cash_flow": 61600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27600000", "ebitda": "42700000", "netIncome": "-13200000", "grossProfit": "86400000", "depreciation": "None", "totalRevenue": "423100000", "costOfRevenue": "336700000", "interestIncome": "1000000", "incomeBeforeTax": "15500000", "interestExpense": "12100000", "operatingIncome": "28600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28700000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "57800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15100000", "sellingGeneralAndAdministrative": "112700000", "netIncomeFromContinuingOperations": "-13200000" }, "balance": { "goodwill": "2600000", "inventory": "656700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1913500000", "longTermDebt": "429100000", "shortTermDebt": "81800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-211000000", "totalLiabilities": "1096500000", "otherCurrentAssets": "50300000", "totalCurrentAssets": "1105300000", "currentLongTermDebt": "78300000", "longTermInvestments": "3400000", "shortTermInvestments": "None", "currentNetReceivables": "291600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "808200000", "currentAccountsPayable": "232400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714700000", "shortLongTermDebtTotal": "528000000", "totalShareholderEquity": "817000000", "capitalLeaseObligations": "20600000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "476600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "619900000", "cashAndShortTermInvestments": "106700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13200000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-137000000", "operatingCashflow": "49300000", "capitalExpenditures": "12300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20700000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 484700000, "cost_of_revenue": 383500000, "gross_profit": 101200000, "ebit": 106300000, "ebitda": 128400000, "pretax_income": 94500000, "tax_provision": 22700000, "net_income": 71800000, "net_income_to_common": 71800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94800000, "total_current_assets": 1067800000, "total_assets": 1921600000, "short_term_debt": 87600000, "long_term_debt": 470400000, "total_debt": 558000000, "total_liabilities": 1074200000, "total_equity": 847400000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 28300000, "capital_expenditure": 9100000, "free_cash_flow": 37400000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287056, "ticker_id": 2422, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106300000", "ebitda": "128400000", "netIncome": "71800000", "grossProfit": "101200000", "depreciation": "None", "totalRevenue": "484700000", "costOfRevenue": "383500000", "interestIncome": "1100000", "incomeBeforeTax": "94500000", "interestExpense": "11800000", "operatingIncome": "38900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22700000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "62300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22100000", "sellingGeneralAndAdministrative": "62300000", "netIncomeFromContinuingOperations": "71800000" }, "balance": { "goodwill": "2600000", "inventory": "548600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1921600000", "longTermDebt": "470400000", "shortTermDebt": "87600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-192100000", "totalLiabilities": "1074200000", "otherCurrentAssets": "57900000", "totalCurrentAssets": "1067800000", "currentLongTermDebt": "83900000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "366500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853800000", "currentAccountsPayable": "155200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742900000", "shortLongTermDebtTotal": "576100000", "totalShareholderEquity": "847400000", "capitalLeaseObligations": "21800000", "otherCurrentLiabilities": "137800000", "totalCurrentLiabilities": "398300000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "675900000", "cashAndShortTermInvestments": "94800000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71800000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "28300000", "capitalExpenditures": "9100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95600000", "cashflowFromInvestment": "-165900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 484700000, "cost_of_revenue": 383500000, "gross_profit": 101200000, "research_and_development": null, "selling_general_admin": 62300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106300000, "depreciation_amortisation": 22100000, "ebitda": 128400000, "interest_expense": 11800000, "interest_income": null, "other_non_operating": null, "pretax_income": 94500000, "tax_provision": 22700000, "effective_tax_rate": null, "net_income": 71800000, "net_income_continuing_ops": 71800000, "net_income_to_common": 71800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94800000, "short_term_investments": null, "net_receivables": 366500000, "inventory": 548600000, "other_current_assets": null, "total_current_assets": 1067800000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": null, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 853800000, "total_assets": 1921600000, "short_term_debt": 87600000, "accounts_payable": 155200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398300000, "long_term_debt": 470400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 675900000, "total_liabilities": 1074200000, "total_debt": 558000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -192100000, "total_equity": 847400000, "shares_outstanding": 115000000, "operating_cash_flow": 28300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165900000, "dividends_paid": 5800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95600000, "free_cash_flow": 37400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106300000", "ebitda": "128400000", "netIncome": "71800000", "grossProfit": "101200000", "depreciation": "None", "totalRevenue": "484700000", "costOfRevenue": "383500000", "interestIncome": "1100000", "incomeBeforeTax": "94500000", "interestExpense": "11800000", "operatingIncome": "38900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22700000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "62300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22100000", "sellingGeneralAndAdministrative": "62300000", "netIncomeFromContinuingOperations": "71800000" }, "balance": { "goodwill": "2600000", "inventory": "548600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1921600000", "longTermDebt": "470400000", "shortTermDebt": "87600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-192100000", "totalLiabilities": "1074200000", "otherCurrentAssets": "57900000", "totalCurrentAssets": "1067800000", "currentLongTermDebt": "83900000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "366500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853800000", "currentAccountsPayable": "155200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742900000", "shortLongTermDebtTotal": "576100000", "totalShareholderEquity": "847400000", "capitalLeaseObligations": "21800000", "otherCurrentLiabilities": "137800000", "totalCurrentLiabilities": "398300000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "675900000", "cashAndShortTermInvestments": "94800000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71800000", "profitLoss": "None", "dividendPayout": "5800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "28300000", "capitalExpenditures": "9100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95600000", "cashflowFromInvestment": "-165900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 500500000, "cost_of_revenue": 400300000, "gross_profit": 100200000, "ebit": 37800000, "ebitda": 57200000, "pretax_income": 28000000, "tax_provision": 8500000, "net_income": 19500000, "net_income_to_common": 19500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133800000, "total_current_assets": 987200000, "total_assets": 1656900000, "short_term_debt": 3700000, "long_term_debt": 423700000, "total_debt": 427400000, "total_liabilities": 882300000, "total_equity": 774600000, "shares_outstanding": 115000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37300000, "capital_expenditure": 3400000, "free_cash_flow": 40700000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287057, "ticker_id": 2422, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37800000", "ebitda": "57200000", "netIncome": "19500000", "grossProfit": "100200000", "depreciation": "None", "totalRevenue": "500500000", "costOfRevenue": "400300000", "interestIncome": "2100000", "incomeBeforeTax": "28000000", "interestExpense": "9800000", "operatingIncome": "35900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8500000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "64300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "57900000", "netIncomeFromContinuingOperations": "19500000" }, "balance": { "goodwill": "None", "inventory": "447200000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1656900000", "longTermDebt": "423700000", "shortTermDebt": "3700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-258100000", "totalLiabilities": "882300000", "otherCurrentAssets": "35600000", "totalCurrentAssets": "987200000", "currentLongTermDebt": "None", "longTermInvestments": "103800000", "shortTermInvestments": "None", "currentNetReceivables": "370600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669700000", "currentAccountsPayable": "129900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445500000", "totalShareholderEquity": "774600000", "capitalLeaseObligations": "21800000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "273100000", "otherNonCurrentLiabilities": "10600000", "totalNonCurrentLiabilities": "609200000", "cashAndShortTermInvestments": "133800000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19500000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "37300000", "capitalExpenditures": "3400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21800000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500500000, "cost_of_revenue": 400300000, "gross_profit": 100200000, "research_and_development": null, "selling_general_admin": 57900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37800000, "depreciation_amortisation": 19400000, "ebitda": 57200000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": 28000000, "tax_provision": 8500000, "effective_tax_rate": null, "net_income": 19500000, "net_income_continuing_ops": 19500000, "net_income_to_common": 19500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133800000, "short_term_investments": null, "net_receivables": 370600000, "inventory": 447200000, "other_current_assets": null, "total_current_assets": 987200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 669700000, "total_assets": 1656900000, "short_term_debt": 3700000, "accounts_payable": 129900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273100000, "long_term_debt": 423700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 609200000, "total_liabilities": 882300000, "total_debt": 427400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258100000, "total_equity": 774600000, "shares_outstanding": 115000000, "operating_cash_flow": 37300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3400000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21800000, "free_cash_flow": 40700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37800000", "ebitda": "57200000", "netIncome": "19500000", "grossProfit": "100200000", "depreciation": "None", "totalRevenue": "500500000", "costOfRevenue": "400300000", "interestIncome": "2100000", "incomeBeforeTax": "28000000", "interestExpense": "9800000", "operatingIncome": "35900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8500000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "64300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "57900000", "netIncomeFromContinuingOperations": "19500000" }, "balance": { "goodwill": "None", "inventory": "447200000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1656900000", "longTermDebt": "423700000", "shortTermDebt": "3700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-258100000", "totalLiabilities": "882300000", "otherCurrentAssets": "35600000", "totalCurrentAssets": "987200000", "currentLongTermDebt": "None", "longTermInvestments": "103800000", "shortTermInvestments": "None", "currentNetReceivables": "370600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669700000", "currentAccountsPayable": "129900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445500000", "totalShareholderEquity": "774600000", "capitalLeaseObligations": "21800000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "273100000", "otherNonCurrentLiabilities": "10600000", "totalNonCurrentLiabilities": "609200000", "cashAndShortTermInvestments": "133800000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19500000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "37300000", "capitalExpenditures": "3400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21800000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 478800000, "cost_of_revenue": 407300000, "gross_profit": 71500000, "ebit": 20800000, "ebitda": 32800000, "pretax_income": 11600000, "tax_provision": 3500000, "net_income": 8100000, "net_income_to_common": 8100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120700000, "total_current_assets": 984700000, "total_assets": 1679400000, "short_term_debt": 3600000, "long_term_debt": 426900000, "total_debt": 430500000, "total_liabilities": 905000000, "total_equity": 774400000, "shares_outstanding": 115000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -43300000, "capital_expenditure": 4700000, "free_cash_flow": -38600000, "dividends_paid": 21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287058, "ticker_id": 2422, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20800000", "ebitda": "32800000", "netIncome": "8100000", "grossProfit": "71500000", "depreciation": "None", "totalRevenue": "478800000", "costOfRevenue": "407300000", "interestIncome": "1300000", "incomeBeforeTax": "11600000", "interestExpense": "9200000", "operatingIncome": "19500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-7900000", "nonInterestIncome": "None", "operatingExpenses": "52000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000000", "sellingGeneralAndAdministrative": "54200000", "netIncomeFromContinuingOperations": "8100000" }, "balance": { "goodwill": "None", "inventory": "475800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1679400000", "longTermDebt": "426900000", "shortTermDebt": "3600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-255800000", "totalLiabilities": "905000000", "otherCurrentAssets": "39500000", "totalCurrentAssets": "984700000", "currentLongTermDebt": "None", "longTermInvestments": "111200000", "shortTermInvestments": "None", "currentNetReceivables": "348700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694700000", "currentAccountsPayable": "143900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448400000", "totalShareholderEquity": "774400000", "capitalLeaseObligations": "21500000", "otherCurrentLiabilities": "92200000", "totalCurrentLiabilities": "267900000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "637100000", "cashAndShortTermInvestments": "120700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8100000", "profitLoss": "None", "dividendPayout": "21900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "75600000", "operatingCashflow": "-43300000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25700000", "cashflowFromInvestment": "-4700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478800000, "cost_of_revenue": 407300000, "gross_profit": 71500000, "research_and_development": null, "selling_general_admin": 54200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20800000, "depreciation_amortisation": 12000000, "ebitda": 32800000, "interest_expense": 9200000, "interest_income": null, "other_non_operating": null, "pretax_income": 11600000, "tax_provision": 3500000, "effective_tax_rate": null, "net_income": 8100000, "net_income_continuing_ops": 8100000, "net_income_to_common": 8100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120700000, "short_term_investments": null, "net_receivables": 348700000, "inventory": 475800000, "other_current_assets": null, "total_current_assets": 984700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 694700000, "total_assets": 1679400000, "short_term_debt": 3600000, "accounts_payable": 143900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267900000, "long_term_debt": 426900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 637100000, "total_liabilities": 905000000, "total_debt": 430500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -255800000, "total_equity": 774400000, "shares_outstanding": 115000000, "operating_cash_flow": -43300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4700000, "dividends_paid": 21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25700000, "free_cash_flow": -38600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20800000", "ebitda": "32800000", "netIncome": "8100000", "grossProfit": "71500000", "depreciation": "None", "totalRevenue": "478800000", "costOfRevenue": "407300000", "interestIncome": "1300000", "incomeBeforeTax": "11600000", "interestExpense": "9200000", "operatingIncome": "19500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-7900000", "nonInterestIncome": "None", "operatingExpenses": "52000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000000", "sellingGeneralAndAdministrative": "54200000", "netIncomeFromContinuingOperations": "8100000" }, "balance": { "goodwill": "None", "inventory": "475800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1679400000", "longTermDebt": "426900000", "shortTermDebt": "3600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-255800000", "totalLiabilities": "905000000", "otherCurrentAssets": "39500000", "totalCurrentAssets": "984700000", "currentLongTermDebt": "None", "longTermInvestments": "111200000", "shortTermInvestments": "None", "currentNetReceivables": "348700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694700000", "currentAccountsPayable": "143900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448400000", "totalShareholderEquity": "774400000", "capitalLeaseObligations": "21500000", "otherCurrentLiabilities": "92200000", "totalCurrentLiabilities": "267900000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "637100000", "cashAndShortTermInvestments": "120700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8100000", "profitLoss": "None", "dividendPayout": "21900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "75600000", "operatingCashflow": "-43300000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25700000", "cashflowFromInvestment": "-4700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 400100000, "cost_of_revenue": 344500000, "gross_profit": 55600000, "ebit": -5100000, "ebitda": 8000000, "pretax_income": -9400000, "tax_provision": -4100000, "net_income": -5300000, "net_income_to_common": -5300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194700000, "total_current_assets": 1117400000, "total_assets": 1838000000, "short_term_debt": 3900000, "long_term_debt": 440900000, "total_debt": 444800000, "total_liabilities": 1029700000, "total_equity": 808300000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 64400000, "capital_expenditure": 5300000, "free_cash_flow": 69700000, "dividends_paid": 21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287059, "ticker_id": 2422, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5100000", "ebitda": "8000000", "netIncome": "-5300000", "grossProfit": "55600000", "depreciation": "None", "totalRevenue": "400100000", "costOfRevenue": "344500000", "interestIncome": "1900000", "incomeBeforeTax": "-9400000", "interestExpense": "4300000", "operatingIncome": "-5700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4100000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "61300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "54300000", "netIncomeFromContinuingOperations": "-5300000" }, "balance": { "goodwill": "0", "inventory": "564600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1838000000", "longTermDebt": "440900000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-242000000", "totalLiabilities": "1029700000", "otherCurrentAssets": "45600000", "totalCurrentAssets": "1117400000", "currentLongTermDebt": "None", "longTermInvestments": "113200000", "shortTermInvestments": "None", "currentNetReceivables": "312500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720600000", "currentAccountsPayable": "218700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463400000", "totalShareholderEquity": "808300000", "capitalLeaseObligations": "22500000", "otherCurrentLiabilities": "132800000", "totalCurrentLiabilities": "370800000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "658900000", "cashAndShortTermInvestments": "194700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "194700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5300000", "profitLoss": "None", "dividendPayout": "21900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-50200000", "operatingCashflow": "64400000", "capitalExpenditures": "5300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22600000", "cashflowFromInvestment": "-5300000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 400100000, "cost_of_revenue": 344500000, "gross_profit": 55600000, "research_and_development": 18000000, "selling_general_admin": 54300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5100000, "depreciation_amortisation": 13100000, "ebitda": 8000000, "interest_expense": 4300000, "interest_income": null, "other_non_operating": null, "pretax_income": -9400000, "tax_provision": -4100000, "effective_tax_rate": null, "net_income": -5300000, "net_income_continuing_ops": -5300000, "net_income_to_common": -5300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194700000, "short_term_investments": null, "net_receivables": 312500000, "inventory": 564600000, "other_current_assets": null, "total_current_assets": 1117400000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 720600000, "total_assets": 1838000000, "short_term_debt": 3900000, "accounts_payable": 218700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370800000, "long_term_debt": 440900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658900000, "total_liabilities": 1029700000, "total_debt": 444800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -242000000, "total_equity": 808300000, "shares_outstanding": 115000000, "operating_cash_flow": 64400000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5300000, "dividends_paid": 21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22600000, "free_cash_flow": 69700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5100000", "ebitda": "8000000", "netIncome": "-5300000", "grossProfit": "55600000", "depreciation": "None", "totalRevenue": "400100000", "costOfRevenue": "344500000", "interestIncome": "1900000", "incomeBeforeTax": "-9400000", "interestExpense": "4300000", "operatingIncome": "-5700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4100000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "61300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "54300000", "netIncomeFromContinuingOperations": "-5300000" }, "balance": { "goodwill": "0", "inventory": "564600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1838000000", "longTermDebt": "440900000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-242000000", "totalLiabilities": "1029700000", "otherCurrentAssets": "45600000", "totalCurrentAssets": "1117400000", "currentLongTermDebt": "None", "longTermInvestments": "113200000", "shortTermInvestments": "None", "currentNetReceivables": "312500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720600000", "currentAccountsPayable": "218700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463400000", "totalShareholderEquity": "808300000", "capitalLeaseObligations": "22500000", "otherCurrentLiabilities": "132800000", "totalCurrentLiabilities": "370800000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "658900000", "cashAndShortTermInvestments": "194700000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "194700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5300000", "profitLoss": "None", "dividendPayout": "21900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-50200000", "operatingCashflow": "64400000", "capitalExpenditures": "5300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22600000", "cashflowFromInvestment": "-5300000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 396900000, "cost_of_revenue": 362500000, "gross_profit": 34400000, "ebit": -24800000, "ebitda": -11600000, "pretax_income": -29100000, "tax_provision": -8700000, "net_income": -20400000, "net_income_to_common": -20400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155300000, "total_current_assets": 999700000, "total_assets": 1715900000, "short_term_debt": 4500000, "long_term_debt": 422500000, "total_debt": 427000000, "total_liabilities": 882700000, "total_equity": 833200000, "shares_outstanding": 115000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17700000, "capital_expenditure": 8200000, "free_cash_flow": 25900000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287061, "ticker_id": 2422, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24800000", "ebitda": "-11600000", "netIncome": "-20400000", "grossProfit": "34400000", "depreciation": "None", "totalRevenue": "396900000", "costOfRevenue": "362500000", "interestIncome": "3100000", "incomeBeforeTax": "-29100000", "interestExpense": "4300000", "operatingIncome": "-25300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8700000", "reportedCurrency": "USD", "netInterestIncome": "-2800000", "nonInterestIncome": "None", "operatingExpenses": "59700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13200000", "sellingGeneralAndAdministrative": "54600000", "netIncomeFromContinuingOperations": "-20400000" }, "balance": { "goodwill": "None", "inventory": "497800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1715900000", "longTermDebt": "422500000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-214800000", "totalLiabilities": "882700000", "otherCurrentAssets": "46800000", "totalCurrentAssets": "999700000", "currentLongTermDebt": "700000", "longTermInvestments": "117600000", "shortTermInvestments": "None", "currentNetReceivables": "299800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716200000", "currentAccountsPayable": "117900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "497700000", "shortLongTermDebtTotal": "443900000", "totalShareholderEquity": "833200000", "capitalLeaseObligations": "20700000", "otherCurrentLiabilities": "111100000", "totalCurrentLiabilities": "256200000", "otherNonCurrentLiabilities": "10000000", "totalNonCurrentLiabilities": "626500000", "cashAndShortTermInvestments": "155300000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20400000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "35300000", "operatingCashflow": "17700000", "capitalExpenditures": "8200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21900000", "cashflowFromInvestment": "-42100000", "stockBasedCompensation": "-1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 396900000, "cost_of_revenue": 362500000, "gross_profit": 34400000, "research_and_development": null, "selling_general_admin": 54600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24800000, "depreciation_amortisation": 13200000, "ebitda": -11600000, "interest_expense": 4300000, "interest_income": null, "other_non_operating": null, "pretax_income": -29100000, "tax_provision": -8700000, "effective_tax_rate": null, "net_income": -20400000, "net_income_continuing_ops": -20400000, "net_income_to_common": -20400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155300000, "short_term_investments": null, "net_receivables": 299800000, "inventory": 497800000, "other_current_assets": null, "total_current_assets": 999700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 716200000, "total_assets": 1715900000, "short_term_debt": 4500000, "accounts_payable": 117900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256200000, "long_term_debt": 422500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 626500000, "total_liabilities": 882700000, "total_debt": 427000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214800000, "total_equity": 833200000, "shares_outstanding": 115000000, "operating_cash_flow": 17700000, "stock_based_compensation": -1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42100000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21900000, "free_cash_flow": 25900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24800000", "ebitda": "-11600000", "netIncome": "-20400000", "grossProfit": "34400000", "depreciation": "None", "totalRevenue": "396900000", "costOfRevenue": "362500000", "interestIncome": "3100000", "incomeBeforeTax": "-29100000", "interestExpense": "4300000", "operatingIncome": "-25300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8700000", "reportedCurrency": "USD", "netInterestIncome": "-2800000", "nonInterestIncome": "None", "operatingExpenses": "59700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13200000", "sellingGeneralAndAdministrative": "54600000", "netIncomeFromContinuingOperations": "-20400000" }, "balance": { "goodwill": "None", "inventory": "497800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1715900000", "longTermDebt": "422500000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-214800000", "totalLiabilities": "882700000", "otherCurrentAssets": "46800000", "totalCurrentAssets": "999700000", "currentLongTermDebt": "700000", "longTermInvestments": "117600000", "shortTermInvestments": "None", "currentNetReceivables": "299800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716200000", "currentAccountsPayable": "117900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "497700000", "shortLongTermDebtTotal": "443900000", "totalShareholderEquity": "833200000", "capitalLeaseObligations": "20700000", "otherCurrentLiabilities": "111100000", "totalCurrentLiabilities": "256200000", "otherNonCurrentLiabilities": "10000000", "totalNonCurrentLiabilities": "626500000", "cashAndShortTermInvestments": "155300000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20400000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "35300000", "operatingCashflow": "17700000", "capitalExpenditures": "8200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21900000", "cashflowFromInvestment": "-42100000", "stockBasedCompensation": "-1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "income_statement": { "revenue": 443200000, "cost_of_revenue": 399100000, "gross_profit": 44100000, "ebit": -8000000, "ebitda": 4800000, "pretax_income": -12300000, "tax_provision": -4100000, "net_income": -8200000, "net_income_to_common": -8200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169400000, "total_current_assets": 1055700000, "total_assets": 1778800000, "short_term_debt": 4800000, "long_term_debt": 432400000, "total_debt": 437200000, "total_liabilities": 902300000, "total_equity": 876500000, "shares_outstanding": 115100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33200000, "capital_expenditure": 17500000, "free_cash_flow": 50700000, "dividends_paid": 21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287062, "ticker_id": 2422, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:09.183121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8000000", "ebitda": "4800000", "netIncome": "-8200000", "grossProfit": "44100000", "depreciation": "None", "totalRevenue": "443200000", "costOfRevenue": "399100000", "interestIncome": "3400000", "incomeBeforeTax": "-12300000", "interestExpense": "4300000", "operatingIncome": "-6700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4100000", "reportedCurrency": "USD", "netInterestIncome": "-2800000", "nonInterestIncome": "None", "operatingExpenses": "50800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "900000", "costofGoodsAndServicesSold": "399100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12800000", "sellingGeneralAndAdministrative": "52300000", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "None", "inventory": "540700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1778800000", "longTermDebt": "432400000", "shortTermDebt": "4800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-172600000", "totalLiabilities": "902300000", "otherCurrentAssets": "37600000", "totalCurrentAssets": "1055700000", "currentLongTermDebt": "700000", "longTermInvestments": "123100000", "shortTermInvestments": "None", "currentNetReceivables": "308000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723100000", "currentAccountsPayable": "134700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489300000", "shortLongTermDebtTotal": "454300000", "totalShareholderEquity": "876500000", "capitalLeaseObligations": "21200000", "otherCurrentLiabilities": "103500000", "totalCurrentLiabilities": "260600000", "otherNonCurrentLiabilities": "183400000", "totalNonCurrentLiabilities": "641700000", "cashAndShortTermInvestments": "169400000", "commonStockSharesOutstanding": "115100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169400000", "accumulatedDepreciationAmortizationPPE": "-1084100000" }, "cashflow": { "netIncome": "-8200000", "profitLoss": "None", "dividendPayout": "21900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "70700000", "operatingCashflow": "33200000", "capitalExpenditures": "17500000", "changeInReceivables": "-21200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23600000", "cashflowFromInvestment": "-17500000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 443200000, "cost_of_revenue": 399100000, "gross_profit": 44100000, "research_and_development": null, "selling_general_admin": 52300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8000000, "depreciation_amortisation": 12800000, "ebitda": 4800000, "interest_expense": 4300000, "interest_income": null, "other_non_operating": null, "pretax_income": -12300000, "tax_provision": -4100000, "effective_tax_rate": null, "net_income": -8200000, "net_income_continuing_ops": -8200000, "net_income_to_common": -8200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169400000, "short_term_investments": null, "net_receivables": 308000000, "inventory": 540700000, "other_current_assets": null, "total_current_assets": 1055700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 723100000, "total_assets": 1778800000, "short_term_debt": 4800000, "accounts_payable": 134700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260600000, "long_term_debt": 432400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 641700000, "total_liabilities": 902300000, "total_debt": 437200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172600000, "total_equity": 876500000, "shares_outstanding": 115100000, "operating_cash_flow": 33200000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17500000, "dividends_paid": 21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23600000, "free_cash_flow": 50700000, "net_change_in_cash": -7900000 }, "raw_data": { "income": { "ebit": "-8000000", "ebitda": "4800000", "netIncome": "-8200000", "grossProfit": "44100000", "depreciation": "None", "totalRevenue": "443200000", "costOfRevenue": "399100000", "interestIncome": "3400000", "incomeBeforeTax": "-12300000", "interestExpense": "4300000", "operatingIncome": "-6700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4100000", "reportedCurrency": "USD", "netInterestIncome": "-2800000", "nonInterestIncome": "None", "operatingExpenses": "50800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "900000", "costofGoodsAndServicesSold": "399100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12800000", "sellingGeneralAndAdministrative": "52300000", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "None", "inventory": "540700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1778800000", "longTermDebt": "432400000", "shortTermDebt": "4800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-172600000", "totalLiabilities": "902300000", "otherCurrentAssets": "37600000", "totalCurrentAssets": "1055700000", "currentLongTermDebt": "700000", "longTermInvestments": "123100000", "shortTermInvestments": "None", "currentNetReceivables": "308000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723100000", "currentAccountsPayable": "134700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489300000", "shortLongTermDebtTotal": "454300000", "totalShareholderEquity": "876500000", "capitalLeaseObligations": "21200000", "otherCurrentLiabilities": "103500000", "totalCurrentLiabilities": "260600000", "otherNonCurrentLiabilities": "183400000", "totalNonCurrentLiabilities": "641700000", "cashAndShortTermInvestments": "169400000", "commonStockSharesOutstanding": "115100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169400000", "accumulatedDepreciationAmortizationPPE": "-1084100000" }, "cashflow": { "netIncome": "-8200000", "profitLoss": "None", "dividendPayout": "21900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "70700000", "operatingCashflow": "33200000", "capitalExpenditures": "17500000", "changeInReceivables": "-21200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23600000", "cashflowFromInvestment": "-17500000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }