{ "ticker": { "uuid": "90b4bcf0-038e-4394-8b8f-49b941fd9980", "symbol": "KALU", "name": "Kaiser Aluminum Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/90b4bcf0-038e-4394-8b8f-49b941fd9980/", "api_url": "https://sharemaestro.com/factors/api/tickers/90b4bcf0-038e-4394-8b8f-49b941fd9980/" }, "ticker_metadata": { "id": 6780, "uuid": "90b4bcf0-038e-4394-8b8f-49b941fd9980", "symbol": "KALU", "name": "Kaiser Aluminum Corporation", "asset_type": "equity", "market_cap": 3056184000, "stock_exchange_id": 2, "industry": "Aluminum", "sector": "Basic Materials", "description": "Kaiser Aluminum Corporation manufactures and sells specialty semi-finished aluminum mill products. The company is headquartered in Foothill Ranch, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "90b4bcf0-038e-4394-8b8f-49b941fd9980", "symbol": "KALU", "name": "Kaiser Aluminum Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/90b4bcf0-038e-4394-8b8f-49b941fd9980/", "api_url": "https://sharemaestro.com/factors/api/tickers/90b4bcf0-038e-4394-8b8f-49b941fd9980/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.38, "value": 0.28, "quality": 0.22, "momentum": 0.94, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 176.9, "market_cap": 2979703600, "pe_ratio": 19.4244, "earnings_yield": 0.0515, "ebitda_to_ev": 0.0955, "shareholder_yield": 0.0218, "roe": 0.1749, "piotroski_f_score": 6, "momentum_12_1": 1.3716, "volatility_252d": 0.4778 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:36.441721+00:00", "batch_id": "" }, "size": { "price_close": 176.9, "market_cap": 2979703600, "market_cap_usd": 2979703600, "enterprise_value": 3987503600, "shares_outstanding": 16844000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.4244, "pb_ratio": 3.3964, "ptbv_ratio": 3.64, "ps_ratio": 0.8048, "pcf_ratio": 20.9396, "pfcf_ratio": 11.4428, "ev_ebitda": 10.4714, "ev_ebit": 15.4614, "ev_sales": 1.077, "ev_fcf": 15.313, "earnings_yield": 0.0515, "fcf_yield": 0.0653, "price_to_sales": 0.8048, "price_to_book": 3.3964, "price_to_cashflow": 20.9396, "ebitda_to_ev": 0.0955, "sales_yield": 0.9285 }, "yield": { "dividend_yield": 0.0218, "buyback_yield": 0, "shareholder_yield": 0.0218, "debt_paydown_yield": null, "total_yield": 0.0218 }, "quality": { "gross_margin": 0.1024, "operating_margin": 0.0697, "net_margin": 0.0414, "ebitda_margin": 0.1029, "fcf_margin": 0.0703, "roe": 0.1749, "roa": 0.055, "roic": 0.1031, "roc_greenblatt": null, "asset_turnover": 1.3271, "cash_conversion": 1.6975, "accruals_ratio": 0.004, "sbc_to_revenue": 0.0055, "piotroski_f_score": 6, "altman_z_score": 3.0438, "earnings_stability_5y": 0.6578, "revenue_stability_5y": 0.3478, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1359, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1801, "net_debt_to_ebitda": 2.6465, "debt_to_assets": 0.372, "interest_coverage": 4.8386, "current_ratio": 2.4712, "quick_ratio": 1.1437, "net_debt": 1007800000, "local_beta": 0, "volatility_252d": 0.4778, "volatility_60d": 1.1136, "max_drawdown_12m": -0.2377, "risk_adjusted_momentum": 2.8704 }, "growth": { "revenue_growth_1y": 0.2084, "revenue_growth_3y_cagr": -0.0054, "revenue_growth_5y_cagr": 0.2353, "eps_growth_1y": 1.5738, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.3133, "fcf_growth_1y": -0.2556, "book_value_growth_1y": 0.2141, "revenue_growth": 0.2084, "earnings_growth": 1.5738 }, "momentum": { "price_return_1m": -0.019, "price_return_3m": 0.4481, "price_return_6m": 0.7085, "price_return_9m": 1.3273, "price_return_12m": 1.3265, "price_return_12m_ex1m": 1.3716, "momentum_6m": 0.7085, "momentum_12m": 1.3265, "momentum_12_1": 1.3716, "distance_from_52w_high": -0.0282, "distance_from_52w_low": 1.4398, "relative_strength": 1.1685 }, "raw_ttm": { "revenue_ttm": 3702400000, "gross_profit_ttm": 379099999, "ebit_ttm": 257900000, "ebitda_ttm": 380800000, "net_income_ttm": 153400000, "eps_diluted_ttm": 9.1071, "operating_cash_flow_ttm": 142300000, "capital_expenditure_ttm": 118100000, "fcf_ttm": 260400000, "dividends_paid_ttm": 64900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53300000, "cash_and_equivalents": 30000000, "total_current_assets": 1487400000, "total_current_liabilities": 601900000, "net_ppe": null, "total_assets": 2789900000, "total_debt": 1037800000, "total_equity": 877300000, "net_working_capital": 862600000, "book_value_per_share": 52.0838, "retained_earnings": 191400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 818600000, "tangible_book_per_share": 48.5989 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 51, "rank_pb": 68, "rank_ptbv": 60, "rank_ps": 23, "rank_pcf": 78, "rank_ev_ebitda": 42, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 59, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 23, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 92, "rank_fcf_margin": 76, "rank_piotroski": 29, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 9 }, "composites": { "value_composite": 72, "quality_composite": 78, "momentum_composite": 6, "growth_composite": 2, "yield_composite": 23, "svqf_composite": 76, "vc1_composite": 69, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 62, "quality_value_composite": 0.2482, "os_score": 0.38, "value_percentile": 0.28, "quality_percentile": 0.22, "momentum_percentile": 0.94, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 3, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": true, "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": 1658, "ticker_id": 6780, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:36.441721+00:00", "batch_id": "", "os_score_delta": null, "price_close": 176.9, "market_cap": 2979703600, "market_cap_usd": 2979703600, "enterprise_value": 3987503600, "shares_outstanding": 16844000, "fx_rate_to_usd": null, "pe_ratio": 19.42440417, "pb_ratio": 3.39644774, "ptbv_ratio": 3.63999951, "ps_ratio": 0.80480326, "pcf_ratio": 20.9395896, "pfcf_ratio": 11.44279416, "ev_ebitda": 10.4713855, "ev_ebit": 15.46143311, "ev_sales": 1.07700508, "ev_fcf": 15.31299386, "earnings_yield": 0.05148163, "fcf_yield": 0.06530402, "dividend_yield": 0.02178069, "buyback_yield": 0, "shareholder_yield": 0.02178069, "debt_paydown_yield": null, "total_yield": 0.02178069, "gross_margin": 0.10239304, "operating_margin": 0.06965752, "net_margin": 0.04143258, "ebitda_margin": 0.1028522, "fcf_margin": 0.07033276, "roe": 0.17485467, "roa": 0.05498405, "roic": 0.10307766, "roc_greenblatt": null, "asset_turnover": 1.32707265, "cash_conversion": 1.69752282, "accruals_ratio": 0.00397864, "sbc_to_revenue": 0.00545592, "debt_to_equity": 2.18009803, "net_debt_to_ebitda": 2.64653361, "debt_to_assets": 0.37198466, "interest_coverage": 4.83864916, "current_ratio": 2.47117461, "quick_ratio": 1.14371158, "net_debt": 1007800000, "revenue_growth_1y": 0.20839453, "revenue_growth_3y_cagr": -0.0053673, "revenue_growth_5y_cagr": 0.23528135, "eps_growth_1y": 1.5738255, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.3132639, "fcf_growth_1y": -0.25557461, "book_value_growth_1y": 0.21413345, "piotroski_f_score": 6, "altman_z_score": 3.04380702, "earnings_stability_5y": 0.65778, "revenue_stability_5y": 0.347771, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01902068, "price_return_3m": 0.44808781, "price_return_6m": 0.7085465, "price_return_9m": 1.32725799, "price_return_12m": 1.32648364, "price_return_12m_ex1m": 1.37159296, "distance_from_52w_high": -0.02823555, "distance_from_52w_low": 1.43976107, "relative_strength": 1.16854259, "local_beta": 0, "volatility_252d": 0.477835, "volatility_60d": 1.113637, "max_drawdown_12m": -0.23766137, "revenue_ttm": 3702400000, "gross_profit_ttm": 379099999, "ebit_ttm": 257900000, "ebitda_ttm": 380800000, "net_income_ttm": 153400000, "eps_diluted_ttm": 9.10710045, "operating_cash_flow_ttm": 142300000, "capital_expenditure_ttm": 118100000, "fcf_ttm": 260400000, "dividends_paid_ttm": 64900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53300000, "cash_and_equivalents": 30000000, "total_current_assets": 1487400000, "total_current_liabilities": 601900000, "net_ppe": null, "total_assets": 2789900000, "total_debt": 1037800000, "total_equity": 877300000, "net_working_capital": 862600000, "book_value_per_share": 52.08382807, "retained_earnings": 191400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 818600000, "tangible_book_per_share": 48.59890762, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 51, "rank_pb": 68, "rank_ptbv": 60, "rank_ps": 23, "rank_pcf": 78, "rank_ev_ebitda": 42, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 59, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 23, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 92, "rank_fcf_margin": 76, "rank_piotroski": 29, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 9, "value_composite": 72, "quality_composite": 78, "momentum_composite": 6, "growth_composite": 2, "yield_composite": 23, "svqf_composite": 76, "vc1_composite": 69, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 3, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 176.9, "os": 0.38, "value": 0.28, "quality": 0.22, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 19.4244, "earnings_yield": 0.0515, "shareholder_yield": 0.0218, "roe": 0.1749, "momentum_12_1": 1.3716, "complete_fields": { "id": 1658, "ticker_id": 6780, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:36.441721+00:00", "batch_id": "", "os_score_delta": null, "price_close": 176.9, "market_cap": 2979703600, "market_cap_usd": 2979703600, "enterprise_value": 3987503600, "shares_outstanding": 16844000, "fx_rate_to_usd": null, "pe_ratio": 19.42440417, "pb_ratio": 3.39644774, "ptbv_ratio": 3.63999951, "ps_ratio": 0.80480326, "pcf_ratio": 20.9395896, "pfcf_ratio": 11.44279416, "ev_ebitda": 10.4713855, "ev_ebit": 15.46143311, "ev_sales": 1.07700508, "ev_fcf": 15.31299386, "earnings_yield": 0.05148163, "fcf_yield": 0.06530402, "dividend_yield": 0.02178069, "buyback_yield": 0, "shareholder_yield": 0.02178069, "debt_paydown_yield": null, "total_yield": 0.02178069, "gross_margin": 0.10239304, "operating_margin": 0.06965752, "net_margin": 0.04143258, "ebitda_margin": 0.1028522, "fcf_margin": 0.07033276, "roe": 0.17485467, "roa": 0.05498405, "roic": 0.10307766, "roc_greenblatt": null, "asset_turnover": 1.32707265, "cash_conversion": 1.69752282, "accruals_ratio": 0.00397864, "sbc_to_revenue": 0.00545592, "debt_to_equity": 2.18009803, "net_debt_to_ebitda": 2.64653361, "debt_to_assets": 0.37198466, "interest_coverage": 4.83864916, "current_ratio": 2.47117461, "quick_ratio": 1.14371158, "net_debt": 1007800000, "revenue_growth_1y": 0.20839453, "revenue_growth_3y_cagr": -0.0053673, "revenue_growth_5y_cagr": 0.23528135, "eps_growth_1y": 1.5738255, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.3132639, "fcf_growth_1y": -0.25557461, "book_value_growth_1y": 0.21413345, "piotroski_f_score": 6, "altman_z_score": 3.04380702, "earnings_stability_5y": 0.65778, "revenue_stability_5y": 0.347771, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01902068, "price_return_3m": 0.44808781, "price_return_6m": 0.7085465, "price_return_9m": 1.32725799, "price_return_12m": 1.32648364, "price_return_12m_ex1m": 1.37159296, "distance_from_52w_high": -0.02823555, "distance_from_52w_low": 1.43976107, "relative_strength": 1.16854259, "local_beta": 0, "volatility_252d": 0.477835, "volatility_60d": 1.113637, "max_drawdown_12m": -0.23766137, "revenue_ttm": 3702400000, "gross_profit_ttm": 379099999, "ebit_ttm": 257900000, "ebitda_ttm": 380800000, "net_income_ttm": 153400000, "eps_diluted_ttm": 9.10710045, "operating_cash_flow_ttm": 142300000, "capital_expenditure_ttm": 118100000, "fcf_ttm": 260400000, "dividends_paid_ttm": 64900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53300000, "cash_and_equivalents": 30000000, "total_current_assets": 1487400000, "total_current_liabilities": 601900000, "net_ppe": null, "total_assets": 2789900000, "total_debt": 1037800000, "total_equity": 877300000, "net_working_capital": 862600000, "book_value_per_share": 52.08382807, "retained_earnings": 191400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 818600000, "tangible_book_per_share": 48.59890762, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 51, "rank_pb": 68, "rank_ptbv": 60, "rank_ps": 23, "rank_pcf": 78, "rank_ev_ebitda": 42, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 59, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 23, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 92, "rank_fcf_margin": 76, "rank_piotroski": 29, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 9, "value_composite": 72, "quality_composite": 78, "momentum_composite": 6, "growth_composite": 2, "yield_composite": 23, "svqf_composite": 76, "vc1_composite": 69, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 3, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": true, "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 3373000000, "cost_of_revenue": 3053100000, "gross_profit": 319900000, "ebit": 200100000, "ebitda": 322600000, "pretax_income": 150000000, "tax_provision": 37500000, "net_income": 112500000, "net_income_to_common": 112500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 1261500000, "total_assets": 2564800000, "short_term_debt": 7100000, "long_term_debt": 1059600000, "total_debt": 1066700000, "total_liabilities": 1738700000, "total_equity": 826100000, "shares_outstanding": 16622000, "goodwill_and_intangibles": 59800000 }, "cash_flow": { "operating_cash_flow": 111400000, "capital_expenditure": 136900000, "free_cash_flow": 248300000, "dividends_paid": 51300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104020, "ticker_id": 6780, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200100000", "ebitda": "322600000", "netIncome": "112500000", "grossProfit": "319900000", "depreciation": "None", "totalRevenue": "3373000000", "costOfRevenue": "3053100000", "interestIncome": "800000", "incomeBeforeTax": "150000000", "interestExpense": "50100000", "operatingIncome": "190700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37500000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "129199999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "129199999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3053100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122500000", "sellingGeneralAndAdministrative": "129200000", "netIncomeFromContinuingOperations": "112500000" }, "balance": { "goodwill": "18800000", "inventory": "725200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2564800000", "longTermDebt": "1059600000", "shortTermDebt": "7100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "1738700000", "otherCurrentAssets": "42600000", "totalCurrentAssets": "1261500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303300000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122500000", "totalShareholderEquity": "826100000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "145500000", "totalCurrentLiabilities": "427200000", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "1311500000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "16622000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112500000", "profitLoss": "None", "dividendPayout": "51300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-125300000", "operatingCashflow": "111400000", "capitalExpenditures": "136900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44600000", "cashflowFromInvestment": "-77800000", "stockBasedCompensation": "18500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3373000000, "cost_of_revenue": 3053100000, "gross_profit": 319900000, "research_and_development": 129199999, "selling_general_admin": 129200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200100000, "depreciation_amortisation": 122500000, "ebitda": 322600000, "interest_expense": 50100000, "interest_income": null, "other_non_operating": null, "pretax_income": 150000000, "tax_provision": 37500000, "effective_tax_rate": null, "net_income": 112500000, "net_income_continuing_ops": 112500000, "net_income_to_common": 112500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": null, "net_receivables": 486700000, "inventory": 725200000, "other_current_assets": null, "total_current_assets": 1261500000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 41000000, "goodwill_and_intangibles": 59800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1303300000, "total_assets": 2564800000, "short_term_debt": 7100000, "accounts_payable": 274600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427200000, "long_term_debt": 1059600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1311500000, "total_liabilities": 1738700000, "total_debt": 1066700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142500000, "total_equity": 826100000, "shares_outstanding": 16622000, "operating_cash_flow": 111400000, "stock_based_compensation": 18500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77800000, "dividends_paid": 51300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44600000, "free_cash_flow": 248300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200100000", "ebitda": "322600000", "netIncome": "112500000", "grossProfit": "319900000", "depreciation": "None", "totalRevenue": "3373000000", "costOfRevenue": "3053100000", "interestIncome": "800000", "incomeBeforeTax": "150000000", "interestExpense": "50100000", "operatingIncome": "190700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37500000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "129199999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "129199999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3053100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122500000", "sellingGeneralAndAdministrative": "129200000", "netIncomeFromContinuingOperations": "112500000" }, "balance": { "goodwill": "18800000", "inventory": "725200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2564800000", "longTermDebt": "1059600000", "shortTermDebt": "7100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "1738700000", "otherCurrentAssets": "42600000", "totalCurrentAssets": "1261500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303300000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122500000", "totalShareholderEquity": "826100000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "145500000", "totalCurrentLiabilities": "427200000", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "1311500000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "16622000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112500000", "profitLoss": "None", "dividendPayout": "51300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-125300000", "operatingCashflow": "111400000", "capitalExpenditures": "136900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44600000", "cashflowFromInvestment": "-77800000", "stockBasedCompensation": "18500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122500000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 3024000000, "cost_of_revenue": 2691100000, "gross_profit": 332900000, "ebit": 107200000, "ebitda": 223600000, "pretax_income": 63500000, "tax_provision": 16700000, "net_income": 46800000, "net_income_to_common": 46800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18400000, "total_current_assets": 976400000, "total_assets": 2314900000, "short_term_debt": 8700000, "long_term_debt": 1041600000, "total_debt": 1050300000, "total_liabilities": 1646900000, "total_equity": 668000000, "shares_outstanding": 16319000, "goodwill_and_intangibles": 64300000 }, "cash_flow": { "operating_cash_flow": 167100000, "capital_expenditure": 180800000, "free_cash_flow": 347900000, "dividends_paid": 50700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104025, "ticker_id": 6780, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107200000", "ebitda": "223600000", "netIncome": "46800000", "grossProfit": "332900000", "depreciation": "None", "totalRevenue": "3024000000", "costOfRevenue": "2691100000", "interestIncome": "3600000", "incomeBeforeTax": "63500000", "interestExpense": "43700000", "operatingIncome": "87700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16700000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "245200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2691100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116400000", "sellingGeneralAndAdministrative": "120800000", "netIncomeFromContinuingOperations": "46800000" }, "balance": { "goodwill": "18800000", "inventory": "503900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2314900000", "longTermDebt": "1041600000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45500000", "reportedCurrency": "USD", "retainedEarnings": "6200000", "totalLiabilities": "1646900000", "otherCurrentAssets": "39000000", "totalCurrentAssets": "976400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1338500000", "currentAccountsPayable": "266900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1088499999", "totalShareholderEquity": "668000000", "capitalLeaseObligations": "33900000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "400600000", "otherNonCurrentLiabilities": "39500000", "totalNonCurrentLiabilities": "1246300000", "cashAndShortTermInvestments": "18400000", "commonStockSharesOutstanding": "16319000", "intangibleAssetsExcludingGoodwill": "45500000", "cashAndCashEquivalentsAtCarryingValue": "18400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "50700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-29400000", "operatingCashflow": "167100000", "capitalExpenditures": "180800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55300000", "cashflowFromInvestment": "-174600000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3024000000, "cost_of_revenue": 2691100000, "gross_profit": 332900000, "research_and_development": 120800000, "selling_general_admin": 120800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107200000, "depreciation_amortisation": 116400000, "ebitda": 223600000, "interest_expense": 43700000, "interest_income": null, "other_non_operating": null, "pretax_income": 63500000, "tax_provision": 16700000, "effective_tax_rate": null, "net_income": 46800000, "net_income_continuing_ops": 46800000, "net_income_to_common": 46800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18400000, "short_term_investments": null, "net_receivables": 415100000, "inventory": 503900000, "other_current_assets": null, "total_current_assets": 976400000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 45500000, "goodwill_and_intangibles": 64300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1338500000, "total_assets": 2314900000, "short_term_debt": 8700000, "accounts_payable": 266900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400600000, "long_term_debt": 1041600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1246300000, "total_liabilities": 1646900000, "total_debt": 1050300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6200000, "total_equity": 668000000, "shares_outstanding": 16319000, "operating_cash_flow": 167100000, "stock_based_compensation": 14400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174600000, "dividends_paid": 50700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55300000, "free_cash_flow": 347900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107200000", "ebitda": "223600000", "netIncome": "46800000", "grossProfit": "332900000", "depreciation": "None", "totalRevenue": "3024000000", "costOfRevenue": "2691100000", "interestIncome": "3600000", "incomeBeforeTax": "63500000", "interestExpense": "43700000", "operatingIncome": "87700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16700000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "245200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2691100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116400000", "sellingGeneralAndAdministrative": "120800000", "netIncomeFromContinuingOperations": "46800000" }, "balance": { "goodwill": "18800000", "inventory": "503900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2314900000", "longTermDebt": "1041600000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45500000", "reportedCurrency": "USD", "retainedEarnings": "6200000", "totalLiabilities": "1646900000", "otherCurrentAssets": "39000000", "totalCurrentAssets": "976400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1338500000", "currentAccountsPayable": "266900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1088499999", "totalShareholderEquity": "668000000", "capitalLeaseObligations": "33900000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "400600000", "otherNonCurrentLiabilities": "39500000", "totalNonCurrentLiabilities": "1246300000", "cashAndShortTermInvestments": "18400000", "commonStockSharesOutstanding": "16319000", "intangibleAssetsExcludingGoodwill": "45500000", "cashAndCashEquivalentsAtCarryingValue": "18400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "50700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-29400000", "operatingCashflow": "167100000", "capitalExpenditures": "180800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55300000", "cashflowFromInvestment": "-174600000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116400000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 3087000000, "cost_of_revenue": 2754900000, "gross_profit": 332100000, "ebit": 103200000, "ebitda": 211800000, "pretax_income": 56300000, "tax_provision": 9100000, "net_income": 47200000, "net_income_to_common": 47200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82400000, "total_current_assets": 990200000, "total_assets": 2267400000, "short_term_debt": 10100000, "long_term_debt": 1039800000, "total_debt": 1049900000, "total_liabilities": 1615200000, "total_equity": 652200000, "shares_outstanding": 16131000, "goodwill_and_intangibles": 68800000 }, "cash_flow": { "operating_cash_flow": 211900000, "capital_expenditure": 143200000, "free_cash_flow": 355100000, "dividends_paid": 50400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104030, "ticker_id": 6780, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103200000", "ebitda": "211800000", "netIncome": "47200000", "grossProfit": "332100000", "depreciation": "None", "totalRevenue": "3087000000", "costOfRevenue": "2754900000", "interestIncome": "1900000", "incomeBeforeTax": "56300000", "interestExpense": "46900000", "operatingIncome": "95800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-45300000", "nonInterestIncome": "None", "operatingExpenses": "236300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2754900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108600000", "sellingGeneralAndAdministrative": "122700000", "netIncomeFromContinuingOperations": "13200000" }, "balance": { "goodwill": "18800000", "inventory": "477200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2267400000", "longTermDebt": "1039800000", "shortTermDebt": "10100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "50000000", "reportedCurrency": "USD", "retainedEarnings": "10100000", "totalLiabilities": "1615200000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "990200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277200000", "currentAccountsPayable": "252700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079100000", "totalShareholderEquity": "652200000", "capitalLeaseObligations": "39300000", "otherCurrentLiabilities": "97700000", "totalCurrentLiabilities": "370000000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1245200000", "cashAndShortTermInvestments": "82400000", "commonStockSharesOutstanding": "16131000", "intangibleAssetsExcludingGoodwill": "50000000", "cashAndCashEquivalentsAtCarryingValue": "82400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47200000", "profitLoss": "None", "dividendPayout": "50400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "48200000", "operatingCashflow": "211900000", "capitalExpenditures": "143200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-128200000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3087000000, "cost_of_revenue": 2754900000, "gross_profit": 332100000, "research_and_development": 11100000, "selling_general_admin": 122700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103200000, "depreciation_amortisation": 108600000, "ebitda": 211800000, "interest_expense": 46900000, "interest_income": null, "other_non_operating": null, "pretax_income": 56300000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 47200000, "net_income_continuing_ops": 13200000, "net_income_to_common": 47200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82400000, "short_term_investments": null, "net_receivables": 396100000, "inventory": 477200000, "other_current_assets": null, "total_current_assets": 990200000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 50000000, "goodwill_and_intangibles": 68800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1277200000, "total_assets": 2267400000, "short_term_debt": 10100000, "accounts_payable": 252700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370000000, "long_term_debt": 1039800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1245200000, "total_liabilities": 1615200000, "total_debt": 1049900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10100000, "total_equity": 652200000, "shares_outstanding": 16131000, "operating_cash_flow": 211900000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128200000, "dividends_paid": 50400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54300000, "free_cash_flow": 355100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103200000", "ebitda": "211800000", "netIncome": "47200000", "grossProfit": "332100000", "depreciation": "None", "totalRevenue": "3087000000", "costOfRevenue": "2754900000", "interestIncome": "1900000", "incomeBeforeTax": "56300000", "interestExpense": "46900000", "operatingIncome": "95800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-45300000", "nonInterestIncome": "None", "operatingExpenses": "236300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2754900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108600000", "sellingGeneralAndAdministrative": "122700000", "netIncomeFromContinuingOperations": "13200000" }, "balance": { "goodwill": "18800000", "inventory": "477200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2267400000", "longTermDebt": "1039800000", "shortTermDebt": "10100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "50000000", "reportedCurrency": "USD", "retainedEarnings": "10100000", "totalLiabilities": "1615200000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "990200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277200000", "currentAccountsPayable": "252700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079100000", "totalShareholderEquity": "652200000", "capitalLeaseObligations": "39300000", "otherCurrentLiabilities": "97700000", "totalCurrentLiabilities": "370000000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1245200000", "cashAndShortTermInvestments": "82400000", "commonStockSharesOutstanding": "16131000", "intangibleAssetsExcludingGoodwill": "50000000", "cashAndCashEquivalentsAtCarryingValue": "82400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47200000", "profitLoss": "None", "dividendPayout": "50400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "48200000", "operatingCashflow": "211900000", "capitalExpenditures": "143200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-128200000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108600000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 3427900000, "cost_of_revenue": 3180200000, "gross_profit": 247700000, "ebit": 10400000, "ebitda": 117300000, "pretax_income": -37900000, "tax_provision": -8300000, "net_income": -29600000, "net_income_to_common": -29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57400000, "total_current_assets": 1042599999, "total_assets": 2288800000, "short_term_debt": 11200000, "long_term_debt": 1038100000, "total_debt": 1049300000, "total_liabilities": 1657600000, "total_equity": 631200000, "shares_outstanding": 15906000, "goodwill_and_intangibles": 74100000 }, "cash_flow": { "operating_cash_flow": -63100000, "capital_expenditure": 142500000, "free_cash_flow": 79400000, "dividends_paid": 50100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104035, "ticker_id": 6780, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10400000", "ebitda": "117300000", "netIncome": "-29600000", "grossProfit": "247700000", "depreciation": "None", "totalRevenue": "3427900000", "costOfRevenue": "3180200000", "interestIncome": "1300000", "incomeBeforeTax": "-37900000", "interestExpense": "48300000", "operatingIncome": "4000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-8300000", "reportedCurrency": "USD", "netInterestIncome": "-48300000", "nonInterestIncome": "None", "operatingExpenses": "243700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110900000", "otherNonOperatingIncome": "6400000", "costofGoodsAndServicesSold": "3180200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106900000", "sellingGeneralAndAdministrative": "110900000", "netIncomeFromContinuingOperations": "-29600000" }, "balance": { "goodwill": "18800000", "inventory": "525400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2288800000", "longTermDebt": "1038100000", "shortTermDebt": "11200000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55300000", "reportedCurrency": "USD", "retainedEarnings": "13300000", "totalLiabilities": "1657600000", "otherCurrentAssets": "30499999", "totalCurrentAssets": "1042599999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1246200000", "currentAccountsPayable": "305100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1013200000", "shortLongTermDebtTotal": "1089700000", "totalShareholderEquity": "631200000", "capitalLeaseObligations": "35400000", "otherCurrentLiabilities": "93500000", "totalCurrentLiabilities": "418700000", "otherNonCurrentLiabilities": "74700000", "totalNonCurrentLiabilities": "1238899999", "cashAndShortTermInvestments": "57400000", "commonStockSharesOutstanding": "15906000", "intangibleAssetsExcludingGoodwill": "55300000", "cashAndCashEquivalentsAtCarryingValue": "57400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29600000", "profitLoss": "None", "dividendPayout": "50100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-120800000", "operatingCashflow": "-63100000", "capitalExpenditures": "142500000", "changeInReceivables": "15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56800000", "cashflowFromInvestment": "-125800000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-245700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3427900000, "cost_of_revenue": 3180200000, "gross_profit": 247700000, "research_and_development": 110900000, "selling_general_admin": 110900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10400000, "depreciation_amortisation": 106900000, "ebitda": 117300000, "interest_expense": 48300000, "interest_income": null, "other_non_operating": null, "pretax_income": -37900000, "tax_provision": -8300000, "effective_tax_rate": null, "net_income": -29600000, "net_income_continuing_ops": -29600000, "net_income_to_common": -29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57400000, "short_term_investments": null, "net_receivables": 429300000, "inventory": 525400000, "other_current_assets": null, "total_current_assets": 1042599999, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 55300000, "goodwill_and_intangibles": 74100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1246200000, "total_assets": 2288800000, "short_term_debt": 11200000, "accounts_payable": 305100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418700000, "long_term_debt": 1038100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1238899999, "total_liabilities": 1657600000, "total_debt": 1049300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13300000, "total_equity": 631200000, "shares_outstanding": 15906000, "operating_cash_flow": -63100000, "stock_based_compensation": 14300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125800000, "dividends_paid": 50100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56800000, "free_cash_flow": 79400000, "net_change_in_cash": -245700000 }, "raw_data": { "income": { "ebit": "10400000", "ebitda": "117300000", "netIncome": "-29600000", "grossProfit": "247700000", "depreciation": "None", "totalRevenue": "3427900000", "costOfRevenue": "3180200000", "interestIncome": "1300000", "incomeBeforeTax": "-37900000", "interestExpense": "48300000", "operatingIncome": "4000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-8300000", "reportedCurrency": "USD", "netInterestIncome": "-48300000", "nonInterestIncome": "None", "operatingExpenses": "243700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110900000", "otherNonOperatingIncome": "6400000", "costofGoodsAndServicesSold": "3180200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106900000", "sellingGeneralAndAdministrative": "110900000", "netIncomeFromContinuingOperations": "-29600000" }, "balance": { "goodwill": "18800000", "inventory": "525400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2288800000", "longTermDebt": "1038100000", "shortTermDebt": "11200000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55300000", "reportedCurrency": "USD", "retainedEarnings": "13300000", "totalLiabilities": "1657600000", "otherCurrentAssets": "30499999", "totalCurrentAssets": "1042599999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1246200000", "currentAccountsPayable": "305100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1013200000", "shortLongTermDebtTotal": "1089700000", "totalShareholderEquity": "631200000", "capitalLeaseObligations": "35400000", "otherCurrentLiabilities": "93500000", "totalCurrentLiabilities": "418700000", "otherNonCurrentLiabilities": "74700000", "totalNonCurrentLiabilities": "1238899999", "cashAndShortTermInvestments": "57400000", "commonStockSharesOutstanding": "15906000", "intangibleAssetsExcludingGoodwill": "55300000", "cashAndCashEquivalentsAtCarryingValue": "57400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29600000", "profitLoss": "None", "dividendPayout": "50100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-120800000", "operatingCashflow": "-63100000", "capitalExpenditures": "142500000", "changeInReceivables": "15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56800000", "cashflowFromInvestment": "-125800000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-245700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106900000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 2622000000, "cost_of_revenue": 2348100000, "gross_profit": 273900000, "ebit": 25500000, "ebitda": 117000000, "pretax_income": -24000000, "tax_provision": -5500000, "net_income": -18500000, "net_income_to_common": -18500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303200000, "total_current_assets": 1205400000, "total_assets": 2422400000, "short_term_debt": 11100000, "long_term_debt": 1036300000, "total_debt": 1047400000, "total_liabilities": 1729900000, "total_equity": 692500000, "shares_outstanding": 15836000, "goodwill_and_intangibles": 107000000 }, "cash_flow": { "operating_cash_flow": 79400000, "capital_expenditure": 58000000, "free_cash_flow": 137400000, "dividends_paid": 46700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104040, "ticker_id": 6780, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25500000", "ebitda": "117000000", "netIncome": "-18500000", "grossProfit": "273900000", "depreciation": "None", "totalRevenue": "2622000000", "costOfRevenue": "2348100000", "interestIncome": "200000", "incomeBeforeTax": "-24000000", "interestExpense": "49500000", "operatingIncome": "64400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5500000", "reportedCurrency": "USD", "netInterestIncome": "-49500000", "nonInterestIncome": "None", "operatingExpenses": "209500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9300000", "otherNonOperatingIncome": "-38900000", "costofGoodsAndServicesSold": "2348100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91500000", "sellingGeneralAndAdministrative": "118800000", "netIncomeFromContinuingOperations": "-18500000" }, "balance": { "goodwill": "39300000", "inventory": "404600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2422400000", "longTermDebt": "1036300000", "shortTermDebt": "11100000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67700000", "reportedCurrency": "USD", "retainedEarnings": "93000000", "totalLiabilities": "1729900000", "otherCurrentAssets": "48700000", "totalCurrentAssets": "1205400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "448900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1217000000", "currentAccountsPayable": "351400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1001400000", "shortLongTermDebtTotal": "1094300000", "totalShareholderEquity": "692500000", "capitalLeaseObligations": "40800000", "otherCurrentLiabilities": "84700000", "totalCurrentLiabilities": "456700000", "otherNonCurrentLiabilities": "72500000", "totalNonCurrentLiabilities": "1273200000", "cashAndShortTermInvestments": "303200000", "commonStockSharesOutstanding": "15836000", "intangibleAssetsExcludingGoodwill": "67700000", "cashAndCashEquivalentsAtCarryingValue": "303200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18500000", "profitLoss": "None", "dividendPayout": "46700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-43500000", "operatingCashflow": "79400000", "capitalExpenditures": "58000000", "changeInReceivables": "-90300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "109100000", "cashflowFromInvestment": "-665800000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-477300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2622000000, "cost_of_revenue": 2348100000, "gross_profit": 273900000, "research_and_development": 9300000, "selling_general_admin": 118800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25500000, "depreciation_amortisation": 91500000, "ebitda": 117000000, "interest_expense": 49500000, "interest_income": null, "other_non_operating": null, "pretax_income": -24000000, "tax_provision": -5500000, "effective_tax_rate": null, "net_income": -18500000, "net_income_continuing_ops": -18500000, "net_income_to_common": -18500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303200000, "short_term_investments": null, "net_receivables": 448900000, "inventory": 404600000, "other_current_assets": null, "total_current_assets": 1205400000, "net_ppe": null, "goodwill": 39300000, "intangible_assets": 67700000, "goodwill_and_intangibles": 107000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1217000000, "total_assets": 2422400000, "short_term_debt": 11100000, "accounts_payable": 351400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456700000, "long_term_debt": 1036300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1273200000, "total_liabilities": 1729900000, "total_debt": 1047400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 93000000, "total_equity": 692500000, "shares_outstanding": 15836000, "operating_cash_flow": 79400000, "stock_based_compensation": 12900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -665800000, "dividends_paid": 46700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109100000, "free_cash_flow": 137400000, "net_change_in_cash": -477300000 }, "raw_data": { "income": { "ebit": "25500000", "ebitda": "117000000", "netIncome": "-18500000", "grossProfit": "273900000", "depreciation": "None", "totalRevenue": "2622000000", "costOfRevenue": "2348100000", "interestIncome": "200000", "incomeBeforeTax": "-24000000", "interestExpense": "49500000", "operatingIncome": "64400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5500000", "reportedCurrency": "USD", "netInterestIncome": "-49500000", "nonInterestIncome": "None", "operatingExpenses": "209500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9300000", "otherNonOperatingIncome": "-38900000", "costofGoodsAndServicesSold": "2348100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91500000", "sellingGeneralAndAdministrative": "118800000", "netIncomeFromContinuingOperations": "-18500000" }, "balance": { "goodwill": "39300000", "inventory": "404600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2422400000", "longTermDebt": "1036300000", "shortTermDebt": "11100000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67700000", "reportedCurrency": "USD", "retainedEarnings": "93000000", "totalLiabilities": "1729900000", "otherCurrentAssets": "48700000", "totalCurrentAssets": "1205400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "448900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1217000000", "currentAccountsPayable": "351400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1001400000", "shortLongTermDebtTotal": "1094300000", "totalShareholderEquity": "692500000", "capitalLeaseObligations": "40800000", "otherCurrentLiabilities": "84700000", "totalCurrentLiabilities": "456700000", "otherNonCurrentLiabilities": "72500000", "totalNonCurrentLiabilities": "1273200000", "cashAndShortTermInvestments": "303200000", "commonStockSharesOutstanding": "15836000", "intangibleAssetsExcludingGoodwill": "67700000", "cashAndCashEquivalentsAtCarryingValue": "303200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18500000", "profitLoss": "None", "dividendPayout": "46700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-43500000", "operatingCashflow": "79400000", "capitalExpenditures": "58000000", "changeInReceivables": "-90300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "109100000", "cashflowFromInvestment": "-665800000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-477300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91500000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 1172700000, "cost_of_revenue": 941300000, "gross_profit": 231400000, "ebit": 84400000, "ebitda": 136600000, "pretax_income": 38800000, "tax_provision": 10000000, "net_income": 28800000, "net_income_to_common": 28800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 780300000, "total_current_assets": 1121400000, "total_assets": 1864700000, "short_term_debt": 6300000, "long_term_debt": 838100000, "total_debt": 844400000, "total_liabilities": 1132300000, "total_equity": 732400000, "shares_outstanding": 15913000, "goodwill_and_intangibles": 45500000 }, "cash_flow": { "operating_cash_flow": 206900000, "capital_expenditure": 51900000, "free_cash_flow": 258800000, "dividends_paid": 43400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104045, "ticker_id": 6780, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84400000", "ebitda": "136600000", "netIncome": "28800000", "grossProfit": "231400000", "depreciation": "None", "totalRevenue": "1172700000", "costOfRevenue": "941300000", "interestIncome": "600000", "incomeBeforeTax": "38800000", "interestExpense": "40900000", "operatingIncome": "81100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "150300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "-1400000", "costofGoodsAndServicesSold": "941300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52200000", "sellingGeneralAndAdministrative": "95700000", "netIncomeFromContinuingOperations": "28800000" }, "balance": { "goodwill": "18800000", "inventory": "152000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1864700000", "longTermDebt": "838100000", "shortTermDebt": "6300000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "26700000", "reportedCurrency": "USD", "retainedEarnings": "158200000", "totalLiabilities": "1132300000", "otherCurrentAssets": "28600000", "totalCurrentAssets": "1121400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "160500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "743300000", "currentAccountsPayable": "86100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627200000", "shortLongTermDebtTotal": "876200000", "totalShareholderEquity": "732400000", "capitalLeaseObligations": "25600000", "otherCurrentLiabilities": "60700000", "totalCurrentLiabilities": "158300000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "974000000", "cashAndShortTermInvestments": "780300000", "commonStockSharesOutstanding": "15913000", "intangibleAssetsExcludingGoodwill": "26700000", "cashAndCashEquivalentsAtCarryingValue": "780300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28800000", "profitLoss": "None", "dividendPayout": "43400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "206900000", "capitalExpenditures": "51900000", "changeInReceivables": "60800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "281900000", "cashflowFromInvestment": "26900000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "515700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1172700000, "cost_of_revenue": 941300000, "gross_profit": 231400000, "research_and_development": 9100000, "selling_general_admin": 95700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84400000, "depreciation_amortisation": 52200000, "ebitda": 136600000, "interest_expense": 40900000, "interest_income": null, "other_non_operating": null, "pretax_income": 38800000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 28800000, "net_income_continuing_ops": 28800000, "net_income_to_common": 28800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 780300000, "short_term_investments": 0, "net_receivables": 160500000, "inventory": 152000000, "other_current_assets": null, "total_current_assets": 1121400000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 26700000, "goodwill_and_intangibles": 45500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 743300000, "total_assets": 1864700000, "short_term_debt": 6300000, "accounts_payable": 86100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158300000, "long_term_debt": 838100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 974000000, "total_liabilities": 1132300000, "total_debt": 844400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 158200000, "total_equity": 732400000, "shares_outstanding": 15913000, "operating_cash_flow": 206900000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26900000, "dividends_paid": 43400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 281900000, "free_cash_flow": 258800000, "net_change_in_cash": 515700000 }, "raw_data": { "income": { "ebit": "84400000", "ebitda": "136600000", "netIncome": "28800000", "grossProfit": "231400000", "depreciation": "None", "totalRevenue": "1172700000", "costOfRevenue": "941300000", "interestIncome": "600000", "incomeBeforeTax": "38800000", "interestExpense": "40900000", "operatingIncome": "81100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "150300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "-1400000", "costofGoodsAndServicesSold": "941300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52200000", "sellingGeneralAndAdministrative": "95700000", "netIncomeFromContinuingOperations": "28800000" }, "balance": { "goodwill": "18800000", "inventory": "152000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1864700000", "longTermDebt": "838100000", "shortTermDebt": "6300000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "26700000", "reportedCurrency": "USD", "retainedEarnings": "158200000", "totalLiabilities": "1132300000", "otherCurrentAssets": "28600000", "totalCurrentAssets": "1121400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "160500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "743300000", "currentAccountsPayable": "86100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627200000", "shortLongTermDebtTotal": "876200000", "totalShareholderEquity": "732400000", "capitalLeaseObligations": "25600000", "otherCurrentLiabilities": "60700000", "totalCurrentLiabilities": "158300000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "974000000", "cashAndShortTermInvestments": "780300000", "commonStockSharesOutstanding": "15913000", "intangibleAssetsExcludingGoodwill": "26700000", "cashAndCashEquivalentsAtCarryingValue": "780300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28800000", "profitLoss": "None", "dividendPayout": "43400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "206900000", "capitalExpenditures": "51900000", "changeInReceivables": "60800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "281900000", "cashflowFromInvestment": "26900000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "515700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52200000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 1514100000, "cost_of_revenue": 1215200000, "gross_profit": 298900000, "ebit": 144400000, "ebitda": 193500000, "pretax_income": 80400000, "tax_provision": 18400000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264600000, "total_current_assets": 779800000, "total_assets": 1526200000, "short_term_debt": 5100000, "long_term_debt": 492600000, "total_debt": 497700000, "total_liabilities": 792300000, "total_equity": 733900000, "shares_outstanding": 16203000, "goodwill_and_intangibles": 48400000 }, "cash_flow": { "operating_cash_flow": 232300000, "capital_expenditure": 60200000, "free_cash_flow": 292500000, "dividends_paid": 39400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104050, "ticker_id": 6780, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144400000", "ebitda": "193500000", "netIncome": "62000000", "grossProfit": "298900000", "depreciation": "None", "totalRevenue": "1514100000", "costOfRevenue": "1215200000", "interestIncome": "600000", "incomeBeforeTax": "80400000", "interestExpense": "24600000", "operatingIncome": "125700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "173200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10500000", "otherNonOperatingIncome": "-20700000", "costofGoodsAndServicesSold": "1215200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49100000", "sellingGeneralAndAdministrative": "104100000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "18800000", "inventory": "177600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1526200000", "longTermDebt": "492600000", "shortTermDebt": "5100000", "treasuryStock": "-463400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29600000", "reportedCurrency": "USD", "retainedEarnings": "172800000", "totalLiabilities": "792300000", "otherCurrentAssets": "19100000", "totalCurrentAssets": "779800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78700000", "currentNetReceivables": "239800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746400000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "622000000", "shortLongTermDebtTotal": "528300000", "totalShareholderEquity": "733900000", "capitalLeaseObligations": "25200000", "otherCurrentLiabilities": "67100000", "totalCurrentLiabilities": "170400000", "otherNonCurrentLiabilities": "124800000", "totalNonCurrentLiabilities": "621900000", "cashAndShortTermInvestments": "264600000", "commonStockSharesOutstanding": "16203000", "intangibleAssetsExcludingGoodwill": "29600000", "cashAndCashEquivalentsAtCarryingValue": "264600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "39400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "37500000", "operatingCashflow": "232300000", "capitalExpenditures": "60200000", "changeInReceivables": "20200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8500000", "cashflowFromInvestment": "-101800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1514100000, "cost_of_revenue": 1215200000, "gross_profit": 298900000, "research_and_development": 10500000, "selling_general_admin": 104100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144400000, "depreciation_amortisation": 49100000, "ebitda": 193500000, "interest_expense": 24600000, "interest_income": null, "other_non_operating": null, "pretax_income": 80400000, "tax_provision": 18400000, "effective_tax_rate": null, "net_income": 62000000, "net_income_continuing_ops": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264600000, "short_term_investments": 78700000, "net_receivables": 239800000, "inventory": 177600000, "other_current_assets": null, "total_current_assets": 779800000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 29600000, "goodwill_and_intangibles": 48400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 746400000, "total_assets": 1526200000, "short_term_debt": 5100000, "accounts_payable": 92000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170400000, "long_term_debt": 492600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 621900000, "total_liabilities": 792300000, "total_debt": 497700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 172800000, "total_equity": 733900000, "shares_outstanding": 16203000, "operating_cash_flow": 232300000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101800000, "dividends_paid": 39400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8500000, "free_cash_flow": 292500000, "net_change_in_cash": 139000000 }, "raw_data": { "income": { "ebit": "144400000", "ebitda": "193500000", "netIncome": "62000000", "grossProfit": "298900000", "depreciation": "None", "totalRevenue": "1514100000", "costOfRevenue": "1215200000", "interestIncome": "600000", "incomeBeforeTax": "80400000", "interestExpense": "24600000", "operatingIncome": "125700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "173200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10500000", "otherNonOperatingIncome": "-20700000", "costofGoodsAndServicesSold": "1215200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49100000", "sellingGeneralAndAdministrative": "104100000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "18800000", "inventory": "177600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1526200000", "longTermDebt": "492600000", "shortTermDebt": "5100000", "treasuryStock": "-463400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29600000", "reportedCurrency": "USD", "retainedEarnings": "172800000", "totalLiabilities": "792300000", "otherCurrentAssets": "19100000", "totalCurrentAssets": "779800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78700000", "currentNetReceivables": "239800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746400000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "622000000", "shortLongTermDebtTotal": "528300000", "totalShareholderEquity": "733900000", "capitalLeaseObligations": "25200000", "otherCurrentLiabilities": "67100000", "totalCurrentLiabilities": "170400000", "otherNonCurrentLiabilities": "124800000", "totalNonCurrentLiabilities": "621900000", "cashAndShortTermInvestments": "264600000", "commonStockSharesOutstanding": "16203000", "intangibleAssetsExcludingGoodwill": "29600000", "cashAndCashEquivalentsAtCarryingValue": "264600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "39400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "37500000", "operatingCashflow": "232300000", "capitalExpenditures": "60200000", "changeInReceivables": "20200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8500000", "cashflowFromInvestment": "-101800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 1585900000, "cost_of_revenue": 1344600000, "gross_profit": 241300000, "ebit": 139000000, "ebitda": 182900000, "pretax_income": 120000000, "tax_provision": 28300000, "net_income": 91700000, "net_income_to_common": 91700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125600000, "total_current_assets": 656600000, "total_assets": 1419300000, "short_term_debt": 1400000, "long_term_debt": 370400000, "total_debt": 371800000, "total_liabilities": 678900000, "total_equity": 740400000, "shares_outstanding": 16874000, "goodwill_and_intangibles": 76400000 }, "cash_flow": { "operating_cash_flow": 150200000, "capital_expenditure": 74100000, "free_cash_flow": 224300000, "dividends_paid": 37700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104055, "ticker_id": 6780, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139000000", "ebitda": "182900000", "netIncome": "91700000", "grossProfit": "241300000", "depreciation": "None", "totalRevenue": "1585900000", "costOfRevenue": "1344600000", "interestIncome": "300000", "incomeBeforeTax": "120000000", "interestExpense": "22700000", "operatingIncome": "143600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "28300000", "reportedCurrency": "USD", "netInterestIncome": "-22400000", "nonInterestIncome": "None", "operatingExpenses": "97700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "96300000", "otherNonOperatingIncome": "-900000", "costofGoodsAndServicesSold": "1344600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43900000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "148300000" }, "balance": { "goodwill": "44000000", "inventory": "215100000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1419300000", "longTermDebt": "370400000", "shortTermDebt": "1400000", "treasuryStock": "-420500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "32400000", "reportedCurrency": "USD", "retainedEarnings": "150200000", "totalLiabilities": "678900000", "otherCurrentAssets": "18900000", "totalCurrentAssets": "656600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36700000", "currentNetReceivables": "260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762700000", "currentAccountsPayable": "121400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "611800000", "shortLongTermDebtTotal": "370400000", "totalShareholderEquity": "740400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76200000", "totalCurrentLiabilities": "205500000", "otherNonCurrentLiabilities": "32400000", "totalNonCurrentLiabilities": "473400000", "cashAndShortTermInvestments": "125600000", "commonStockSharesOutstanding": "16874000", "intangibleAssetsExcludingGoodwill": "32400000", "cashAndCashEquivalentsAtCarryingValue": "125600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91700000", "profitLoss": "None", "dividendPayout": "37700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "150200000", "capitalExpenditures": "74100000", "changeInReceivables": "-21600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "31100000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1585900000, "cost_of_revenue": 1344600000, "gross_profit": 241300000, "research_and_development": 96300000, "selling_general_admin": 96000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139000000, "depreciation_amortisation": 43900000, "ebitda": 182900000, "interest_expense": 22700000, "interest_income": null, "other_non_operating": null, "pretax_income": 120000000, "tax_provision": 28300000, "effective_tax_rate": null, "net_income": 91700000, "net_income_continuing_ops": 148300000, "net_income_to_common": 91700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125600000, "short_term_investments": 36700000, "net_receivables": 260300000, "inventory": 215100000, "other_current_assets": null, "total_current_assets": 656600000, "net_ppe": null, "goodwill": 44000000, "intangible_assets": 32400000, "goodwill_and_intangibles": 76400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 762700000, "total_assets": 1419300000, "short_term_debt": 1400000, "accounts_payable": 121400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205500000, "long_term_debt": 370400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 473400000, "total_liabilities": 678900000, "total_debt": 371800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150200000, "total_equity": 740400000, "shares_outstanding": 16874000, "operating_cash_flow": 150200000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31100000, "dividends_paid": 37700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106000000, "free_cash_flow": 224300000, "net_change_in_cash": 75300000 }, "raw_data": { "income": { "ebit": "139000000", "ebitda": "182900000", "netIncome": "91700000", "grossProfit": "241300000", "depreciation": "None", "totalRevenue": "1585900000", "costOfRevenue": "1344600000", "interestIncome": "300000", "incomeBeforeTax": "120000000", "interestExpense": "22700000", "operatingIncome": "143600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "28300000", "reportedCurrency": "USD", "netInterestIncome": "-22400000", "nonInterestIncome": "None", "operatingExpenses": "97700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "96300000", "otherNonOperatingIncome": "-900000", "costofGoodsAndServicesSold": "1344600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43900000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "148300000" }, "balance": { "goodwill": "44000000", "inventory": "215100000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1419300000", "longTermDebt": "370400000", "shortTermDebt": "1400000", "treasuryStock": "-420500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "32400000", "reportedCurrency": "USD", "retainedEarnings": "150200000", "totalLiabilities": "678900000", "otherCurrentAssets": "18900000", "totalCurrentAssets": "656600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36700000", "currentNetReceivables": "260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762700000", "currentAccountsPayable": "121400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "611800000", "shortLongTermDebtTotal": "370400000", "totalShareholderEquity": "740400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76200000", "totalCurrentLiabilities": "205500000", "otherNonCurrentLiabilities": "32400000", "totalNonCurrentLiabilities": "473400000", "cashAndShortTermInvestments": "125600000", "commonStockSharesOutstanding": "16874000", "intangibleAssetsExcludingGoodwill": "32400000", "cashAndCashEquivalentsAtCarryingValue": "125600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91700000", "profitLoss": "None", "dividendPayout": "37700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "150200000", "capitalExpenditures": "74100000", "changeInReceivables": "-21600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "31100000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43900000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 1106800000, "cost_of_revenue": 973600000, "gross_profit": 133199999, "ebit": 97800000, "ebitda": 128200000, "pretax_income": 82400000, "tax_provision": 19900000, "net_income": 62500000, "net_income_to_common": 62500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30000000, "total_current_assets": 1487400000, "total_assets": 2789900000, "short_term_debt": null, "long_term_debt": 1037800000, "total_debt": 1037800000, "total_liabilities": 1912600000, "total_equity": 877300000, "shares_outstanding": 16844000, "goodwill_and_intangibles": 58700000 }, "cash_flow": { "operating_cash_flow": 87900000, "capital_expenditure": 19400000, "free_cash_flow": 107300000, "dividends_paid": 13600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104018, "ticker_id": 6780, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97800000", "ebitda": "128200000", "netIncome": "62500000", "grossProfit": "133199999", "depreciation": "None", "totalRevenue": "1106800000", "costOfRevenue": "973600000", "interestIncome": "200000", "incomeBeforeTax": "82400000", "interestExpense": "14400000", "operatingIncome": "97800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "35400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "973600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30400000", "sellingGeneralAndAdministrative": "34800000", "netIncomeFromContinuingOperations": "62500000" }, "balance": { "goodwill": "18800000", "inventory": "799000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2789900000", "longTermDebt": "1037800000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39900000", "reportedCurrency": "USD", "retainedEarnings": "191400000", "totalLiabilities": "1912600000", "otherCurrentAssets": "53900000", "totalCurrentAssets": "1487400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302500000", "currentAccountsPayable": "494100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1060300000", "totalShareholderEquity": "877300000", "capitalLeaseObligations": "31800000", "otherCurrentLiabilities": "107800000", "totalCurrentLiabilities": "601900000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "1310700000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "16844000", "intangibleAssetsExcludingGoodwill": "39900000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62500000", "profitLoss": "None", "dividendPayout": "13600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-73800000", "operatingCashflow": "87900000", "capitalExpenditures": "19400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45400000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1106800000, "cost_of_revenue": 973600000, "gross_profit": 133199999, "research_and_development": 35400000, "selling_general_admin": 34800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97800000, "depreciation_amortisation": 30400000, "ebitda": 128200000, "interest_expense": 14400000, "interest_income": null, "other_non_operating": null, "pretax_income": 82400000, "tax_provision": 19900000, "effective_tax_rate": null, "net_income": 62500000, "net_income_continuing_ops": 62500000, "net_income_to_common": 62500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30000000, "short_term_investments": null, "net_receivables": 604500000, "inventory": 799000000, "other_current_assets": null, "total_current_assets": 1487400000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 39900000, "goodwill_and_intangibles": 58700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1302500000, "total_assets": 2789900000, "short_term_debt": null, "accounts_payable": 494100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601900000, "long_term_debt": 1037800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1310700000, "total_liabilities": 1912600000, "total_debt": 1037800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 191400000, "total_equity": 877300000, "shares_outstanding": 16844000, "operating_cash_flow": 87900000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19400000, "dividends_paid": 13600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45400000, "free_cash_flow": 107300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97800000", "ebitda": "128200000", "netIncome": "62500000", "grossProfit": "133199999", "depreciation": "None", "totalRevenue": "1106800000", "costOfRevenue": "973600000", "interestIncome": "200000", "incomeBeforeTax": "82400000", "interestExpense": "14400000", "operatingIncome": "97800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "35400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "973600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30400000", "sellingGeneralAndAdministrative": "34800000", "netIncomeFromContinuingOperations": "62500000" }, "balance": { "goodwill": "18800000", "inventory": "799000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2789900000", "longTermDebt": "1037800000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39900000", "reportedCurrency": "USD", "retainedEarnings": "191400000", "totalLiabilities": "1912600000", "otherCurrentAssets": "53900000", "totalCurrentAssets": "1487400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302500000", "currentAccountsPayable": "494100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1060300000", "totalShareholderEquity": "877300000", "capitalLeaseObligations": "31800000", "otherCurrentLiabilities": "107800000", "totalCurrentLiabilities": "601900000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "1310700000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "16844000", "intangibleAssetsExcludingGoodwill": "39900000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62500000", "profitLoss": "None", "dividendPayout": "13600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-73800000", "operatingCashflow": "87900000", "capitalExpenditures": "19400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45400000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30400000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 929000000, "cost_of_revenue": 836500000, "gross_profit": 92500000, "ebit": 57500000, "ebitda": 88400000, "pretax_income": 43500000, "tax_provision": 15300000, "net_income": 28200000, "net_income_to_common": 28200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 1261500000, "total_assets": 2564800000, "short_term_debt": 7100000, "long_term_debt": 1059600000, "total_debt": 1066700000, "total_liabilities": 1738700000, "total_equity": 826100000, "shares_outstanding": 16754000, "goodwill_and_intangibles": 59800000 }, "cash_flow": { "operating_cash_flow": -20600000, "capital_expenditure": 30500000, "free_cash_flow": 9900000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104019, "ticker_id": 6780, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57500000", "ebitda": "88400000", "netIncome": "28200000", "grossProfit": "92500000", "depreciation": "None", "totalRevenue": "929000000", "costOfRevenue": "836500000", "interestIncome": "200000", "incomeBeforeTax": "43500000", "interestExpense": "14000000", "operatingIncome": "60600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-13800000", "nonInterestIncome": "None", "operatingExpenses": "31900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "31900000", "netIncomeFromContinuingOperations": "28200000" }, "balance": { "goodwill": "18800000", "inventory": "725200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2564800000", "longTermDebt": "1059600000", "shortTermDebt": "7100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "1738700000", "otherCurrentAssets": "42600000", "totalCurrentAssets": "1261500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303300000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122500000", "totalShareholderEquity": "826100000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "145500000", "totalCurrentLiabilities": "427200000", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "1311500000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "16754000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28200000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24900000", "operatingCashflow": "-20600000", "capitalExpenditures": "30500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1400000", "cashflowFromInvestment": "11900000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 929000000, "cost_of_revenue": 836500000, "gross_profit": 92500000, "research_and_development": 31900000, "selling_general_admin": 31900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57500000, "depreciation_amortisation": 30900000, "ebitda": 88400000, "interest_expense": 14000000, "interest_income": null, "other_non_operating": null, "pretax_income": 43500000, "tax_provision": 15300000, "effective_tax_rate": null, "net_income": 28200000, "net_income_continuing_ops": 28200000, "net_income_to_common": 28200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": null, "net_receivables": 486700000, "inventory": 725200000, "other_current_assets": null, "total_current_assets": 1261500000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 41000000, "goodwill_and_intangibles": 59800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1303300000, "total_assets": 2564800000, "short_term_debt": 7100000, "accounts_payable": 274600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427200000, "long_term_debt": 1059600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1311500000, "total_liabilities": 1738700000, "total_debt": 1066700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142500000, "total_equity": 826100000, "shares_outstanding": 16754000, "operating_cash_flow": -20600000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11900000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1400000, "free_cash_flow": 9900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57500000", "ebitda": "88400000", "netIncome": "28200000", "grossProfit": "92500000", "depreciation": "None", "totalRevenue": "929000000", "costOfRevenue": "836500000", "interestIncome": "200000", "incomeBeforeTax": "43500000", "interestExpense": "14000000", "operatingIncome": "60600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-13800000", "nonInterestIncome": "None", "operatingExpenses": "31900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "31900000", "netIncomeFromContinuingOperations": "28200000" }, "balance": { "goodwill": "18800000", "inventory": "725200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2564800000", "longTermDebt": "1059600000", "shortTermDebt": "7100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "1738700000", "otherCurrentAssets": "42600000", "totalCurrentAssets": "1261500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303300000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122500000", "totalShareholderEquity": "826100000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "145500000", "totalCurrentLiabilities": "427200000", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "1311500000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "16754000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28200000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24900000", "operatingCashflow": "-20600000", "capitalExpenditures": "30500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1400000", "cashflowFromInvestment": "11900000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 843500000, "cost_of_revenue": 760800000, "gross_profit": 82700000, "ebit": 60200000, "ebitda": 92200000, "pretax_income": 47800000, "tax_provision": 8300000, "net_income": 39500000, "net_income_to_common": 39500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17200000, "total_current_assets": 1244200000, "total_assets": 2592100000, "short_term_debt": 7700000, "long_term_debt": 1042900000, "total_debt": 1050600000, "total_liabilities": 1786000000, "total_equity": 806100000, "shares_outstanding": 16612000, "goodwill_and_intangibles": 60900000 }, "cash_flow": { "operating_cash_flow": 59100000, "capital_expenditure": 24600000, "free_cash_flow": 83700000, "dividends_paid": 25700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104021, "ticker_id": 6780, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60200000", "ebitda": "92200000", "netIncome": "39500000", "grossProfit": "82700000", "depreciation": "None", "totalRevenue": "843500000", "costOfRevenue": "760800000", "interestIncome": "200000", "incomeBeforeTax": "47800000", "interestExpense": "12400000", "operatingIncome": "48800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-12200000", "nonInterestIncome": "None", "operatingExpenses": "33900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "760800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "33900000", "netIncomeFromContinuingOperations": "39500000" }, "balance": { "goodwill": "18800000", "inventory": "702300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2592100000", "longTermDebt": "1042900000", "shortTermDebt": "7700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42100000", "reportedCurrency": "USD", "retainedEarnings": "127100000", "totalLiabilities": "1786000000", "otherCurrentAssets": "49500000", "totalCurrentAssets": "1244200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1347900000", "currentAccountsPayable": "392800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073400000", "totalShareholderEquity": "806100000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "88700000", "totalCurrentLiabilities": "500700000", "otherNonCurrentLiabilities": "39200000", "totalNonCurrentLiabilities": "1285300000", "cashAndShortTermInvestments": "17200000", "commonStockSharesOutstanding": "16612000", "intangibleAssetsExcludingGoodwill": "42100000", "cashAndCashEquivalentsAtCarryingValue": "17200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39500000", "profitLoss": "None", "dividendPayout": "25700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-106700000", "operatingCashflow": "59100000", "capitalExpenditures": "24600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47200000", "cashflowFromInvestment": "-7800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 843500000, "cost_of_revenue": 760800000, "gross_profit": 82700000, "research_and_development": 33900000, "selling_general_admin": 33900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60200000, "depreciation_amortisation": 32000000, "ebitda": 92200000, "interest_expense": 12400000, "interest_income": null, "other_non_operating": null, "pretax_income": 47800000, "tax_provision": 8300000, "effective_tax_rate": null, "net_income": 39500000, "net_income_continuing_ops": 39500000, "net_income_to_common": 39500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17200000, "short_term_investments": null, "net_receivables": 475200000, "inventory": 702300000, "other_current_assets": null, "total_current_assets": 1244200000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 42100000, "goodwill_and_intangibles": 60900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1347900000, "total_assets": 2592100000, "short_term_debt": 7700000, "accounts_payable": 392800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 500700000, "long_term_debt": 1042900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1285300000, "total_liabilities": 1786000000, "total_debt": 1050600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127100000, "total_equity": 806100000, "shares_outstanding": 16612000, "operating_cash_flow": 59100000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7800000, "dividends_paid": 25700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47200000, "free_cash_flow": 83700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60200000", "ebitda": "92200000", "netIncome": "39500000", "grossProfit": "82700000", "depreciation": "None", "totalRevenue": "843500000", "costOfRevenue": "760800000", "interestIncome": "200000", "incomeBeforeTax": "47800000", "interestExpense": "12400000", "operatingIncome": "48800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-12200000", "nonInterestIncome": "None", "operatingExpenses": "33900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "760800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "33900000", "netIncomeFromContinuingOperations": "39500000" }, "balance": { "goodwill": "18800000", "inventory": "702300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2592100000", "longTermDebt": "1042900000", "shortTermDebt": "7700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42100000", "reportedCurrency": "USD", "retainedEarnings": "127100000", "totalLiabilities": "1786000000", "otherCurrentAssets": "49500000", "totalCurrentAssets": "1244200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1347900000", "currentAccountsPayable": "392800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073400000", "totalShareholderEquity": "806100000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "88700000", "totalCurrentLiabilities": "500700000", "otherNonCurrentLiabilities": "39200000", "totalNonCurrentLiabilities": "1285300000", "cashAndShortTermInvestments": "17200000", "commonStockSharesOutstanding": "16612000", "intangibleAssetsExcludingGoodwill": "42100000", "cashAndCashEquivalentsAtCarryingValue": "17200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39500000", "profitLoss": "None", "dividendPayout": "25700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-106700000", "operatingCashflow": "59100000", "capitalExpenditures": "24600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47200000", "cashflowFromInvestment": "-7800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 823100000, "cost_of_revenue": 752400000, "gross_profit": 70700000, "ebit": 42400000, "ebitda": 72000000, "pretax_income": 29900000, "tax_provision": 6700000, "net_income": 23200000, "net_income_to_common": 23200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13100000, "total_current_assets": 1150600000, "total_assets": 2512800000, "short_term_debt": 7600000, "long_term_debt": 1075200000, "total_debt": 1082800000, "total_liabilities": 1736800000, "total_equity": 776000000, "shares_outstanding": 16457000, "goodwill_and_intangibles": 62000000 }, "cash_flow": { "operating_cash_flow": 15900000, "capital_expenditure": 43600000, "free_cash_flow": 59500000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104022, "ticker_id": 6780, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42400000", "ebitda": "72000000", "netIncome": "23200000", "grossProfit": "70700000", "depreciation": "None", "totalRevenue": "823100000", "costOfRevenue": "752400000", "interestIncome": "200000", "incomeBeforeTax": "29900000", "interestExpense": "12500000", "operatingIncome": "38000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "32600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "32600000", "netIncomeFromContinuingOperations": "23200000" }, "balance": { "goodwill": "18800000", "inventory": "595600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2512800000", "longTermDebt": "1075200000", "shortTermDebt": "7600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43200000", "reportedCurrency": "USD", "retainedEarnings": "100400000", "totalLiabilities": "1736800000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "1150600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362200000", "currentAccountsPayable": "317800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106300000", "totalShareholderEquity": "776000000", "capitalLeaseObligations": "31100000", "otherCurrentLiabilities": "89400000", "totalCurrentLiabilities": "426200000", "otherNonCurrentLiabilities": "40200000", "totalNonCurrentLiabilities": "1310600000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "16457000", "intangibleAssetsExcludingGoodwill": "43200000", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23200000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "15900000", "capitalExpenditures": "43600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19400000", "cashflowFromInvestment": "-43700000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823100000, "cost_of_revenue": 752400000, "gross_profit": 70700000, "research_and_development": 63400000, "selling_general_admin": 32600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42400000, "depreciation_amortisation": 29600000, "ebitda": 72000000, "interest_expense": 12500000, "interest_income": null, "other_non_operating": null, "pretax_income": 29900000, "tax_provision": 6700000, "effective_tax_rate": null, "net_income": 23200000, "net_income_continuing_ops": 23200000, "net_income_to_common": 23200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13100000, "short_term_investments": null, "net_receivables": 486900000, "inventory": 595600000, "other_current_assets": null, "total_current_assets": 1150600000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 43200000, "goodwill_and_intangibles": 62000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1362200000, "total_assets": 2512800000, "short_term_debt": 7600000, "accounts_payable": 317800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426200000, "long_term_debt": 1075200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1310600000, "total_liabilities": 1736800000, "total_debt": 1082800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100400000, "total_equity": 776000000, "shares_outstanding": 16457000, "operating_cash_flow": 15900000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43700000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19400000, "free_cash_flow": 59500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42400000", "ebitda": "72000000", "netIncome": "23200000", "grossProfit": "70700000", "depreciation": "None", "totalRevenue": "823100000", "costOfRevenue": "752400000", "interestIncome": "200000", "incomeBeforeTax": "29900000", "interestExpense": "12500000", "operatingIncome": "38000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "32600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "32600000", "netIncomeFromContinuingOperations": "23200000" }, "balance": { "goodwill": "18800000", "inventory": "595600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2512800000", "longTermDebt": "1075200000", "shortTermDebt": "7600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43200000", "reportedCurrency": "USD", "retainedEarnings": "100400000", "totalLiabilities": "1736800000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "1150600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362200000", "currentAccountsPayable": "317800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106300000", "totalShareholderEquity": "776000000", "capitalLeaseObligations": "31100000", "otherCurrentLiabilities": "89400000", "totalCurrentLiabilities": "426200000", "otherNonCurrentLiabilities": "40200000", "totalNonCurrentLiabilities": "1310600000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "16457000", "intangibleAssetsExcludingGoodwill": "43200000", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23200000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "15900000", "capitalExpenditures": "43600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19400000", "cashflowFromInvestment": "-43700000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 777400000, "cost_of_revenue": 673400000, "gross_profit": 104000000, "ebit": 40000000, "ebitda": 70000000, "pretax_income": 28800000, "tax_provision": 7200000, "net_income": 21600000, "net_income_to_common": 21600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21300000, "total_current_assets": 1093800000, "total_assets": 2439600000, "short_term_debt": 7900000, "long_term_debt": 1042000000, "total_debt": 1049900000, "total_liabilities": 1682800000, "total_equity": 756800000, "shares_outstanding": 16399000, "goodwill_and_intangibles": 63200000 }, "cash_flow": { "operating_cash_flow": 57000000, "capital_expenditure": 38200000, "free_cash_flow": 95200000, "dividends_paid": 12900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104023, "ticker_id": 6780, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40000000", "ebitda": "70000000", "netIncome": "21600000", "grossProfit": "104000000", "depreciation": "None", "totalRevenue": "777400000", "costOfRevenue": "673400000", "interestIncome": "200000", "incomeBeforeTax": "28800000", "interestExpense": "11200000", "operatingIncome": "41400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "62600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "30800000", "netIncomeFromContinuingOperations": "21600000" }, "balance": { "goodwill": "18800000", "inventory": "572400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2439600000", "longTermDebt": "1042000000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44400000", "reportedCurrency": "USD", "retainedEarnings": "90000000", "totalLiabilities": "1682800000", "otherCurrentAssets": "42300000", "totalCurrentAssets": "1093800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345800000", "currentAccountsPayable": "289700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073900000", "totalShareholderEquity": "756800000", "capitalLeaseObligations": "31900000", "otherCurrentLiabilities": "90200000", "totalCurrentLiabilities": "410000000", "otherNonCurrentLiabilities": "39200000", "totalNonCurrentLiabilities": "1272800000", "cashAndShortTermInvestments": "21300000", "commonStockSharesOutstanding": "16399000", "intangibleAssetsExcludingGoodwill": "44400000", "cashAndCashEquivalentsAtCarryingValue": "21300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21600000", "profitLoss": "None", "dividendPayout": "12900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "29500000", "operatingCashflow": "57000000", "capitalExpenditures": "38200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15400000", "cashflowFromInvestment": "-38200000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 777400000, "cost_of_revenue": 673400000, "gross_profit": 104000000, "research_and_development": 30800000, "selling_general_admin": 30800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40000000, "depreciation_amortisation": 30000000, "ebitda": 70000000, "interest_expense": 11200000, "interest_income": null, "other_non_operating": null, "pretax_income": 28800000, "tax_provision": 7200000, "effective_tax_rate": null, "net_income": 21600000, "net_income_continuing_ops": 21600000, "net_income_to_common": 21600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21300000, "short_term_investments": null, "net_receivables": 457800000, "inventory": 572400000, "other_current_assets": null, "total_current_assets": 1093800000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 44400000, "goodwill_and_intangibles": 63200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1345800000, "total_assets": 2439600000, "short_term_debt": 7900000, "accounts_payable": 289700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410000000, "long_term_debt": 1042000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1272800000, "total_liabilities": 1682800000, "total_debt": 1049900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 90000000, "total_equity": 756800000, "shares_outstanding": 16399000, "operating_cash_flow": 57000000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38200000, "dividends_paid": 12900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15400000, "free_cash_flow": 95200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40000000", "ebitda": "70000000", "netIncome": "21600000", "grossProfit": "104000000", "depreciation": "None", "totalRevenue": "777400000", "costOfRevenue": "673400000", "interestIncome": "200000", "incomeBeforeTax": "28800000", "interestExpense": "11200000", "operatingIncome": "41400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "62600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "30800000", "netIncomeFromContinuingOperations": "21600000" }, "balance": { "goodwill": "18800000", "inventory": "572400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2439600000", "longTermDebt": "1042000000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44400000", "reportedCurrency": "USD", "retainedEarnings": "90000000", "totalLiabilities": "1682800000", "otherCurrentAssets": "42300000", "totalCurrentAssets": "1093800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345800000", "currentAccountsPayable": "289700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073900000", "totalShareholderEquity": "756800000", "capitalLeaseObligations": "31900000", "otherCurrentLiabilities": "90200000", "totalCurrentLiabilities": "410000000", "otherNonCurrentLiabilities": "39200000", "totalNonCurrentLiabilities": "1272800000", "cashAndShortTermInvestments": "21300000", "commonStockSharesOutstanding": "16399000", "intangibleAssetsExcludingGoodwill": "44400000", "cashAndCashEquivalentsAtCarryingValue": "21300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21600000", "profitLoss": "None", "dividendPayout": "12900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "29500000", "operatingCashflow": "57000000", "capitalExpenditures": "38200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15400000", "cashflowFromInvestment": "-38200000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 765400000, "cost_of_revenue": 685900000, "gross_profit": 79500000, "ebit": 22500000, "ebitda": 52100000, "pretax_income": 12100000, "tax_provision": 5000000, "net_income": 7100000, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18400000, "total_current_assets": 976400000, "total_assets": 2314900000, "short_term_debt": 8700000, "long_term_debt": 1041600000, "total_debt": 1050300000, "total_liabilities": 1646900000, "total_equity": 668000000, "shares_outstanding": 16319000, "goodwill_and_intangibles": 64300000 }, "cash_flow": { "operating_cash_flow": 43400000, "capital_expenditure": 56000000, "free_cash_flow": 99400000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104024, "ticker_id": 6780, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22500000", "ebitda": "52100000", "netIncome": "7100000", "grossProfit": "79500000", "depreciation": "None", "totalRevenue": "765400000", "costOfRevenue": "685900000", "interestIncome": "600000", "incomeBeforeTax": "12100000", "interestExpense": "10400000", "operatingIncome": "22100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "57400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "685900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "28400000", "netIncomeFromContinuingOperations": "7100000" }, "balance": { "goodwill": "18800000", "inventory": "503900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2314900000", "longTermDebt": "1041600000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45500000", "reportedCurrency": "USD", "retainedEarnings": "6200000", "totalLiabilities": "1646900000", "otherCurrentAssets": "39000000", "totalCurrentAssets": "976400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1338500000", "currentAccountsPayable": "266900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075500000", "totalShareholderEquity": "668000000", "capitalLeaseObligations": "33900000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "400600000", "otherNonCurrentLiabilities": "39500000", "totalNonCurrentLiabilities": "1246300000", "cashAndShortTermInvestments": "18400000", "commonStockSharesOutstanding": "16319000", "intangibleAssetsExcludingGoodwill": "45500000", "cashAndCashEquivalentsAtCarryingValue": "18400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7100000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20700000", "operatingCashflow": "43400000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13500000", "cashflowFromInvestment": "-56000000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 765400000, "cost_of_revenue": 685900000, "gross_profit": 79500000, "research_and_development": 27800000, "selling_general_admin": 28400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22500000, "depreciation_amortisation": 29600000, "ebitda": 52100000, "interest_expense": 10400000, "interest_income": null, "other_non_operating": null, "pretax_income": 12100000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 7100000, "net_income_continuing_ops": 7100000, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18400000, "short_term_investments": null, "net_receivables": 415100000, "inventory": 503900000, "other_current_assets": null, "total_current_assets": 976400000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 45500000, "goodwill_and_intangibles": 64300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1338500000, "total_assets": 2314900000, "short_term_debt": 8700000, "accounts_payable": 266900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400600000, "long_term_debt": 1041600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1246300000, "total_liabilities": 1646900000, "total_debt": 1050300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6200000, "total_equity": 668000000, "shares_outstanding": 16319000, "operating_cash_flow": 43400000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56000000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13500000, "free_cash_flow": 99400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22500000", "ebitda": "52100000", "netIncome": "7100000", "grossProfit": "79500000", "depreciation": "None", "totalRevenue": "765400000", "costOfRevenue": "685900000", "interestIncome": "600000", "incomeBeforeTax": "12100000", "interestExpense": "10400000", "operatingIncome": "22100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "57400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "685900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "28400000", "netIncomeFromContinuingOperations": "7100000" }, "balance": { "goodwill": "18800000", "inventory": "503900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2314900000", "longTermDebt": "1041600000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45500000", "reportedCurrency": "USD", "retainedEarnings": "6200000", "totalLiabilities": "1646900000", "otherCurrentAssets": "39000000", "totalCurrentAssets": "976400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1338500000", "currentAccountsPayable": "266900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075500000", "totalShareholderEquity": "668000000", "capitalLeaseObligations": "33900000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "400600000", "otherNonCurrentLiabilities": "39500000", "totalNonCurrentLiabilities": "1246300000", "cashAndShortTermInvestments": "18400000", "commonStockSharesOutstanding": "16319000", "intangibleAssetsExcludingGoodwill": "45500000", "cashAndCashEquivalentsAtCarryingValue": "18400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7100000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20700000", "operatingCashflow": "43400000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13500000", "cashflowFromInvestment": "-56000000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28700000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 747700000, "cost_of_revenue": 671800000, "gross_profit": 75900000, "ebit": 26100000, "ebitda": 56000000, "pretax_income": 15400000, "tax_provision": 3400000, "net_income": 12000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45700000, "total_current_assets": 994900000, "total_assets": 2311400000, "short_term_debt": 9100000, "long_term_debt": 1041200000, "total_debt": 1050300000, "total_liabilities": 1644400000, "total_equity": 667000000, "shares_outstanding": 16335000, "goodwill_and_intangibles": 65400000 }, "cash_flow": { "operating_cash_flow": 34100000, "capital_expenditure": 51100000, "free_cash_flow": 85200000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104026, "ticker_id": 6780, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26100000", "ebitda": "56000000", "netIncome": "12000000", "grossProfit": "75900000", "depreciation": "None", "totalRevenue": "747700000", "costOfRevenue": "671800000", "interestIncome": "900000", "incomeBeforeTax": "15400000", "interestExpense": "10700000", "operatingIncome": "17400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "58500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29900000", "sellingGeneralAndAdministrative": "28800000", "netIncomeFromContinuingOperations": "12000000" }, "balance": { "goodwill": "18800000", "inventory": "473900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2311400000", "longTermDebt": "1041200000", "shortTermDebt": "9100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46600000", "reportedCurrency": "USD", "retainedEarnings": "11800000", "totalLiabilities": "1644400000", "otherCurrentAssets": "42200000", "totalCurrentAssets": "994900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "433100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316500000", "currentAccountsPayable": "275400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075500000", "totalShareholderEquity": "667000000", "capitalLeaseObligations": "34300000", "otherCurrentLiabilities": "87000000", "totalCurrentLiabilities": "382200000", "otherNonCurrentLiabilities": "44100000", "totalNonCurrentLiabilities": "1262200000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "16335000", "intangibleAssetsExcludingGoodwill": "46600000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2600000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-23500000", "operatingCashflow": "34100000", "capitalExpenditures": "51100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13800000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 747700000, "cost_of_revenue": 671800000, "gross_profit": 75900000, "research_and_development": 28800000, "selling_general_admin": 28800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26100000, "depreciation_amortisation": 29900000, "ebitda": 56000000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": 15400000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 12000000, "net_income_continuing_ops": 12000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45700000, "short_term_investments": null, "net_receivables": 433100000, "inventory": 473900000, "other_current_assets": null, "total_current_assets": 994900000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 46600000, "goodwill_and_intangibles": 65400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1316500000, "total_assets": 2311400000, "short_term_debt": 9100000, "accounts_payable": 275400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382200000, "long_term_debt": 1041200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1262200000, "total_liabilities": 1644400000, "total_debt": 1050300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11800000, "total_equity": 667000000, "shares_outstanding": 16335000, "operating_cash_flow": 34100000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45000000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13800000, "free_cash_flow": 85200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26100000", "ebitda": "56000000", "netIncome": "12000000", "grossProfit": "75900000", "depreciation": "None", "totalRevenue": "747700000", "costOfRevenue": "671800000", "interestIncome": "900000", "incomeBeforeTax": "15400000", "interestExpense": "10700000", "operatingIncome": "17400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "58500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29900000", "sellingGeneralAndAdministrative": "28800000", "netIncomeFromContinuingOperations": "12000000" }, "balance": { "goodwill": "18800000", "inventory": "473900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2311400000", "longTermDebt": "1041200000", "shortTermDebt": "9100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46600000", "reportedCurrency": "USD", "retainedEarnings": "11800000", "totalLiabilities": "1644400000", "otherCurrentAssets": "42200000", "totalCurrentAssets": "994900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "433100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316500000", "currentAccountsPayable": "275400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075500000", "totalShareholderEquity": "667000000", "capitalLeaseObligations": "34300000", "otherCurrentLiabilities": "87000000", "totalCurrentLiabilities": "382200000", "otherNonCurrentLiabilities": "44100000", "totalNonCurrentLiabilities": "1262200000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "16335000", "intangibleAssetsExcludingGoodwill": "46600000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2600000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-23500000", "operatingCashflow": "34100000", "capitalExpenditures": "51100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13800000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29900000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 773400000, "cost_of_revenue": 669800000, "gross_profit": 103600000, "ebit": 35700000, "ebitda": 64700000, "pretax_income": 24600000, "tax_provision": 5700000, "net_income": 18900000, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70400000, "total_current_assets": 1010500000, "total_assets": 2315700000, "short_term_debt": 9700000, "long_term_debt": 1040700000, "total_debt": 1050400000, "total_liabilities": 1653700000, "total_equity": 662000000, "shares_outstanding": 16398000, "goodwill_and_intangibles": 66500000 }, "cash_flow": { "operating_cash_flow": 26300000, "capital_expenditure": 43700000, "free_cash_flow": 70000000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104027, "ticker_id": 6780, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35700000", "ebitda": "64700000", "netIncome": "18900000", "grossProfit": "103600000", "depreciation": "None", "totalRevenue": "773400000", "costOfRevenue": "669800000", "interestIncome": "1200000", "incomeBeforeTax": "24600000", "interestExpense": "11100000", "operatingIncome": "36200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "67400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "669800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "31600000", "netIncomeFromContinuingOperations": "3100000" }, "balance": { "goodwill": "18800000", "inventory": "446900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2315700000", "longTermDebt": "1040700000", "shortTermDebt": "9700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47700000", "reportedCurrency": "USD", "retainedEarnings": "12500000", "totalLiabilities": "1653700000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "1010500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305199999", "currentAccountsPayable": "281800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1076700000", "totalShareholderEquity": "662000000", "capitalLeaseObligations": "36000000", "otherCurrentLiabilities": "94100000", "totalCurrentLiabilities": "396400000", "otherNonCurrentLiabilities": "43800000", "totalNonCurrentLiabilities": "1257300000", "cashAndShortTermInvestments": "70400000", "commonStockSharesOutstanding": "16398000", "intangibleAssetsExcludingGoodwill": "47700000", "cashAndCashEquivalentsAtCarryingValue": "70400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18900000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "26300000", "capitalExpenditures": "43700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13800000", "cashflowFromInvestment": "-43700000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 773400000, "cost_of_revenue": 669800000, "gross_profit": 103600000, "research_and_development": 31600000, "selling_general_admin": 31600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35700000, "depreciation_amortisation": 29000000, "ebitda": 64700000, "interest_expense": 11100000, "interest_income": null, "other_non_operating": null, "pretax_income": 24600000, "tax_provision": 5700000, "effective_tax_rate": null, "net_income": 18900000, "net_income_continuing_ops": 3100000, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70400000, "short_term_investments": null, "net_receivables": 447200000, "inventory": 446900000, "other_current_assets": null, "total_current_assets": 1010500000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 47700000, "goodwill_and_intangibles": 66500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1305199999, "total_assets": 2315700000, "short_term_debt": 9700000, "accounts_payable": 281800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396400000, "long_term_debt": 1040700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1257300000, "total_liabilities": 1653700000, "total_debt": 1050400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12500000, "total_equity": 662000000, "shares_outstanding": 16398000, "operating_cash_flow": 26300000, "stock_based_compensation": 4100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43700000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13800000, "free_cash_flow": 70000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35700000", "ebitda": "64700000", "netIncome": "18900000", "grossProfit": "103600000", "depreciation": "None", "totalRevenue": "773400000", "costOfRevenue": "669800000", "interestIncome": "1200000", "incomeBeforeTax": "24600000", "interestExpense": "11100000", "operatingIncome": "36200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "67400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "669800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "31600000", "netIncomeFromContinuingOperations": "3100000" }, "balance": { "goodwill": "18800000", "inventory": "446900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2315700000", "longTermDebt": "1040700000", "shortTermDebt": "9700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47700000", "reportedCurrency": "USD", "retainedEarnings": "12500000", "totalLiabilities": "1653700000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "1010500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305199999", "currentAccountsPayable": "281800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1076700000", "totalShareholderEquity": "662000000", "capitalLeaseObligations": "36000000", "otherCurrentLiabilities": "94100000", "totalCurrentLiabilities": "396400000", "otherNonCurrentLiabilities": "43800000", "totalNonCurrentLiabilities": "1257300000", "cashAndShortTermInvestments": "70400000", "commonStockSharesOutstanding": "16398000", "intangibleAssetsExcludingGoodwill": "47700000", "cashAndCashEquivalentsAtCarryingValue": "70400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18900000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "26300000", "capitalExpenditures": "43700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13800000", "cashflowFromInvestment": "-43700000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 737500000, "cost_of_revenue": 651300000, "gross_profit": 86200000, "ebit": 35200000, "ebitda": 64000000, "pretax_income": 23700000, "tax_provision": 5500000, "net_income": 18200000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101600000, "total_current_assets": 1023100000, "total_assets": 2299800000, "short_term_debt": 10000000, "long_term_debt": 1040300000, "total_debt": 1050300000, "total_liabilities": 1634900000, "total_equity": 664900000, "shares_outstanding": 16230000, "goodwill_and_intangibles": 67700000 }, "cash_flow": { "operating_cash_flow": 63300000, "capital_expenditure": 30000000, "free_cash_flow": 93300000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104028, "ticker_id": 6780, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35200000", "ebitda": "64000000", "netIncome": "18200000", "grossProfit": "86200000", "depreciation": "None", "totalRevenue": "737500000", "costOfRevenue": "651300000", "interestIncome": "900000", "incomeBeforeTax": "23700000", "interestExpense": "11500000", "operatingIncome": "24300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-10600000", "nonInterestIncome": "None", "operatingExpenses": "61900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28800000", "sellingGeneralAndAdministrative": "32600000", "netIncomeFromContinuingOperations": "24600000" }, "balance": { "goodwill": "18800000", "inventory": "471300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2299800000", "longTermDebt": "1040300000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48900000", "reportedCurrency": "USD", "retainedEarnings": "22100000", "totalLiabilities": "1634900000", "otherCurrentAssets": "34600000", "totalCurrentAssets": "1023100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1276700000", "currentAccountsPayable": "273800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077700000", "totalShareholderEquity": "664900000", "capitalLeaseObligations": "37400000", "otherCurrentLiabilities": "87800000", "totalCurrentLiabilities": "384700000", "otherNonCurrentLiabilities": "38800000", "totalNonCurrentLiabilities": "1250200000", "cashAndShortTermInvestments": "101600000", "commonStockSharesOutstanding": "16230000", "intangibleAssetsExcludingGoodwill": "48900000", "cashAndCashEquivalentsAtCarryingValue": "101600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "12800000", "operatingCashflow": "63300000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14200000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 737500000, "cost_of_revenue": 651300000, "gross_profit": 86200000, "research_and_development": 32600000, "selling_general_admin": 32600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35200000, "depreciation_amortisation": 28800000, "ebitda": 64000000, "interest_expense": 11500000, "interest_income": null, "other_non_operating": null, "pretax_income": 23700000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": 18200000, "net_income_continuing_ops": 24600000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101600000, "short_term_investments": null, "net_receivables": 415600000, "inventory": 471300000, "other_current_assets": null, "total_current_assets": 1023100000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 48900000, "goodwill_and_intangibles": 67700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1276700000, "total_assets": 2299800000, "short_term_debt": 10000000, "accounts_payable": 273800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384700000, "long_term_debt": 1040300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1250200000, "total_liabilities": 1634900000, "total_debt": 1050300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22100000, "total_equity": 664900000, "shares_outstanding": 16230000, "operating_cash_flow": 63300000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29900000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14200000, "free_cash_flow": 93300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35200000", "ebitda": "64000000", "netIncome": "18200000", "grossProfit": "86200000", "depreciation": "None", "totalRevenue": "737500000", "costOfRevenue": "651300000", "interestIncome": "900000", "incomeBeforeTax": "23700000", "interestExpense": "11500000", "operatingIncome": "24300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-10600000", "nonInterestIncome": "None", "operatingExpenses": "61900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28800000", "sellingGeneralAndAdministrative": "32600000", "netIncomeFromContinuingOperations": "24600000" }, "balance": { "goodwill": "18800000", "inventory": "471300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2299800000", "longTermDebt": "1040300000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48900000", "reportedCurrency": "USD", "retainedEarnings": "22100000", "totalLiabilities": "1634900000", "otherCurrentAssets": "34600000", "totalCurrentAssets": "1023100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1276700000", "currentAccountsPayable": "273800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077700000", "totalShareholderEquity": "664900000", "capitalLeaseObligations": "37400000", "otherCurrentLiabilities": "87800000", "totalCurrentLiabilities": "384700000", "otherNonCurrentLiabilities": "38800000", "totalNonCurrentLiabilities": "1250200000", "cashAndShortTermInvestments": "101600000", "commonStockSharesOutstanding": "16230000", "intangibleAssetsExcludingGoodwill": "48900000", "cashAndCashEquivalentsAtCarryingValue": "101600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "12800000", "operatingCashflow": "63300000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14200000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28800000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 721700000, "cost_of_revenue": 640200000, "gross_profit": 81500000, "ebit": 20200000, "ebitda": 48900000, "pretax_income": 8700000, "tax_provision": 1100000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82400000, "total_current_assets": 990200000, "total_assets": 2267400000, "short_term_debt": 10100000, "long_term_debt": 1039800000, "total_debt": 1049900000, "total_liabilities": 1615200000, "total_equity": 652200000, "shares_outstanding": 16015791, "goodwill_and_intangibles": 68800000 }, "cash_flow": { "operating_cash_flow": 74300000, "capital_expenditure": 23200000, "free_cash_flow": 97500000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104029, "ticker_id": 6780, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20200000", "ebitda": "48900000", "netIncome": "7600000", "grossProfit": "81500000", "depreciation": "None", "totalRevenue": "721700000", "costOfRevenue": "640200000", "interestIncome": "500000", "incomeBeforeTax": "8700000", "interestExpense": "11500000", "operatingIncome": "21700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28700000", "sellingGeneralAndAdministrative": "32500000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "18800000", "inventory": "477200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2267400000", "longTermDebt": "1039800000", "shortTermDebt": "10100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "50000000", "reportedCurrency": "USD", "retainedEarnings": "10100000", "totalLiabilities": "1615200000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "990200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277200000", "currentAccountsPayable": "252700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079100000", "totalShareholderEquity": "652200000", "capitalLeaseObligations": "39300000", "otherCurrentLiabilities": "97700000", "totalCurrentLiabilities": "370000000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1245200000", "cashAndShortTermInvestments": "82400000", "commonStockSharesOutstanding": "16015791", "intangibleAssetsExcludingGoodwill": "50000000", "cashAndCashEquivalentsAtCarryingValue": "82400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "74300000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13100000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 721700000, "cost_of_revenue": 640200000, "gross_profit": 81500000, "research_and_development": 11100000, "selling_general_admin": 32500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20200000, "depreciation_amortisation": 28700000, "ebitda": 48900000, "interest_expense": 11500000, "interest_income": null, "other_non_operating": null, "pretax_income": 8700000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": 7600000, "net_income_continuing_ops": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82400000, "short_term_investments": null, "net_receivables": 396100000, "inventory": 477200000, "other_current_assets": null, "total_current_assets": 990200000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 50000000, "goodwill_and_intangibles": 68800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1277200000, "total_assets": 2267400000, "short_term_debt": 10100000, "accounts_payable": 252700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370000000, "long_term_debt": 1039800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1245200000, "total_liabilities": 1615200000, "total_debt": 1049900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10100000, "total_equity": 652200000, "shares_outstanding": 16015791, "operating_cash_flow": 74300000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23200000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13100000, "free_cash_flow": 97500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20200000", "ebitda": "48900000", "netIncome": "7600000", "grossProfit": "81500000", "depreciation": "None", "totalRevenue": "721700000", "costOfRevenue": "640200000", "interestIncome": "500000", "incomeBeforeTax": "8700000", "interestExpense": "11500000", "operatingIncome": "21700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28700000", "sellingGeneralAndAdministrative": "32500000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "18800000", "inventory": "477200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2267400000", "longTermDebt": "1039800000", "shortTermDebt": "10100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "50000000", "reportedCurrency": "USD", "retainedEarnings": "10100000", "totalLiabilities": "1615200000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "990200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277200000", "currentAccountsPayable": "252700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079100000", "totalShareholderEquity": "652200000", "capitalLeaseObligations": "39300000", "otherCurrentLiabilities": "97700000", "totalCurrentLiabilities": "370000000", "otherNonCurrentLiabilities": "37600000", "totalNonCurrentLiabilities": "1245200000", "cashAndShortTermInvestments": "82400000", "commonStockSharesOutstanding": "16015791", "intangibleAssetsExcludingGoodwill": "50000000", "cashAndCashEquivalentsAtCarryingValue": "82400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "74300000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13100000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28700000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 743600000, "cost_of_revenue": 665200000, "gross_profit": 78400000, "ebit": 16900000, "ebitda": 44300000, "pretax_income": 5500000, "tax_provision": 100000, "net_income": 5400000, "net_income_to_common": 5400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44600000, "total_current_assets": 984400000, "total_assets": 2268100000, "short_term_debt": 10300000, "long_term_debt": 1039400000, "total_debt": 1049700000, "total_liabilities": 1627400000, "total_equity": 640700000, "shares_outstanding": 16154000, "goodwill_and_intangibles": 88700000 }, "cash_flow": { "operating_cash_flow": 89800000, "capital_expenditure": 37400000, "free_cash_flow": 127200000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104031, "ticker_id": 6780, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16900000", "ebitda": "44300000", "netIncome": "5400000", "grossProfit": "78400000", "depreciation": "None", "totalRevenue": "743600000", "costOfRevenue": "665200000", "interestIncome": "600000", "incomeBeforeTax": "5500000", "interestExpense": "11400000", "operatingIncome": "19100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "59300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27400000", "sellingGeneralAndAdministrative": "30500000", "netIncomeFromContinuingOperations": "5400000" }, "balance": { "goodwill": "18800000", "inventory": "488600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2268100000", "longTermDebt": "1039400000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "69900000", "reportedCurrency": "USD", "retainedEarnings": "15200000", "totalLiabilities": "1627400000", "otherCurrentAssets": "39500000", "totalCurrentAssets": "984400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "411700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283699999", "currentAccountsPayable": "243200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1080800000", "totalShareholderEquity": "640700000", "capitalLeaseObligations": "31100000", "otherCurrentLiabilities": "102800000", "totalCurrentLiabilities": "367000000", "otherNonCurrentLiabilities": "85500000", "totalNonCurrentLiabilities": "1260400000", "cashAndShortTermInvestments": "44600000", "commonStockSharesOutstanding": "16154000", "intangibleAssetsExcludingGoodwill": "69900000", "cashAndCashEquivalentsAtCarryingValue": "44600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5400000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9300000", "operatingCashflow": "89800000", "capitalExpenditures": "37400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28200000", "cashflowFromInvestment": "-37300000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 743600000, "cost_of_revenue": 665200000, "gross_profit": 78400000, "research_and_development": 30500000, "selling_general_admin": 30500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16900000, "depreciation_amortisation": 27400000, "ebitda": 44300000, "interest_expense": 11400000, "interest_income": null, "other_non_operating": null, "pretax_income": 5500000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": 5400000, "net_income_continuing_ops": 5400000, "net_income_to_common": 5400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44600000, "short_term_investments": null, "net_receivables": 411700000, "inventory": 488600000, "other_current_assets": null, "total_current_assets": 984400000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 69900000, "goodwill_and_intangibles": 88700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1283699999, "total_assets": 2268100000, "short_term_debt": 10300000, "accounts_payable": 243200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367000000, "long_term_debt": 1039400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1260400000, "total_liabilities": 1627400000, "total_debt": 1049700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15200000, "total_equity": 640700000, "shares_outstanding": 16154000, "operating_cash_flow": 89800000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37300000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28200000, "free_cash_flow": 127200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16900000", "ebitda": "44300000", "netIncome": "5400000", "grossProfit": "78400000", "depreciation": "None", "totalRevenue": "743600000", "costOfRevenue": "665200000", "interestIncome": "600000", "incomeBeforeTax": "5500000", "interestExpense": "11400000", "operatingIncome": "19100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "59300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27400000", "sellingGeneralAndAdministrative": "30500000", "netIncomeFromContinuingOperations": "5400000" }, "balance": { "goodwill": "18800000", "inventory": "488600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2268100000", "longTermDebt": "1039400000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "69900000", "reportedCurrency": "USD", "retainedEarnings": "15200000", "totalLiabilities": "1627400000", "otherCurrentAssets": "39500000", "totalCurrentAssets": "984400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "411700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283699999", "currentAccountsPayable": "243200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1080800000", "totalShareholderEquity": "640700000", "capitalLeaseObligations": "31100000", "otherCurrentLiabilities": "102800000", "totalCurrentLiabilities": "367000000", "otherNonCurrentLiabilities": "85500000", "totalNonCurrentLiabilities": "1260400000", "cashAndShortTermInvestments": "44600000", "commonStockSharesOutstanding": "16154000", "intangibleAssetsExcludingGoodwill": "69900000", "cashAndCashEquivalentsAtCarryingValue": "44600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5400000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9300000", "operatingCashflow": "89800000", "capitalExpenditures": "37400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28200000", "cashflowFromInvestment": "-37300000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27200000", "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": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "income_statement": { "revenue": 814100000, "cost_of_revenue": 718400000, "gross_profit": 95700000, "ebit": 33400000, "ebitda": 60100000, "pretax_income": 21300000, "tax_provision": 3000000, "net_income": 18300000, "net_income_to_common": 18300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19800000, "total_current_assets": 996600000, "total_assets": 2267500000, "short_term_debt": 11300000, "long_term_debt": 1053900000, "total_debt": 1065200000, "total_liabilities": 1629400000, "total_equity": 638100000, "shares_outstanding": 16082999, "goodwill_and_intangibles": 71300000 }, "cash_flow": { "operating_cash_flow": 68100000, "capital_expenditure": 41500000, "free_cash_flow": 109600000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 104032, "ticker_id": 6780, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:38:53.848268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33400000", "ebitda": "60100000", "netIncome": "18300000", "grossProfit": "95700000", "depreciation": "None", "totalRevenue": "814100000", "costOfRevenue": "718400000", "interestIncome": "200000", "incomeBeforeTax": "21300000", "interestExpense": "12100000", "operatingIncome": "35900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32200000", "otherNonOperatingIncome": "-2500000", "costofGoodsAndServicesSold": "718400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26700000", "sellingGeneralAndAdministrative": "32200000", "netIncomeFromContinuingOperations": "18300000" }, "balance": { "goodwill": "18800000", "inventory": "497900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2267500000", "longTermDebt": "1053900000", "shortTermDebt": "11300000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52500000", "reportedCurrency": "USD", "retainedEarnings": "22400000", "totalLiabilities": "1629400000", "otherCurrentAssets": "33700000", "totalCurrentAssets": "996600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1270900000", "currentAccountsPayable": "236200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1041000000", "shortLongTermDebtTotal": "1098500000", "totalShareholderEquity": "638100000", "capitalLeaseObligations": "33300000", "otherCurrentLiabilities": "97500000", "totalCurrentLiabilities": "354700000", "otherNonCurrentLiabilities": "85900000", "totalNonCurrentLiabilities": "1274700000", "cashAndShortTermInvestments": "19800000", "commonStockSharesOutstanding": "16082999", "intangibleAssetsExcludingGoodwill": "52500000", "cashAndCashEquivalentsAtCarryingValue": "19800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18300000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "39800000", "operatingCashflow": "68100000", "capitalExpenditures": "41500000", "changeInReceivables": "19100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "-41800000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 814100000, "cost_of_revenue": 718400000, "gross_profit": 95700000, "research_and_development": 32200000, "selling_general_admin": 32200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33400000, "depreciation_amortisation": 26700000, "ebitda": 60100000, "interest_expense": 12100000, "interest_income": null, "other_non_operating": null, "pretax_income": 21300000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 18300000, "net_income_continuing_ops": 18300000, "net_income_to_common": 18300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19800000, "short_term_investments": null, "net_receivables": 445200000, "inventory": 497900000, "other_current_assets": null, "total_current_assets": 996600000, "net_ppe": null, "goodwill": 18800000, "intangible_assets": 52500000, "goodwill_and_intangibles": 71300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1270900000, "total_assets": 2267500000, "short_term_debt": 11300000, "accounts_payable": 236200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354700000, "long_term_debt": 1053900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1274700000, "total_liabilities": 1629400000, "total_debt": 1065200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22400000, "total_equity": 638100000, "shares_outstanding": 16082999, "operating_cash_flow": 68100000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41800000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38000000, "free_cash_flow": 109600000, "net_change_in_cash": -11700000 }, "raw_data": { "income": { "ebit": "33400000", "ebitda": "60100000", "netIncome": "18300000", "grossProfit": "95700000", "depreciation": "None", "totalRevenue": "814100000", "costOfRevenue": "718400000", "interestIncome": "200000", "incomeBeforeTax": "21300000", "interestExpense": "12100000", "operatingIncome": "35900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32200000", "otherNonOperatingIncome": "-2500000", "costofGoodsAndServicesSold": "718400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26700000", "sellingGeneralAndAdministrative": "32200000", "netIncomeFromContinuingOperations": "18300000" }, "balance": { "goodwill": "18800000", "inventory": "497900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "2267500000", "longTermDebt": "1053900000", "shortTermDebt": "11300000", "treasuryStock": "-475900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52500000", "reportedCurrency": "USD", "retainedEarnings": "22400000", "totalLiabilities": "1629400000", "otherCurrentAssets": "33700000", "totalCurrentAssets": "996600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1270900000", "currentAccountsPayable": "236200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1041000000", "shortLongTermDebtTotal": "1098500000", "totalShareholderEquity": "638100000", "capitalLeaseObligations": "33300000", "otherCurrentLiabilities": "97500000", "totalCurrentLiabilities": "354700000", "otherNonCurrentLiabilities": "85900000", "totalNonCurrentLiabilities": "1274700000", "cashAndShortTermInvestments": "19800000", "commonStockSharesOutstanding": "16082999", "intangibleAssetsExcludingGoodwill": "52500000", "cashAndCashEquivalentsAtCarryingValue": "19800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18300000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "39800000", "operatingCashflow": "68100000", "capitalExpenditures": "41500000", "changeInReceivables": "19100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "-41800000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26400000", "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }