{ "ticker": { "uuid": "979f4b78-341f-436a-81b7-909a417846c7", "symbol": "PRGO", "name": "Perrigo Company PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/979f4b78-341f-436a-81b7-909a417846c7/", "api_url": "https://sharemaestro.com/factors/api/tickers/979f4b78-341f-436a-81b7-909a417846c7/" }, "ticker_metadata": { "id": 3205, "uuid": "979f4b78-341f-436a-81b7-909a417846c7", "symbol": "PRGO", "name": "Perrigo Company PLC", "asset_type": "equity", "market_cap": 1544184000, "stock_exchange_id": 3, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Perrigo Company plc is an American Irish registered manufacturer of private label over-the-counter pharmaceuticals.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "979f4b78-341f-436a-81b7-909a417846c7", "symbol": "PRGO", "name": "Perrigo Company PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/979f4b78-341f-436a-81b7-909a417846c7/", "api_url": "https://sharemaestro.com/factors/api/tickers/979f4b78-341f-436a-81b7-909a417846c7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.82, "quality": 0.09, "momentum": 0.03, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 10.83, "market_cap": 1502121000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1056, "roe": -0.7274, "piotroski_f_score": 4, "momentum_12_1": -0.5262, "volatility_252d": 0.5229 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:14.032980+00:00", "batch_id": "" }, "size": { "price_close": 10.83, "market_cap": 1502121000, "market_cap_usd": 1502121000, "enterprise_value": 4803521000, "shares_outstanding": 138700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6011, "ptbv_ratio": null, "ps_ratio": 0.3595, "pcf_ratio": 7.9309, "pfcf_ratio": 5.5408, "ev_ebitda": null, "ev_ebit": -4.1828, "ev_sales": 1.1496, "ev_fcf": 17.7186, "earnings_yield": null, "fcf_yield": 0.0564, "price_to_sales": 0.3595, "price_to_book": 0.6011, "price_to_cashflow": 7.9309, "ebitda_to_ev": null, "sales_yield": 0.8699 }, "yield": { "dividend_yield": 0.1056, "buyback_yield": 0, "shareholder_yield": 0.1056, "debt_paydown_yield": null, "total_yield": 0.1056 }, "quality": { "gross_margin": 0.3417, "operating_margin": -0.2748, "net_margin": -0.435, "ebitda_margin": -0.2005, "fcf_margin": 0.0649, "roe": -0.7274, "roa": -0.2277, "roic": -0.1485, "roc_greenblatt": null, "asset_turnover": 0.5234, "cash_conversion": -0.1492, "accruals_ratio": -0.2514, "sbc_to_revenue": 0.0137, "piotroski_f_score": 4, "altman_z_score": -0.2441, "earnings_stability_5y": 1.9647, "revenue_stability_5y": 0.0608, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1788, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1949, "net_debt_to_ebitda": -3.941, "debt_to_assets": 0.4583, "interest_coverage": -6.9897, "current_ratio": 2.7189, "quick_ratio": 1.5948, "net_debt": 3301400000, "local_beta": 0.0007, "volatility_252d": 0.5229, "volatility_60d": 1.2344, "max_drawdown_12m": -0.6556, "risk_adjusted_momentum": -1.0063 }, "growth": { "revenue_growth_1y": -0.0362, "revenue_growth_3y_cagr": -0.0151, "revenue_growth_5y_cagr": 0.0079, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3522, "book_value_growth_1y": -0.3258, "revenue_growth": -0.0362, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0509, "price_return_3m": 0.0368, "price_return_6m": -0.1536, "price_return_9m": -0.4869, "price_return_12m": -0.5503, "price_return_12m_ex1m": -0.5262, "momentum_6m": -0.1536, "momentum_12m": -0.5503, "momentum_12_1": -0.5262, "distance_from_52w_high": -0.5862, "distance_from_52w_low": 0.2015, "relative_strength": -0.6503 }, "raw_ttm": { "revenue_ttm": 4178400000, "gross_profit_ttm": 1427700000, "ebit_ttm": -1148400000, "ebitda_ttm": -837700000, "net_income_ttm": -1817600000, "eps_diluted_ttm": -13.1045, "operating_cash_flow_ttm": 189400000, "capital_expenditure_ttm": 81700000, "fcf_ttm": 271100000, "dividends_paid_ttm": 158600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 164300000, "cash_and_equivalents": 357200000, "total_current_assets": 2712400000, "total_current_liabilities": 997600000, "net_ppe": null, "total_assets": 7983300000, "total_debt": 3658600000, "total_equity": 2498800000, "net_working_capital": 1395100000, "book_value_per_share": 18.0159, "retained_earnings": -4076300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1466900000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 33, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 94, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 65, "rank_fcf_margin": 77, "rank_piotroski": 81, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 95 }, "composites": { "value_composite": 18, "quality_composite": 91, "momentum_composite": 97, "growth_composite": 81, "yield_composite": 5, "svqf_composite": 32, "vc1_composite": 13, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 74, "overall_composite": 60, "quality_value_composite": 0.2717, "os_score": 0.4, "value_percentile": 0.82, "quality_percentile": 0.09, "momentum_percentile": 0.03, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 74, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4755, "ticker_id": 3205, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:14.032980+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.83, "market_cap": 1502121000, "market_cap_usd": 1502121000, "enterprise_value": 4803521000, "shares_outstanding": 138700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.60113695, "ptbv_ratio": null, "ps_ratio": 0.3594967, "pcf_ratio": 7.93094509, "pfcf_ratio": 5.54083733, "ev_ebitda": null, "ev_ebit": -4.18279432, "ev_sales": 1.14960774, "ev_fcf": 17.7186315, "earnings_yield": null, "fcf_yield": 0.05643777, "dividend_yield": 0.10558404, "buyback_yield": 0, "shareholder_yield": 0.10558404, "debt_paydown_yield": null, "total_yield": 0.10558404, "gross_margin": 0.34168581, "operating_margin": -0.27484204, "net_margin": -0.43499904, "ebitda_margin": -0.20048344, "fcf_margin": 0.06488129, "roe": -0.72738915, "roa": -0.22767527, "roic": -0.14849488, "roc_greenblatt": null, "asset_turnover": 0.52339258, "cash_conversion": -0.14915273, "accruals_ratio": -0.2513998, "sbc_to_revenue": 0.01373732, "debt_to_equity": 2.19485353, "net_debt_to_ebitda": -3.94102901, "debt_to_assets": 0.45828166, "interest_coverage": -6.98965307, "current_ratio": 2.71892542, "quick_ratio": 1.59482759, "net_debt": 3301400000, "revenue_growth_1y": -0.03616903, "revenue_growth_3y_cagr": -0.01509014, "revenue_growth_5y_cagr": 0.00794003, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.35221027, "book_value_growth_1y": -0.32578933, "piotroski_f_score": 4, "altman_z_score": -0.24406918, "earnings_stability_5y": 1.964731, "revenue_stability_5y": 0.060778, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05087419, "price_return_3m": 0.03677041, "price_return_6m": -0.15361531, "price_return_9m": -0.48686361, "price_return_12m": -0.55028652, "price_return_12m_ex1m": -0.52618138, "distance_from_52w_high": -0.58619425, "distance_from_52w_low": 0.20154437, "relative_strength": -0.6502501, "local_beta": 0.0007, "volatility_252d": 0.522887, "volatility_60d": 1.234412, "max_drawdown_12m": -0.6556051, "revenue_ttm": 4178400000, "gross_profit_ttm": 1427700000, "ebit_ttm": -1148400000, "ebitda_ttm": -837700000, "net_income_ttm": -1817600000, "eps_diluted_ttm": -13.10454218, "operating_cash_flow_ttm": 189400000, "capital_expenditure_ttm": 81700000, "fcf_ttm": 271100000, "dividends_paid_ttm": 158600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 164300000, "cash_and_equivalents": 357200000, "total_current_assets": 2712400000, "total_current_liabilities": 997600000, "net_ppe": null, "total_assets": 7983300000, "total_debt": 3658600000, "total_equity": 2498800000, "net_working_capital": 1395100000, "book_value_per_share": 18.01586157, "retained_earnings": -4076300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1466900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 33, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 94, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 65, "rank_fcf_margin": 77, "rank_piotroski": 81, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 95, "value_composite": 18, "quality_composite": 91, "momentum_composite": 97, "growth_composite": 81, "yield_composite": 5, "svqf_composite": 32, "vc1_composite": 13, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 74, "overall_composite": 60, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.83, "os": 0.4, "value": 0.82, "quality": 0.09, "momentum": 0.03, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1056, "roe": -0.7274, "momentum_12_1": -0.5262, "complete_fields": { "id": 4755, "ticker_id": 3205, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:14.032980+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.83, "market_cap": 1502121000, "market_cap_usd": 1502121000, "enterprise_value": 4803521000, "shares_outstanding": 138700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.60113695, "ptbv_ratio": null, "ps_ratio": 0.3594967, "pcf_ratio": 7.93094509, "pfcf_ratio": 5.54083733, "ev_ebitda": null, "ev_ebit": -4.18279432, "ev_sales": 1.14960774, "ev_fcf": 17.7186315, "earnings_yield": null, "fcf_yield": 0.05643777, "dividend_yield": 0.10558404, "buyback_yield": 0, "shareholder_yield": 0.10558404, "debt_paydown_yield": null, "total_yield": 0.10558404, "gross_margin": 0.34168581, "operating_margin": -0.27484204, "net_margin": -0.43499904, "ebitda_margin": -0.20048344, "fcf_margin": 0.06488129, "roe": -0.72738915, "roa": -0.22767527, "roic": -0.14849488, "roc_greenblatt": null, "asset_turnover": 0.52339258, "cash_conversion": -0.14915273, "accruals_ratio": -0.2513998, "sbc_to_revenue": 0.01373732, "debt_to_equity": 2.19485353, "net_debt_to_ebitda": -3.94102901, "debt_to_assets": 0.45828166, "interest_coverage": -6.98965307, "current_ratio": 2.71892542, "quick_ratio": 1.59482759, "net_debt": 3301400000, "revenue_growth_1y": -0.03616903, "revenue_growth_3y_cagr": -0.01509014, "revenue_growth_5y_cagr": 0.00794003, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.35221027, "book_value_growth_1y": -0.32578933, "piotroski_f_score": 4, "altman_z_score": -0.24406918, "earnings_stability_5y": 1.964731, "revenue_stability_5y": 0.060778, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05087419, "price_return_3m": 0.03677041, "price_return_6m": -0.15361531, "price_return_9m": -0.48686361, "price_return_12m": -0.55028652, "price_return_12m_ex1m": -0.52618138, "distance_from_52w_high": -0.58619425, "distance_from_52w_low": 0.20154437, "relative_strength": -0.6502501, "local_beta": 0.0007, "volatility_252d": 0.522887, "volatility_60d": 1.234412, "max_drawdown_12m": -0.6556051, "revenue_ttm": 4178400000, "gross_profit_ttm": 1427700000, "ebit_ttm": -1148400000, "ebitda_ttm": -837700000, "net_income_ttm": -1817600000, "eps_diluted_ttm": -13.10454218, "operating_cash_flow_ttm": 189400000, "capital_expenditure_ttm": 81700000, "fcf_ttm": 271100000, "dividends_paid_ttm": 158600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 164300000, "cash_and_equivalents": 357200000, "total_current_assets": 2712400000, "total_current_liabilities": 997600000, "net_ppe": null, "total_assets": 7983300000, "total_debt": 3658600000, "total_equity": 2498800000, "net_working_capital": 1395100000, "book_value_per_share": 18.01586157, "retained_earnings": -4076300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1466900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 33, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 94, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 65, "rank_fcf_margin": 77, "rank_piotroski": 81, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 95, "value_composite": 18, "quality_composite": 91, "momentum_composite": 97, "growth_composite": 81, "yield_composite": 5, "svqf_composite": 32, "vc1_composite": 13, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 74, "overall_composite": 60, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 4253100000, "cost_of_revenue": 2758600000, "gross_profit": 1494500000, "ebit": -1135400000, "ebitda": -797900000, "pretax_income": -1297900000, "tax_provision": 104400000, "net_income": -1425400000, "net_income_to_common": -1425400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 531600000, "total_current_assets": 2797400000, "total_assets": 8535200000, "short_term_debt": 62300000, "long_term_debt": 3603600000, "total_debt": 3665900000, "total_liabilities": 5599700000, "total_equity": 2935500000, "shares_outstanding": 138500000, "goodwill_and_intangibles": 4401600000 }, "cash_flow": { "operating_cash_flow": 238500000, "capital_expenditure": 93400000, "free_cash_flow": 331900000, "dividends_paid": 159300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317750, "ticker_id": 3205, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1135400000", "ebitda": "-797900000", "netIncome": "-1425400000", "grossProfit": "1494500000", "depreciation": "None", "totalRevenue": "4253100000", "costOfRevenue": "2758600000", "interestIncome": "None", "incomeBeforeTax": "-1297900000", "interestExpense": "162500000", "operatingIncome": "343300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "104400000", "reportedCurrency": "USD", "netInterestIncome": "-162500000", "nonInterestIncome": "None", "operatingExpenses": "1151200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2758600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337500000", "sellingGeneralAndAdministrative": "1055800000", "netIncomeFromContinuingOperations": "-1402300000" }, "balance": { "goodwill": "2050100000", "inventory": "1149000000", "commonStock": "6608200000", "currentDebt": "None", "investments": "None", "totalAssets": "8535200000", "longTermDebt": "3603600000", "shortTermDebt": "62300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2351500000", "reportedCurrency": "USD", "retainedEarnings": "-3677500000", "totalLiabilities": "5599700000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2797400000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5737800000", "currentAccountsPayable": "474500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3968900000", "totalShareholderEquity": "2935500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "455300000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "814300000", "totalNonCurrentLiabilities": "4586800000", "cashAndShortTermInvestments": "531600000", "commonStockSharesOutstanding": "138500000", "intangibleAssetsExcludingGoodwill": "2351500000", "cashAndCashEquivalentsAtCarryingValue": "531600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1402300000", "profitLoss": "None", "dividendPayout": "159300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-61100000", "operatingCashflow": "238500000", "capitalExpenditures": "93400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220500000", "cashflowFromInvestment": "-75400000", "stockBasedCompensation": "54600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4253100000, "cost_of_revenue": 2758600000, "gross_profit": 1494500000, "research_and_development": 95400000, "selling_general_admin": 1055800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1135400000, "depreciation_amortisation": 337500000, "ebitda": -797900000, "interest_expense": 162500000, "interest_income": null, "other_non_operating": null, "pretax_income": -1297900000, "tax_provision": 104400000, "effective_tax_rate": null, "net_income": -1425400000, "net_income_continuing_ops": -1402300000, "net_income_to_common": -1425400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 531600000, "short_term_investments": null, "net_receivables": 612800000, "inventory": 1149000000, "other_current_assets": null, "total_current_assets": 2797400000, "net_ppe": null, "goodwill": 2050100000, "intangible_assets": 2351500000, "goodwill_and_intangibles": 4401600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5737800000, "total_assets": 8535200000, "short_term_debt": 62300000, "accounts_payable": 474500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012900000, "long_term_debt": 3603600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4586800000, "total_liabilities": 5599700000, "total_debt": 3665900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3677500000, "total_equity": 2935500000, "shares_outstanding": 138500000, "operating_cash_flow": 238500000, "stock_based_compensation": 54600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75400000, "dividends_paid": 159300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220500000, "free_cash_flow": 331900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1135400000", "ebitda": "-797900000", "netIncome": "-1425400000", "grossProfit": "1494500000", "depreciation": "None", "totalRevenue": "4253100000", "costOfRevenue": "2758600000", "interestIncome": "None", "incomeBeforeTax": "-1297900000", "interestExpense": "162500000", "operatingIncome": "343300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "104400000", "reportedCurrency": "USD", "netInterestIncome": "-162500000", "nonInterestIncome": "None", "operatingExpenses": "1151200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2758600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337500000", "sellingGeneralAndAdministrative": "1055800000", "netIncomeFromContinuingOperations": "-1402300000" }, "balance": { "goodwill": "2050100000", "inventory": "1149000000", "commonStock": "6608200000", "currentDebt": "None", "investments": "None", "totalAssets": "8535200000", "longTermDebt": "3603600000", "shortTermDebt": "62300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2351500000", "reportedCurrency": "USD", "retainedEarnings": "-3677500000", "totalLiabilities": "5599700000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2797400000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5737800000", "currentAccountsPayable": "474500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3968900000", "totalShareholderEquity": "2935500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "455300000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "814300000", "totalNonCurrentLiabilities": "4586800000", "cashAndShortTermInvestments": "531600000", "commonStockSharesOutstanding": "138500000", "intangibleAssetsExcludingGoodwill": "2351500000", "cashAndCashEquivalentsAtCarryingValue": "531600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1402300000", "profitLoss": "None", "dividendPayout": "159300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-61100000", "operatingCashflow": "238500000", "capitalExpenditures": "93400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220500000", "cashflowFromInvestment": "-75400000", "stockBasedCompensation": "54600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337500000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 4373400000, "cost_of_revenue": 2830700000, "gross_profit": 1542700000, "ebit": 107100000, "ebitda": 433000000, "pretax_income": -80700000, "tax_provision": 80000000, "net_income": -171800000, "net_income_to_common": -171800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 558800000, "total_current_assets": 2481900000, "total_assets": 9647700000, "short_term_debt": 36400000, "long_term_debt": 3581700000, "total_debt": 3618100000, "total_liabilities": 5328300000, "total_equity": 4319400000, "shares_outstanding": 137400000, "goodwill_and_intangibles": 5749100000 }, "cash_flow": { "operating_cash_flow": 362900000, "capital_expenditure": 118300000, "free_cash_flow": 481200000, "dividends_paid": 152500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317755, "ticker_id": 3205, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107100000", "ebitda": "433000000", "netIncome": "-171800000", "grossProfit": "1542700000", "depreciation": "None", "totalRevenue": "4373400000", "costOfRevenue": "2830700000", "interestIncome": "None", "incomeBeforeTax": "-80700000", "interestExpense": "187800000", "operatingIncome": "112900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-187800000", "nonInterestIncome": "None", "operatingExpenses": "1429800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2830700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325900000", "sellingGeneralAndAdministrative": "468000000", "netIncomeFromContinuingOperations": "-160700000" }, "balance": { "goodwill": "3320200000", "inventory": "1081800000", "commonStock": "6733900000", "currentDebt": "None", "investments": "None", "totalAssets": "9647700000", "longTermDebt": "3581700000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2428900000", "reportedCurrency": "USD", "retainedEarnings": "-2252100000", "totalLiabilities": "5328300000", "otherCurrentAssets": "199000000", "totalCurrentAssets": "2481900000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "642300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7165800000", "currentAccountsPayable": "495200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3618100000", "totalShareholderEquity": "4319400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "495200000", "totalCurrentLiabilities": "1044200000", "otherNonCurrentLiabilities": "499200000", "totalNonCurrentLiabilities": "4284100000", "cashAndShortTermInvestments": "558800000", "commonStockSharesOutstanding": "137400000", "intangibleAssetsExcludingGoodwill": "2428900000", "cashAndCashEquivalentsAtCarryingValue": "558800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171800000", "profitLoss": "None", "dividendPayout": "152500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13700000", "operatingCashflow": "362900000", "capitalExpenditures": "118300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-611000000", "cashflowFromInvestment": "78800000", "stockBasedCompensation": "64400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4373400000, "cost_of_revenue": 2830700000, "gross_profit": 1542700000, "research_and_development": 112200000, "selling_general_admin": 468000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107100000, "depreciation_amortisation": 325900000, "ebitda": 433000000, "interest_expense": 187800000, "interest_income": null, "other_non_operating": null, "pretax_income": -80700000, "tax_provision": 80000000, "effective_tax_rate": null, "net_income": -171800000, "net_income_continuing_ops": -160700000, "net_income_to_common": -171800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 558800000, "short_term_investments": null, "net_receivables": 642300000, "inventory": 1081800000, "other_current_assets": null, "total_current_assets": 2481900000, "net_ppe": null, "goodwill": 3320200000, "intangible_assets": 2428900000, "goodwill_and_intangibles": 5749100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7165800000, "total_assets": 9647700000, "short_term_debt": 36400000, "accounts_payable": 495200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044200000, "long_term_debt": 3581700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4284100000, "total_liabilities": 5328300000, "total_debt": 3618100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2252100000, "total_equity": 4319400000, "shares_outstanding": 137400000, "operating_cash_flow": 362900000, "stock_based_compensation": 64400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 78800000, "dividends_paid": 152500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -611000000, "free_cash_flow": 481200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107100000", "ebitda": "433000000", "netIncome": "-171800000", "grossProfit": "1542700000", "depreciation": "None", "totalRevenue": "4373400000", "costOfRevenue": "2830700000", "interestIncome": "None", "incomeBeforeTax": "-80700000", "interestExpense": "187800000", "operatingIncome": "112900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-187800000", "nonInterestIncome": "None", "operatingExpenses": "1429800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2830700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325900000", "sellingGeneralAndAdministrative": "468000000", "netIncomeFromContinuingOperations": "-160700000" }, "balance": { "goodwill": "3320200000", "inventory": "1081800000", "commonStock": "6733900000", "currentDebt": "None", "investments": "None", "totalAssets": "9647700000", "longTermDebt": "3581700000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2428900000", "reportedCurrency": "USD", "retainedEarnings": "-2252100000", "totalLiabilities": "5328300000", "otherCurrentAssets": "199000000", "totalCurrentAssets": "2481900000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "642300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7165800000", "currentAccountsPayable": "495200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3618100000", "totalShareholderEquity": "4319400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "495200000", "totalCurrentLiabilities": "1044200000", "otherNonCurrentLiabilities": "499200000", "totalNonCurrentLiabilities": "4284100000", "cashAndShortTermInvestments": "558800000", "commonStockSharesOutstanding": "137400000", "intangibleAssetsExcludingGoodwill": "2428900000", "cashAndCashEquivalentsAtCarryingValue": "558800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171800000", "profitLoss": "None", "dividendPayout": "152500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13700000", "operatingCashflow": "362900000", "capitalExpenditures": "118300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-611000000", "cashflowFromInvestment": "78800000", "stockBasedCompensation": "64400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325900000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 4655600000, "cost_of_revenue": 2975200000, "gross_profit": 1680400000, "ebit": 165500000, "ebitda": 525000000, "pretax_income": -8300000, "tax_provision": -3900000, "net_income": -12700000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 751300000, "total_current_assets": 2832900000, "total_assets": 10809100000, "short_term_debt": 440600000, "long_term_debt": 3632800000, "total_debt": 4073400000, "total_liabilities": 6041200000, "total_equity": 4767900000, "shares_outstanding": 135300000, "goodwill_and_intangibles": 6515200000 }, "cash_flow": { "operating_cash_flow": 405500000, "capital_expenditure": 101700000, "free_cash_flow": 507200000, "dividends_paid": 149700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317760, "ticker_id": 3205, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165500000", "ebitda": "525000000", "netIncome": "-12700000", "grossProfit": "1680400000", "depreciation": "None", "totalRevenue": "4655600000", "costOfRevenue": "2975200000", "interestIncome": "None", "incomeBeforeTax": "-8300000", "interestExpense": "173800000", "operatingIncome": "151900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3900000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "1528500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2975200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359500000", "sellingGeneralAndAdministrative": "522300000", "netIncomeFromContinuingOperations": "10600000" }, "balance": { "goodwill": "3529100000", "inventory": "1140900000", "commonStock": "6837500000", "currentDebt": "None", "investments": "None", "totalAssets": "10809100000", "longTermDebt": "3632800000", "shortTermDebt": "440600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2986100000", "reportedCurrency": "USD", "retainedEarnings": "-2080300000", "totalLiabilities": "6041200000", "otherCurrentAssets": "201100000", "totalCurrentAssets": "2832900000", "currentLongTermDebt": "440600000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7976200000", "currentAccountsPayable": "477700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4073400000", "totalShareholderEquity": "4767900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "625900000", "totalCurrentLiabilities": "1586300000", "otherNonCurrentLiabilities": "559800000", "totalNonCurrentLiabilities": "4454900000", "cashAndShortTermInvestments": "751300000", "commonStockSharesOutstanding": "135300000", "intangibleAssetsExcludingGoodwill": "2986100000", "cashAndCashEquivalentsAtCarryingValue": "751300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12700000", "profitLoss": "None", "dividendPayout": "149700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19400000", "operatingCashflow": "405500000", "capitalExpenditures": "101700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187200000", "cashflowFromInvestment": "-77500000", "stockBasedCompensation": "68800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4655600000, "cost_of_revenue": 2975200000, "gross_profit": 1680400000, "research_and_development": 122500000, "selling_general_admin": 522300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165500000, "depreciation_amortisation": 359500000, "ebitda": 525000000, "interest_expense": 173800000, "interest_income": null, "other_non_operating": null, "pretax_income": -8300000, "tax_provision": -3900000, "effective_tax_rate": null, "net_income": -12700000, "net_income_continuing_ops": 10600000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 751300000, "short_term_investments": 100000, "net_receivables": 739600000, "inventory": 1140900000, "other_current_assets": null, "total_current_assets": 2832900000, "net_ppe": null, "goodwill": 3529100000, "intangible_assets": 2986100000, "goodwill_and_intangibles": 6515200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7976200000, "total_assets": 10809100000, "short_term_debt": 440600000, "accounts_payable": 477700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1586300000, "long_term_debt": 3632800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4454900000, "total_liabilities": 6041200000, "total_debt": 4073400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2080300000, "total_equity": 4767900000, "shares_outstanding": 135300000, "operating_cash_flow": 405500000, "stock_based_compensation": 68800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77500000, "dividends_paid": 149700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187200000, "free_cash_flow": 507200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165500000", "ebitda": "525000000", "netIncome": "-12700000", "grossProfit": "1680400000", "depreciation": "None", "totalRevenue": "4655600000", "costOfRevenue": "2975200000", "interestIncome": "None", "incomeBeforeTax": "-8300000", "interestExpense": "173800000", "operatingIncome": "151900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3900000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "1528500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2975200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359500000", "sellingGeneralAndAdministrative": "522300000", "netIncomeFromContinuingOperations": "10600000" }, "balance": { "goodwill": "3529100000", "inventory": "1140900000", "commonStock": "6837500000", "currentDebt": "None", "investments": "None", "totalAssets": "10809100000", "longTermDebt": "3632800000", "shortTermDebt": "440600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2986100000", "reportedCurrency": "USD", "retainedEarnings": "-2080300000", "totalLiabilities": "6041200000", "otherCurrentAssets": "201100000", "totalCurrentAssets": "2832900000", "currentLongTermDebt": "440600000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7976200000", "currentAccountsPayable": "477700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4073400000", "totalShareholderEquity": "4767900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "625900000", "totalCurrentLiabilities": "1586300000", "otherNonCurrentLiabilities": "559800000", "totalNonCurrentLiabilities": "4454900000", "cashAndShortTermInvestments": "751300000", "commonStockSharesOutstanding": "135300000", "intangibleAssetsExcludingGoodwill": "2986100000", "cashAndCashEquivalentsAtCarryingValue": "751300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12700000", "profitLoss": "None", "dividendPayout": "149700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19400000", "operatingCashflow": "405500000", "capitalExpenditures": "101700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187200000", "cashflowFromInvestment": "-77500000", "stockBasedCompensation": "68800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359500000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 4451600000, "cost_of_revenue": 2996200000, "gross_profit": 1455400000, "ebit": 16900000, "ebitda": 355500000, "pretax_income": -139100000, "tax_provision": -8200000, "net_income": -140600000, "net_income_to_common": -140600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600700000, "total_current_assets": 2719900000, "total_assets": 11017300000, "short_term_debt": 64600000, "long_term_debt": 4070400000, "total_debt": 4135000000, "total_liabilities": 6175200000, "total_equity": 4842100000, "shares_outstanding": 134500000, "goodwill_and_intangibles": 6779200000 }, "cash_flow": { "operating_cash_flow": 307300000, "capital_expenditure": 96400000, "free_cash_flow": 403700000, "dividends_paid": 142400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317765, "ticker_id": 3205, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16900000", "ebitda": "355500000", "netIncome": "-140600000", "grossProfit": "1455400000", "depreciation": "None", "totalRevenue": "4451600000", "costOfRevenue": "2996200000", "interestIncome": "None", "incomeBeforeTax": "-139100000", "interestExpense": "156000000", "operatingIncome": "78900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-8200000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "1376500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2996200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338600000", "sellingGeneralAndAdministrative": "512300000", "netIncomeFromContinuingOperations": "-130900000" }, "balance": { "goodwill": "3490400000", "inventory": "1150300000", "commonStock": "6936700000", "currentDebt": "None", "investments": "None", "totalAssets": "11017300000", "longTermDebt": "4070400000", "shortTermDebt": "64600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3288800000", "reportedCurrency": "USD", "retainedEarnings": "-2067600000", "totalLiabilities": "6175200000", "otherCurrentAssets": "271800000", "totalCurrentAssets": "2719900000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "697100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8297400000", "currentAccountsPayable": "537300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1165400000", "shortLongTermDebtTotal": "4324500000", "totalShareholderEquity": "4842100000", "capitalLeaseObligations": "189500000", "otherCurrentLiabilities": "497300000", "totalCurrentLiabilities": "1113600000", "otherNonCurrentLiabilities": "623000000", "totalNonCurrentLiabilities": "5061600000", "cashAndShortTermInvestments": "600700000", "commonStockSharesOutstanding": "134500000", "intangibleAssetsExcludingGoodwill": "3288800000", "cashAndCashEquivalentsAtCarryingValue": "600700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140600000", "profitLoss": "None", "dividendPayout": "142400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-76700000", "operatingCashflow": "307300000", "capitalExpenditures": "96400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "421600000", "cashflowFromInvestment": "-1958600000", "stockBasedCompensation": "54900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4451600000, "cost_of_revenue": 2996200000, "gross_profit": 1455400000, "research_and_development": 123100000, "selling_general_admin": 512300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16900000, "depreciation_amortisation": 338600000, "ebitda": 355500000, "interest_expense": 156000000, "interest_income": null, "other_non_operating": null, "pretax_income": -139100000, "tax_provision": -8200000, "effective_tax_rate": null, "net_income": -140600000, "net_income_continuing_ops": -130900000, "net_income_to_common": -140600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600700000, "short_term_investments": 100000, "net_receivables": 697100000, "inventory": 1150300000, "other_current_assets": null, "total_current_assets": 2719900000, "net_ppe": null, "goodwill": 3490400000, "intangible_assets": 3288800000, "goodwill_and_intangibles": 6779200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8297400000, "total_assets": 11017300000, "short_term_debt": 64600000, "accounts_payable": 537300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1113600000, "long_term_debt": 4070400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5061600000, "total_liabilities": 6175200000, "total_debt": 4135000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2067600000, "total_equity": 4842100000, "shares_outstanding": 134500000, "operating_cash_flow": 307300000, "stock_based_compensation": 54900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1958600000, "dividends_paid": 142400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 421600000, "free_cash_flow": 403700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16900000", "ebitda": "355500000", "netIncome": "-140600000", "grossProfit": "1455400000", "depreciation": "None", "totalRevenue": "4451600000", "costOfRevenue": "2996200000", "interestIncome": "None", "incomeBeforeTax": "-139100000", "interestExpense": "156000000", "operatingIncome": "78900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-8200000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "1376500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2996200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338600000", "sellingGeneralAndAdministrative": "512300000", "netIncomeFromContinuingOperations": "-130900000" }, "balance": { "goodwill": "3490400000", "inventory": "1150300000", "commonStock": "6936700000", "currentDebt": "None", "investments": "None", "totalAssets": "11017300000", "longTermDebt": "4070400000", "shortTermDebt": "64600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3288800000", "reportedCurrency": "USD", "retainedEarnings": "-2067600000", "totalLiabilities": "6175200000", "otherCurrentAssets": "271800000", "totalCurrentAssets": "2719900000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "697100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8297400000", "currentAccountsPayable": "537300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1165400000", "shortLongTermDebtTotal": "4324500000", "totalShareholderEquity": "4842100000", "capitalLeaseObligations": "189500000", "otherCurrentLiabilities": "497300000", "totalCurrentLiabilities": "1113600000", "otherNonCurrentLiabilities": "623000000", "totalNonCurrentLiabilities": "5061600000", "cashAndShortTermInvestments": "600700000", "commonStockSharesOutstanding": "134500000", "intangibleAssetsExcludingGoodwill": "3288800000", "cashAndCashEquivalentsAtCarryingValue": "600700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140600000", "profitLoss": "None", "dividendPayout": "142400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-76700000", "operatingCashflow": "307300000", "capitalExpenditures": "96400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "421600000", "cashflowFromInvestment": "-1958600000", "stockBasedCompensation": "54900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338600000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 4138700000, "cost_of_revenue": 2722500000, "gross_profit": 1416200000, "ebit": 383700000, "ebitda": 695900000, "pretax_income": 258700000, "tax_provision": 389600000, "net_income": -68900000, "net_income_to_common": -68900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864900000, "total_current_assets": 3859900000, "total_assets": 10425700000, "short_term_debt": 629800000, "long_term_debt": 2916700000, "total_debt": 3546500000, "total_liabilities": 5274000000, "total_equity": 5151700000, "shares_outstanding": 133600000, "goodwill_and_intangibles": 5150800000 }, "cash_flow": { "operating_cash_flow": 156300000, "capital_expenditure": 152100000, "free_cash_flow": 308400000, "dividends_paid": 129600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317770, "ticker_id": 3205, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383700000", "ebitda": "695900000", "netIncome": "-68900000", "grossProfit": "1416200000", "depreciation": "None", "totalRevenue": "4138700000", "costOfRevenue": "2722500000", "interestIncome": "None", "incomeBeforeTax": "258700000", "interestExpense": "125000000", "operatingIncome": "410400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "389600000", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "1005800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122000000", "otherNonOperatingIncome": "-26700000", "costofGoodsAndServicesSold": "2722500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312200000", "sellingGeneralAndAdministrative": "482000000", "netIncomeFromContinuingOperations": "-130900000" }, "balance": { "goodwill": "2999400000", "inventory": "1020200000", "commonStock": "7043200000", "currentDebt": "None", "investments": "None", "totalAssets": "10425700000", "longTermDebt": "2916700000", "shortTermDebt": "629800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2151400000", "reportedCurrency": "USD", "retainedEarnings": "-1927000000", "totalLiabilities": "5274000000", "otherCurrentAssets": "321900000", "totalCurrentAssets": "3859900000", "currentLongTermDebt": "603800000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "652900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6565800000", "currentAccountsPayable": "411200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1031000000", "shortLongTermDebtTotal": "3693800000", "totalShareholderEquity": "5151700000", "capitalLeaseObligations": "173300000", "otherCurrentLiabilities": "530400000", "totalCurrentLiabilities": "1587900000", "otherNonCurrentLiabilities": "530100000", "totalNonCurrentLiabilities": "3686100000", "cashAndShortTermInvestments": "1864900000", "commonStockSharesOutstanding": "133600000", "intangibleAssetsExcludingGoodwill": "2151400000", "cashAndCashEquivalentsAtCarryingValue": "1864900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68900000", "profitLoss": "None", "dividendPayout": "129600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2400000", "operatingCashflow": "156300000", "capitalExpenditures": "152100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178700000", "cashflowFromInvestment": "1275800000", "stockBasedCompensation": "60100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1253400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4138700000, "cost_of_revenue": 2722500000, "gross_profit": 1416200000, "research_and_development": 122000000, "selling_general_admin": 482000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383700000, "depreciation_amortisation": 312200000, "ebitda": 695900000, "interest_expense": 125000000, "interest_income": null, "other_non_operating": null, "pretax_income": 258700000, "tax_provision": 389600000, "effective_tax_rate": null, "net_income": -68900000, "net_income_continuing_ops": -130900000, "net_income_to_common": -68900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1864900000, "short_term_investments": 400000, "net_receivables": 652900000, "inventory": 1020200000, "other_current_assets": null, "total_current_assets": 3859900000, "net_ppe": null, "goodwill": 2999400000, "intangible_assets": 2151400000, "goodwill_and_intangibles": 5150800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6565800000, "total_assets": 10425700000, "short_term_debt": 629800000, "accounts_payable": 411200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1587900000, "long_term_debt": 2916700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3686100000, "total_liabilities": 5274000000, "total_debt": 3546500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1927000000, "total_equity": 5151700000, "shares_outstanding": 133600000, "operating_cash_flow": 156300000, "stock_based_compensation": 60100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1275800000, "dividends_paid": 129600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178700000, "free_cash_flow": 308400000, "net_change_in_cash": 1253400000 }, "raw_data": { "income": { "ebit": "383700000", "ebitda": "695900000", "netIncome": "-68900000", "grossProfit": "1416200000", "depreciation": "None", "totalRevenue": "4138700000", "costOfRevenue": "2722500000", "interestIncome": "None", "incomeBeforeTax": "258700000", "interestExpense": "125000000", "operatingIncome": "410400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "389600000", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "1005800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122000000", "otherNonOperatingIncome": "-26700000", "costofGoodsAndServicesSold": "2722500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312200000", "sellingGeneralAndAdministrative": "482000000", "netIncomeFromContinuingOperations": "-130900000" }, "balance": { "goodwill": "2999400000", "inventory": "1020200000", "commonStock": "7043200000", "currentDebt": "None", "investments": "None", "totalAssets": "10425700000", "longTermDebt": "2916700000", "shortTermDebt": "629800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2151400000", "reportedCurrency": "USD", "retainedEarnings": "-1927000000", "totalLiabilities": "5274000000", "otherCurrentAssets": "321900000", "totalCurrentAssets": "3859900000", "currentLongTermDebt": "603800000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "652900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6565800000", "currentAccountsPayable": "411200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1031000000", "shortLongTermDebtTotal": "3693800000", "totalShareholderEquity": "5151700000", "capitalLeaseObligations": "173300000", "otherCurrentLiabilities": "530400000", "totalCurrentLiabilities": "1587900000", "otherNonCurrentLiabilities": "530100000", "totalNonCurrentLiabilities": "3686100000", "cashAndShortTermInvestments": "1864900000", "commonStockSharesOutstanding": "133600000", "intangibleAssetsExcludingGoodwill": "2151400000", "cashAndCashEquivalentsAtCarryingValue": "1864900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68900000", "profitLoss": "None", "dividendPayout": "129600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2400000", "operatingCashflow": "156300000", "capitalExpenditures": "152100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178700000", "cashflowFromInvestment": "1275800000", "stockBasedCompensation": "60100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1253400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312200000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 4088200000, "cost_of_revenue": 2593300000, "gross_profit": 1494900000, "ebit": 133600000, "ebitda": 518400000, "pretax_income": 5900000, "tax_provision": -38300000, "net_income": -162600000, "net_income_to_common": -162600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 631500000, "total_current_assets": 3133500000, "total_assets": 11488400000, "short_term_debt": 65600000, "long_term_debt": 3528300000, "total_debt": 3593900000, "total_liabilities": 5833300000, "total_equity": 5655100000, "shares_outstanding": 136100000, "goodwill_and_intangibles": 5584200000 }, "cash_flow": { "operating_cash_flow": 636200000, "capital_expenditure": 170400000, "free_cash_flow": 806600000, "dividends_paid": 123900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317775, "ticker_id": 3205, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133600000", "ebitda": "518400000", "netIncome": "-162600000", "grossProfit": "1494900000", "depreciation": "None", "totalRevenue": "4088200000", "costOfRevenue": "2593300000", "interestIncome": "131200000", "incomeBeforeTax": "5900000", "interestExpense": "127700000", "operatingIncome": "265200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-38300000", "reportedCurrency": "USD", "netInterestIncome": "-131200000", "nonInterestIncome": "None", "operatingExpenses": "1229700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121700000", "otherNonOperatingIncome": "-133600000", "costofGoodsAndServicesSold": "2593300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384800000", "sellingGeneralAndAdministrative": "478500000", "netIncomeFromContinuingOperations": "-162600000" }, "balance": { "goodwill": "3095700000", "inventory": "1059400000", "commonStock": "7118200000", "currentDebt": "None", "investments": "None", "totalAssets": "11488400000", "longTermDebt": "3528300000", "shortTermDebt": "65600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2488500000", "reportedCurrency": "USD", "retainedEarnings": "-1858100000", "totalLiabilities": "5833300000", "otherCurrentAssets": "849100000", "totalCurrentAssets": "3133500000", "currentLongTermDebt": "37800000", "longTermInvestments": "None", "shortTermInvestments": "2500000", "currentNetReceivables": "593500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8354900000", "currentAccountsPayable": "451600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "996000000", "shortLongTermDebtTotal": "3725700000", "totalShareholderEquity": "5655100000", "capitalLeaseObligations": "160800000", "otherCurrentLiabilities": "855800000", "totalCurrentLiabilities": "1382000000", "otherNonCurrentLiabilities": "643700000", "totalNonCurrentLiabilities": "4451300000", "cashAndShortTermInvestments": "631500000", "commonStockSharesOutstanding": "136100000", "intangibleAssetsExcludingGoodwill": "2488500000", "cashAndCashEquivalentsAtCarryingValue": "631500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162600000", "profitLoss": "None", "dividendPayout": "123900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-170600000", "operatingCashflow": "636200000", "capitalExpenditures": "170400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181100000", "cashflowFromInvestment": "-187800000", "stockBasedCompensation": "58500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "267300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4088200000, "cost_of_revenue": 2593300000, "gross_profit": 1494900000, "research_and_development": 121700000, "selling_general_admin": 478500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133600000, "depreciation_amortisation": 384800000, "ebitda": 518400000, "interest_expense": 127700000, "interest_income": null, "other_non_operating": null, "pretax_income": 5900000, "tax_provision": -38300000, "effective_tax_rate": null, "net_income": -162600000, "net_income_continuing_ops": -162600000, "net_income_to_common": -162600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 631500000, "short_term_investments": 2500000, "net_receivables": 593500000, "inventory": 1059400000, "other_current_assets": null, "total_current_assets": 3133500000, "net_ppe": null, "goodwill": 3095700000, "intangible_assets": 2488500000, "goodwill_and_intangibles": 5584200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8354900000, "total_assets": 11488400000, "short_term_debt": 65600000, "accounts_payable": 451600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1382000000, "long_term_debt": 3528300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4451300000, "total_liabilities": 5833300000, "total_debt": 3593900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1858100000, "total_equity": 5655100000, "shares_outstanding": 136100000, "operating_cash_flow": 636200000, "stock_based_compensation": 58500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187800000, "dividends_paid": 123900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181100000, "free_cash_flow": 806600000, "net_change_in_cash": 267300000 }, "raw_data": { "income": { "ebit": "133600000", "ebitda": "518400000", "netIncome": "-162600000", "grossProfit": "1494900000", "depreciation": "None", "totalRevenue": "4088200000", "costOfRevenue": "2593300000", "interestIncome": "131200000", "incomeBeforeTax": "5900000", "interestExpense": "127700000", "operatingIncome": "265200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-38300000", "reportedCurrency": "USD", "netInterestIncome": "-131200000", "nonInterestIncome": "None", "operatingExpenses": "1229700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121700000", "otherNonOperatingIncome": "-133600000", "costofGoodsAndServicesSold": "2593300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384800000", "sellingGeneralAndAdministrative": "478500000", "netIncomeFromContinuingOperations": "-162600000" }, "balance": { "goodwill": "3095700000", "inventory": "1059400000", "commonStock": "7118200000", "currentDebt": "None", "investments": "None", "totalAssets": "11488400000", "longTermDebt": "3528300000", "shortTermDebt": "65600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2488500000", "reportedCurrency": "USD", "retainedEarnings": "-1858100000", "totalLiabilities": "5833300000", "otherCurrentAssets": "849100000", "totalCurrentAssets": "3133500000", "currentLongTermDebt": "37800000", "longTermInvestments": "None", "shortTermInvestments": "2500000", "currentNetReceivables": "593500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8354900000", "currentAccountsPayable": "451600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "996000000", "shortLongTermDebtTotal": "3725700000", "totalShareholderEquity": "5655100000", "capitalLeaseObligations": "160800000", "otherCurrentLiabilities": "855800000", "totalCurrentLiabilities": "1382000000", "otherNonCurrentLiabilities": "643700000", "totalNonCurrentLiabilities": "4451300000", "cashAndShortTermInvestments": "631500000", "commonStockSharesOutstanding": "136100000", "intangibleAssetsExcludingGoodwill": "2488500000", "cashAndCashEquivalentsAtCarryingValue": "631500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162600000", "profitLoss": "None", "dividendPayout": "123900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-170600000", "operatingCashflow": "636200000", "capitalExpenditures": "170400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181100000", "cashflowFromInvestment": "-187800000", "stockBasedCompensation": "58500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "267300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384800000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 3869900000, "cost_of_revenue": 2436200000, "gross_profit": 1433700000, "ebit": 265500000, "ebitda": 662000000, "pretax_income": 148000000, "tax_provision": -10700000, "net_income": 146100000, "net_income_to_common": 146100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 354300000, "total_current_assets": 2730600000, "total_assets": 11301400000, "short_term_debt": 3400000, "long_term_debt": 3365800000, "total_debt": 3369200000, "total_liabilities": 5497300000, "total_equity": 5803800000, "shares_outstanding": 136500000, "goodwill_and_intangibles": 7106700000 }, "cash_flow": { "operating_cash_flow": 387800000, "capital_expenditure": 137700000, "free_cash_flow": 525500000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317780, "ticker_id": 3205, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265500000", "ebitda": "662000000", "netIncome": "146100000", "grossProfit": "1433700000", "depreciation": "None", "totalRevenue": "3869900000", "costOfRevenue": "2436200000", "interestIncome": "96300000", "incomeBeforeTax": "148000000", "interestExpense": "126500000", "operatingIncome": "174700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10700000", "reportedCurrency": "USD", "netInterestIncome": "-121700000", "nonInterestIncome": "None", "operatingExpenses": "1259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119200000", "otherNonOperatingIncome": "87900000", "costofGoodsAndServicesSold": "2436200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396500000", "sellingGeneralAndAdministrative": "476500000", "netIncomeFromContinuingOperations": "146100000" }, "balance": { "goodwill": "4116700000", "inventory": "967300000", "commonStock": "7359900000", "currentDebt": "None", "investments": "None", "totalAssets": "11301400000", "longTermDebt": "3365800000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2990000000", "reportedCurrency": "USD", "retainedEarnings": "-1695500000", "totalLiabilities": "5497300000", "otherCurrentAssets": "165800000", "totalCurrentAssets": "2730600000", "currentLongTermDebt": "3400000", "longTermInvestments": "20100000", "shortTermInvestments": "6600000", "currentNetReceivables": "1243200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8570800000", "currentAccountsPayable": "520200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902800000", "shortLongTermDebtTotal": "3369200000", "totalShareholderEquity": "5803800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "780000000", "totalCurrentLiabilities": "1335800000", "otherNonCurrentLiabilities": "515100000", "totalNonCurrentLiabilities": "4161500000", "cashAndShortTermInvestments": "354300000", "commonStockSharesOutstanding": "136500000", "intangibleAssetsExcludingGoodwill": "2990000000", "cashAndCashEquivalentsAtCarryingValue": "354300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146100000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "387800000", "capitalExpenditures": "137700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1800000", "cashflowFromInvestment": "-596100000", "stockBasedCompensation": "52200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-206500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "396500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3869900000, "cost_of_revenue": 2436200000, "gross_profit": 1433700000, "research_and_development": 119200000, "selling_general_admin": 476500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265500000, "depreciation_amortisation": 396500000, "ebitda": 662000000, "interest_expense": 126500000, "interest_income": null, "other_non_operating": null, "pretax_income": 148000000, "tax_provision": -10700000, "effective_tax_rate": null, "net_income": 146100000, "net_income_continuing_ops": 146100000, "net_income_to_common": 146100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 354300000, "short_term_investments": 6600000, "net_receivables": 1243200000, "inventory": 967300000, "other_current_assets": null, "total_current_assets": 2730600000, "net_ppe": null, "goodwill": 4116700000, "intangible_assets": 2990000000, "goodwill_and_intangibles": 7106700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8570800000, "total_assets": 11301400000, "short_term_debt": 3400000, "accounts_payable": 520200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1335800000, "long_term_debt": 3365800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4161500000, "total_liabilities": 5497300000, "total_debt": 3369200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1695500000, "total_equity": 5803800000, "shares_outstanding": 136500000, "operating_cash_flow": 387800000, "stock_based_compensation": 52200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -596100000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1800000, "free_cash_flow": 525500000, "net_change_in_cash": -206500000 }, "raw_data": { "income": { "ebit": "265500000", "ebitda": "662000000", "netIncome": "146100000", "grossProfit": "1433700000", "depreciation": "None", "totalRevenue": "3869900000", "costOfRevenue": "2436200000", "interestIncome": "96300000", "incomeBeforeTax": "148000000", "interestExpense": "126500000", "operatingIncome": "174700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10700000", "reportedCurrency": "USD", "netInterestIncome": "-121700000", "nonInterestIncome": "None", "operatingExpenses": "1259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119200000", "otherNonOperatingIncome": "87900000", "costofGoodsAndServicesSold": "2436200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396500000", "sellingGeneralAndAdministrative": "476500000", "netIncomeFromContinuingOperations": "146100000" }, "balance": { "goodwill": "4116700000", "inventory": "967300000", "commonStock": "7359900000", "currentDebt": "None", "investments": "None", "totalAssets": "11301400000", "longTermDebt": "3365800000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2990000000", "reportedCurrency": "USD", "retainedEarnings": "-1695500000", "totalLiabilities": "5497300000", "otherCurrentAssets": "165800000", "totalCurrentAssets": "2730600000", "currentLongTermDebt": "3400000", "longTermInvestments": "20100000", "shortTermInvestments": "6600000", "currentNetReceivables": "1243200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8570800000", "currentAccountsPayable": "520200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902800000", "shortLongTermDebtTotal": "3369200000", "totalShareholderEquity": "5803800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "780000000", "totalCurrentLiabilities": "1335800000", "otherNonCurrentLiabilities": "515100000", "totalNonCurrentLiabilities": "4161500000", "cashAndShortTermInvestments": "354300000", "commonStockSharesOutstanding": "136500000", "intangibleAssetsExcludingGoodwill": "2990000000", "cashAndCashEquivalentsAtCarryingValue": "354300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146100000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "387800000", "capitalExpenditures": "137700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1800000", "cashflowFromInvestment": "-596100000", "stockBasedCompensation": "52200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-206500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "396500000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 4731700000, "cost_of_revenue": 2900200000, "gross_profit": 1831500000, "ebit": 482400000, "ebitda": 906000000, "pretax_income": 290600000, "tax_provision": 159600000, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551100000, "total_current_assets": 2902200000, "total_assets": 10983400000, "short_term_debt": 190200000, "long_term_debt": 3052200000, "total_debt": 3242400000, "total_liabilities": 5315300000, "total_equity": 5668000000, "shares_outstanding": 138300000, "goodwill_and_intangibles": 6888000000 }, "cash_flow": { "operating_cash_flow": 593000000, "capital_expenditure": 102600000, "free_cash_flow": 695600000, "dividends_paid": 104900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317785, "ticker_id": 3205, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482400000", "ebitda": "906000000", "netIncome": "131000000", "grossProfit": "1831500000", "depreciation": "None", "totalRevenue": "4731700000", "costOfRevenue": "2900200000", "interestIncome": "120400000", "incomeBeforeTax": "290600000", "interestExpense": "129000000", "operatingIncome": "236500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "159600000", "reportedCurrency": "USD", "netInterestIncome": "-128000000", "nonInterestIncome": "None", "operatingExpenses": "1349600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "218600000", "otherNonOperatingIncome": "182100000", "costofGoodsAndServicesSold": "2900200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423600000", "sellingGeneralAndAdministrative": "435900000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "4029100000", "inventory": "878000000", "commonStock": "7421700000", "currentDebt": "None", "investments": "None", "totalAssets": "10983400000", "longTermDebt": "3052200000", "shortTermDebt": "190200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2858900000", "reportedCurrency": "USD", "retainedEarnings": "-1838300000", "totalLiabilities": "5315300000", "otherCurrentAssets": "400000000", "totalCurrentAssets": "2902200000", "currentLongTermDebt": "190200000", "longTermInvestments": "19500000", "shortTermInvestments": "9400000", "currentNetReceivables": "1073100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8081200000", "currentAccountsPayable": "474900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "829100000", "shortLongTermDebtTotal": "3242400000", "totalShareholderEquity": "5668000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775800000", "totalCurrentLiabilities": "1537400000", "otherNonCurrentLiabilities": "443400000", "totalNonCurrentLiabilities": "3777900000", "cashAndShortTermInvestments": "551100000", "commonStockSharesOutstanding": "138300000", "intangibleAssetsExcludingGoodwill": "2858900000", "cashAndCashEquivalentsAtCarryingValue": "551100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "104900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-98600000", "operatingCashflow": "593000000", "capitalExpenditures": "102600000", "changeInReceivables": "None", "changeInExchangeRate": "-21900000", "cashflowFromFinancing": "-571900000", "cashflowFromInvestment": "-126800000", "stockBasedCompensation": "37700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-127600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4731700000, "cost_of_revenue": 2900200000, "gross_profit": 1831500000, "research_and_development": 218600000, "selling_general_admin": 435900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482400000, "depreciation_amortisation": 423600000, "ebitda": 906000000, "interest_expense": 129000000, "interest_income": null, "other_non_operating": null, "pretax_income": 290600000, "tax_provision": 159600000, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551100000, "short_term_investments": 9400000, "net_receivables": 1073100000, "inventory": 878000000, "other_current_assets": null, "total_current_assets": 2902200000, "net_ppe": null, "goodwill": 4029100000, "intangible_assets": 2858900000, "goodwill_and_intangibles": 6888000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8081200000, "total_assets": 10983400000, "short_term_debt": 190200000, "accounts_payable": 474900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1537400000, "long_term_debt": 3052200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3777900000, "total_liabilities": 5315300000, "total_debt": 3242400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1838300000, "total_equity": 5668000000, "shares_outstanding": 138300000, "operating_cash_flow": 593000000, "stock_based_compensation": 37700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126800000, "dividends_paid": 104900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -571900000, "free_cash_flow": 695600000, "net_change_in_cash": -127600000 }, "raw_data": { "income": { "ebit": "482400000", "ebitda": "906000000", "netIncome": "131000000", "grossProfit": "1831500000", "depreciation": "None", "totalRevenue": "4731700000", "costOfRevenue": "2900200000", "interestIncome": "120400000", "incomeBeforeTax": "290600000", "interestExpense": "129000000", "operatingIncome": "236500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "159600000", "reportedCurrency": "USD", "netInterestIncome": "-128000000", "nonInterestIncome": "None", "operatingExpenses": "1349600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "218600000", "otherNonOperatingIncome": "182100000", "costofGoodsAndServicesSold": "2900200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423600000", "sellingGeneralAndAdministrative": "435900000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "4029100000", "inventory": "878000000", "commonStock": "7421700000", "currentDebt": "None", "investments": "None", "totalAssets": "10983400000", "longTermDebt": "3052200000", "shortTermDebt": "190200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2858900000", "reportedCurrency": "USD", "retainedEarnings": "-1838300000", "totalLiabilities": "5315300000", "otherCurrentAssets": "400000000", "totalCurrentAssets": "2902200000", "currentLongTermDebt": "190200000", "longTermInvestments": "19500000", "shortTermInvestments": "9400000", "currentNetReceivables": "1073100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8081200000", "currentAccountsPayable": "474900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "829100000", "shortLongTermDebtTotal": "3242400000", "totalShareholderEquity": "5668000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775800000", "totalCurrentLiabilities": "1537400000", "otherNonCurrentLiabilities": "443400000", "totalNonCurrentLiabilities": "3777900000", "cashAndShortTermInvestments": "551100000", "commonStockSharesOutstanding": "138300000", "intangibleAssetsExcludingGoodwill": "2858900000", "cashAndCashEquivalentsAtCarryingValue": "551100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "104900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-98600000", "operatingCashflow": "593000000", "capitalExpenditures": "102600000", "changeInReceivables": "None", "changeInExchangeRate": "-21900000", "cashflowFromFinancing": "-571900000", "cashflowFromInvestment": "-126800000", "stockBasedCompensation": "37700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-127600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423600000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 969200000, "cost_of_revenue": 643700000, "gross_profit": 325500000, "ebit": 34200000, "ebitda": 117500000, "pretax_income": -408500000, "tax_provision": -18700000, "net_income": -398600000, "net_income_to_common": -398600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357200000, "total_current_assets": 2712400000, "total_assets": 7983300000, "short_term_debt": 37500000, "long_term_debt": 3621100000, "total_debt": 3658600000, "total_liabilities": 5484500000, "total_equity": 2498800000, "shares_outstanding": 138700000, "goodwill_and_intangibles": 3965700000 }, "cash_flow": { "operating_cash_flow": -113600000, "capital_expenditure": 13800000, "free_cash_flow": -99800000, "dividends_paid": 39900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317748, "ticker_id": 3205, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34200000", "ebitda": "117500000", "netIncome": "-398600000", "grossProfit": "325500000", "depreciation": "None", "totalRevenue": "969200000", "costOfRevenue": "643700000", "interestIncome": "None", "incomeBeforeTax": "-408500000", "interestExpense": "40800000", "operatingIncome": "34200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-18700000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "291900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83300000", "sellingGeneralAndAdministrative": "267300000", "netIncomeFromContinuingOperations": "-389800000" }, "balance": { "goodwill": "1701800000", "inventory": "1121400000", "commonStock": "6578100000", "currentDebt": "None", "investments": "None", "totalAssets": "7983300000", "longTermDebt": "3621100000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2263900000", "reportedCurrency": "USD", "retainedEarnings": "-4076300000", "totalLiabilities": "5484500000", "otherCurrentAssets": "501000000", "totalCurrentAssets": "2712400000", "currentLongTermDebt": "11400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "732800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5270900000", "currentAccountsPayable": "434800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3805300000", "totalShareholderEquity": "2498800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496700000", "totalCurrentLiabilities": "997600000", "otherNonCurrentLiabilities": "712300000", "totalNonCurrentLiabilities": "4486900000", "cashAndShortTermInvestments": "357200000", "commonStockSharesOutstanding": "138700000", "intangibleAssetsExcludingGoodwill": "2263900000", "cashAndCashEquivalentsAtCarryingValue": "357200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-389900000", "profitLoss": "None", "dividendPayout": "39900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "23600000", "operatingCashflow": "-113600000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45300000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 969200000, "cost_of_revenue": 643700000, "gross_profit": 325500000, "research_and_development": 24600000, "selling_general_admin": 267300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34200000, "depreciation_amortisation": 83300000, "ebitda": 117500000, "interest_expense": 40800000, "interest_income": null, "other_non_operating": null, "pretax_income": -408500000, "tax_provision": -18700000, "effective_tax_rate": null, "net_income": -398600000, "net_income_continuing_ops": -389800000, "net_income_to_common": -398600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357200000, "short_term_investments": null, "net_receivables": 732800000, "inventory": 1121400000, "other_current_assets": null, "total_current_assets": 2712400000, "net_ppe": null, "goodwill": 1701800000, "intangible_assets": 2263900000, "goodwill_and_intangibles": 3965700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5270900000, "total_assets": 7983300000, "short_term_debt": 37500000, "accounts_payable": 434800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 997600000, "long_term_debt": 3621100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4486900000, "total_liabilities": 5484500000, "total_debt": 3658600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4076300000, "total_equity": 2498800000, "shares_outstanding": 138700000, "operating_cash_flow": -113600000, "stock_based_compensation": 14400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12400000, "dividends_paid": 39900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45300000, "free_cash_flow": -99800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34200000", "ebitda": "117500000", "netIncome": "-398600000", "grossProfit": "325500000", "depreciation": "None", "totalRevenue": "969200000", "costOfRevenue": "643700000", "interestIncome": "None", "incomeBeforeTax": "-408500000", "interestExpense": "40800000", "operatingIncome": "34200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-18700000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "291900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83300000", "sellingGeneralAndAdministrative": "267300000", "netIncomeFromContinuingOperations": "-389800000" }, "balance": { "goodwill": "1701800000", "inventory": "1121400000", "commonStock": "6578100000", "currentDebt": "None", "investments": "None", "totalAssets": "7983300000", "longTermDebt": "3621100000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2263900000", "reportedCurrency": "USD", "retainedEarnings": "-4076300000", "totalLiabilities": "5484500000", "otherCurrentAssets": "501000000", "totalCurrentAssets": "2712400000", "currentLongTermDebt": "11400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "732800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5270900000", "currentAccountsPayable": "434800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3805300000", "totalShareholderEquity": "2498800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496700000", "totalCurrentLiabilities": "997600000", "otherNonCurrentLiabilities": "712300000", "totalNonCurrentLiabilities": "4486900000", "cashAndShortTermInvestments": "357200000", "commonStockSharesOutstanding": "138700000", "intangibleAssetsExcludingGoodwill": "2263900000", "cashAndCashEquivalentsAtCarryingValue": "357200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-389900000", "profitLoss": "None", "dividendPayout": "39900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "23600000", "operatingCashflow": "-113600000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45300000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83300000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1109600000, "cost_of_revenue": 747400000, "gross_profit": 362200000, "ebit": -1301800000, "ebitda": -1246100000, "pretax_income": -1331700000, "tax_provision": 82800000, "net_income": -1418100000, "net_income_to_common": -1418100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 531600000, "total_current_assets": 2797400000, "total_assets": 8535200000, "short_term_debt": 62300000, "long_term_debt": 3603600000, "total_debt": 3665900000, "total_liabilities": 5599700000, "total_equity": 2935500000, "shares_outstanding": 138500000, "goodwill_and_intangibles": 4401600000 }, "cash_flow": { "operating_cash_flow": 175400000, "capital_expenditure": 26800000, "free_cash_flow": 202200000, "dividends_paid": 39900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317749, "ticker_id": 3205, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1301800000", "ebitda": "-1246100000", "netIncome": "-1418100000", "grossProfit": "362200000", "depreciation": "None", "totalRevenue": "1109600000", "costOfRevenue": "747400000", "interestIncome": "None", "incomeBeforeTax": "-1331700000", "interestExpense": "29900000", "operatingIncome": "84700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "82800000", "reportedCurrency": "USD", "netInterestIncome": "-43300000", "nonInterestIncome": "None", "operatingExpenses": "277500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55700000", "sellingGeneralAndAdministrative": "319400000", "netIncomeFromContinuingOperations": "-1414600000" }, "balance": { "goodwill": "2050100000", "inventory": "1149000000", "commonStock": "6608200000", "currentDebt": "None", "investments": "None", "totalAssets": "8535200000", "longTermDebt": "3603600000", "shortTermDebt": "62300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2351500000", "reportedCurrency": "USD", "retainedEarnings": "-3677500000", "totalLiabilities": "5599700000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2797400000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5737800000", "currentAccountsPayable": "474500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3968900000", "totalShareholderEquity": "2935500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "455300000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "814300000", "totalNonCurrentLiabilities": "4586800000", "cashAndShortTermInvestments": "531600000", "commonStockSharesOutstanding": "138500000", "intangibleAssetsExcludingGoodwill": "2351500000", "cashAndCashEquivalentsAtCarryingValue": "531600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1414500000", "profitLoss": "None", "dividendPayout": "39900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "82600000", "operatingCashflow": "175400000", "capitalExpenditures": "26800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54400000", "cashflowFromInvestment": "-24500000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1109600000, "cost_of_revenue": 747400000, "gross_profit": 362200000, "research_and_development": 21800000, "selling_general_admin": 319400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1301800000, "depreciation_amortisation": 55700000, "ebitda": -1246100000, "interest_expense": 29900000, "interest_income": null, "other_non_operating": null, "pretax_income": -1331700000, "tax_provision": 82800000, "effective_tax_rate": null, "net_income": -1418100000, "net_income_continuing_ops": -1414600000, "net_income_to_common": -1418100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 531600000, "short_term_investments": null, "net_receivables": 612800000, "inventory": 1149000000, "other_current_assets": null, "total_current_assets": 2797400000, "net_ppe": null, "goodwill": 2050100000, "intangible_assets": 2351500000, "goodwill_and_intangibles": 4401600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5737800000, "total_assets": 8535200000, "short_term_debt": 62300000, "accounts_payable": 474500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012900000, "long_term_debt": 3603600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4586800000, "total_liabilities": 5599700000, "total_debt": 3665900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3677500000, "total_equity": 2935500000, "shares_outstanding": 138500000, "operating_cash_flow": 175400000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24500000, "dividends_paid": 39900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54400000, "free_cash_flow": 202200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1301800000", "ebitda": "-1246100000", "netIncome": "-1418100000", "grossProfit": "362200000", "depreciation": "None", "totalRevenue": "1109600000", "costOfRevenue": "747400000", "interestIncome": "None", "incomeBeforeTax": "-1331700000", "interestExpense": "29900000", "operatingIncome": "84700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "82800000", "reportedCurrency": "USD", "netInterestIncome": "-43300000", "nonInterestIncome": "None", "operatingExpenses": "277500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55700000", "sellingGeneralAndAdministrative": "319400000", "netIncomeFromContinuingOperations": "-1414600000" }, "balance": { "goodwill": "2050100000", "inventory": "1149000000", "commonStock": "6608200000", "currentDebt": "None", "investments": "None", "totalAssets": "8535200000", "longTermDebt": "3603600000", "shortTermDebt": "62300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2351500000", "reportedCurrency": "USD", "retainedEarnings": "-3677500000", "totalLiabilities": "5599700000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2797400000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5737800000", "currentAccountsPayable": "474500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3968900000", "totalShareholderEquity": "2935500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "455300000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "814300000", "totalNonCurrentLiabilities": "4586800000", "cashAndShortTermInvestments": "531600000", "commonStockSharesOutstanding": "138500000", "intangibleAssetsExcludingGoodwill": "2351500000", "cashAndCashEquivalentsAtCarryingValue": "531600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1414500000", "profitLoss": "None", "dividendPayout": "39900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "82600000", "operatingCashflow": "175400000", "capitalExpenditures": "26800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54400000", "cashflowFromInvestment": "-24500000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55700000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1043300000, "cost_of_revenue": 666200000, "gross_profit": 377100000, "ebit": 76400000, "ebitda": 161800000, "pretax_income": 22400000, "tax_provision": 9700000, "net_income": 7500000, "net_income_to_common": 7500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432100000, "total_current_assets": 2879200000, "total_assets": 10084000000, "short_term_debt": 65000000, "long_term_debt": 3608100000, "total_debt": 3673100000, "total_liabilities": 5637500000, "total_equity": 4446500000, "shares_outstanding": 138900000, "goodwill_and_intangibles": 5765900000 }, "cash_flow": { "operating_cash_flow": 51700000, "capital_expenditure": 21900000, "free_cash_flow": 73600000, "dividends_paid": 39900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317751, "ticker_id": 3205, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76400000", "ebitda": "161800000", "netIncome": "7500000", "grossProfit": "377100000", "depreciation": "None", "totalRevenue": "1043300000", "costOfRevenue": "666200000", "interestIncome": "None", "incomeBeforeTax": "22400000", "interestExpense": "54000000", "operatingIncome": "72600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-40600000", "nonInterestIncome": "None", "operatingExpenses": "304500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85400000", "sellingGeneralAndAdministrative": "94200000", "netIncomeFromContinuingOperations": "12700000" }, "balance": { "goodwill": "3360400000", "inventory": "1227000000", "commonStock": "6636300000", "currentDebt": "None", "investments": "None", "totalAssets": "10084000000", "longTermDebt": "3608100000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2405500000", "reportedCurrency": "USD", "retainedEarnings": "-2259400000", "totalLiabilities": "5637500000", "otherCurrentAssets": "544500000", "totalCurrentAssets": "2879200000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7204800000", "currentAccountsPayable": "469700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3826200000", "totalShareholderEquity": "4446500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "610600000", "totalCurrentLiabilities": "1145300000", "otherNonCurrentLiabilities": "689700000", "totalNonCurrentLiabilities": "4492200000", "cashAndShortTermInvestments": "432100000", "commonStockSharesOutstanding": "138900000", "intangibleAssetsExcludingGoodwill": "2405500000", "cashAndCashEquivalentsAtCarryingValue": "432100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12700000", "profitLoss": "None", "dividendPayout": "39900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-46300000", "operatingCashflow": "51700000", "capitalExpenditures": "21900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50300000", "cashflowFromInvestment": "-21400000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1043300000, "cost_of_revenue": 666200000, "gross_profit": 377100000, "research_and_development": 24900000, "selling_general_admin": 94200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76400000, "depreciation_amortisation": 85400000, "ebitda": 161800000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 22400000, "tax_provision": 9700000, "effective_tax_rate": null, "net_income": 7500000, "net_income_continuing_ops": 12700000, "net_income_to_common": 7500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432100000, "short_term_investments": null, "net_receivables": 675600000, "inventory": 1227000000, "other_current_assets": null, "total_current_assets": 2879200000, "net_ppe": null, "goodwill": 3360400000, "intangible_assets": 2405500000, "goodwill_and_intangibles": 5765900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7204800000, "total_assets": 10084000000, "short_term_debt": 65000000, "accounts_payable": 469700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1145300000, "long_term_debt": 3608100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4492200000, "total_liabilities": 5637500000, "total_debt": 3673100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2259400000, "total_equity": 4446500000, "shares_outstanding": 138900000, "operating_cash_flow": 51700000, "stock_based_compensation": 13200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21400000, "dividends_paid": 39900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50300000, "free_cash_flow": 73600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76400000", "ebitda": "161800000", "netIncome": "7500000", "grossProfit": "377100000", "depreciation": "None", "totalRevenue": "1043300000", "costOfRevenue": "666200000", "interestIncome": "None", "incomeBeforeTax": "22400000", "interestExpense": "54000000", "operatingIncome": "72600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-40600000", "nonInterestIncome": "None", "operatingExpenses": "304500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85400000", "sellingGeneralAndAdministrative": "94200000", "netIncomeFromContinuingOperations": "12700000" }, "balance": { "goodwill": "3360400000", "inventory": "1227000000", "commonStock": "6636300000", "currentDebt": "None", "investments": "None", "totalAssets": "10084000000", "longTermDebt": "3608100000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2405500000", "reportedCurrency": "USD", "retainedEarnings": "-2259400000", "totalLiabilities": "5637500000", "otherCurrentAssets": "544500000", "totalCurrentAssets": "2879200000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7204800000", "currentAccountsPayable": "469700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3826200000", "totalShareholderEquity": "4446500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "610600000", "totalCurrentLiabilities": "1145300000", "otherNonCurrentLiabilities": "689700000", "totalNonCurrentLiabilities": "4492200000", "cashAndShortTermInvestments": "432100000", "commonStockSharesOutstanding": "138900000", "intangibleAssetsExcludingGoodwill": "2405500000", "cashAndCashEquivalentsAtCarryingValue": "432100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12700000", "profitLoss": "None", "dividendPayout": "39900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-46300000", "operatingCashflow": "51700000", "capitalExpenditures": "21900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50300000", "cashflowFromInvestment": "-21400000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85400000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1056300000, "cost_of_revenue": 693400000, "gross_profit": 362900000, "ebit": 42800000, "ebitda": 129100000, "pretax_income": 3200000, "tax_provision": 3700000, "net_income": -8400000, "net_income_to_common": -8400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454200000, "total_current_assets": 2615000000, "total_assets": 10094100000, "short_term_debt": 65300000, "long_term_debt": 3615500000, "total_debt": 3680800000, "total_liabilities": 5621800000, "total_equity": 4472300000, "shares_outstanding": 138200000, "goodwill_and_intangibles": 6042700000 }, "cash_flow": { "operating_cash_flow": 75900000, "capital_expenditure": 19200000, "free_cash_flow": 95100000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317752, "ticker_id": 3205, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42800000", "ebitda": "129100000", "netIncome": "-8400000", "grossProfit": "362900000", "depreciation": "None", "totalRevenue": "1056300000", "costOfRevenue": "693400000", "interestIncome": "None", "incomeBeforeTax": "3200000", "interestExpense": "39600000", "operatingIncome": "45400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-39600000", "nonInterestIncome": "None", "operatingExpenses": "317500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86300000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "-500000" }, "balance": { "goodwill": "3479200000", "inventory": "1215500000", "commonStock": "6664200000", "currentDebt": "None", "investments": "None", "totalAssets": "10094100000", "longTermDebt": "3615500000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2563500000", "reportedCurrency": "USD", "retainedEarnings": "-2266900000", "totalLiabilities": "5621800000", "otherCurrentAssets": "238700000", "totalCurrentAssets": "2615000000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "706600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7479100000", "currentAccountsPayable": "489000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3833100000", "totalShareholderEquity": "4472300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "561500000", "totalCurrentLiabilities": "1126100000", "otherNonCurrentLiabilities": "673400000", "totalNonCurrentLiabilities": "4495700000", "cashAndShortTermInvestments": "454200000", "commonStockSharesOutstanding": "138200000", "intangibleAssetsExcludingGoodwill": "2563500000", "cashAndCashEquivalentsAtCarryingValue": "454200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-500000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-34900000", "operatingCashflow": "75900000", "capitalExpenditures": "19200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-3800000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1056300000, "cost_of_revenue": 693400000, "gross_profit": 362900000, "research_and_development": 22000000, "selling_general_admin": 113000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42800000, "depreciation_amortisation": 86300000, "ebitda": 129100000, "interest_expense": 39600000, "interest_income": null, "other_non_operating": null, "pretax_income": 3200000, "tax_provision": 3700000, "effective_tax_rate": null, "net_income": -8400000, "net_income_continuing_ops": -500000, "net_income_to_common": -8400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 454200000, "short_term_investments": null, "net_receivables": 706600000, "inventory": 1215500000, "other_current_assets": null, "total_current_assets": 2615000000, "net_ppe": null, "goodwill": 3479200000, "intangible_assets": 2563500000, "goodwill_and_intangibles": 6042700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7479100000, "total_assets": 10094100000, "short_term_debt": 65300000, "accounts_payable": 489000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1126100000, "long_term_debt": 3615500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4495700000, "total_liabilities": 5621800000, "total_debt": 3680800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2266900000, "total_equity": 4472300000, "shares_outstanding": 138200000, "operating_cash_flow": 75900000, "stock_based_compensation": 16800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3800000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54000000, "free_cash_flow": 95100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42800000", "ebitda": "129100000", "netIncome": "-8400000", "grossProfit": "362900000", "depreciation": "None", "totalRevenue": "1056300000", "costOfRevenue": "693400000", "interestIncome": "None", "incomeBeforeTax": "3200000", "interestExpense": "39600000", "operatingIncome": "45400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-39600000", "nonInterestIncome": "None", "operatingExpenses": "317500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86300000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "-500000" }, "balance": { "goodwill": "3479200000", "inventory": "1215500000", "commonStock": "6664200000", "currentDebt": "None", "investments": "None", "totalAssets": "10094100000", "longTermDebt": "3615500000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2563500000", "reportedCurrency": "USD", "retainedEarnings": "-2266900000", "totalLiabilities": "5621800000", "otherCurrentAssets": "238700000", "totalCurrentAssets": "2615000000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "706600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7479100000", "currentAccountsPayable": "489000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3833100000", "totalShareholderEquity": "4472300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "561500000", "totalCurrentLiabilities": "1126100000", "otherNonCurrentLiabilities": "673400000", "totalNonCurrentLiabilities": "4495700000", "cashAndShortTermInvestments": "454200000", "commonStockSharesOutstanding": "138200000", "intangibleAssetsExcludingGoodwill": "2563500000", "cashAndCashEquivalentsAtCarryingValue": "454200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-500000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-34900000", "operatingCashflow": "75900000", "capitalExpenditures": "19200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-3800000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86300000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1043900000, "cost_of_revenue": 651600000, "gross_profit": 392300000, "ebit": 47300000, "ebitda": 127200000, "pretax_income": 8300000, "tax_provision": 8200000, "net_income": -6400000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409900000, "total_current_assets": 2533000000, "total_assets": 9759800000, "short_term_debt": 36200000, "long_term_debt": 3591300000, "total_debt": 3627500000, "total_liabilities": 5395800000, "total_equity": 4364000000, "shares_outstanding": 137700000, "goodwill_and_intangibles": 5837200000 }, "cash_flow": { "operating_cash_flow": -64500000, "capital_expenditure": 25500000, "free_cash_flow": -39000000, "dividends_paid": 40600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317753, "ticker_id": 3205, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47300000", "ebitda": "127200000", "netIncome": "-6400000", "grossProfit": "392300000", "depreciation": "None", "totalRevenue": "1043900000", "costOfRevenue": "651600000", "interestIncome": "None", "incomeBeforeTax": "8300000", "interestExpense": "39000000", "operatingIncome": "46900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8200000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "345400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79900000", "sellingGeneralAndAdministrative": "112200000", "netIncomeFromContinuingOperations": "100000" }, "balance": { "goodwill": "3375200000", "inventory": "1155000000", "commonStock": "6692900000", "currentDebt": "None", "investments": "None", "totalAssets": "9759800000", "longTermDebt": "3591300000", "shortTermDebt": "36200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2462000000", "reportedCurrency": "USD", "retainedEarnings": "-2258500000", "totalLiabilities": "5395800000", "otherCurrentAssets": "251300000", "totalCurrentAssets": "2533000000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "716800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7226800000", "currentAccountsPayable": "502300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3627500000", "totalShareholderEquity": "4364000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "520900000", "totalCurrentLiabilities": "1073800000", "otherNonCurrentLiabilities": "541500000", "totalNonCurrentLiabilities": "4322000000", "cashAndShortTermInvestments": "409900000", "commonStockSharesOutstanding": "137700000", "intangibleAssetsExcludingGoodwill": "2462000000", "cashAndCashEquivalentsAtCarryingValue": "409900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100000", "profitLoss": "None", "dividendPayout": "40600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-62500000", "operatingCashflow": "-64500000", "capitalExpenditures": "25500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61800000", "cashflowFromInvestment": "-25700000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1043900000, "cost_of_revenue": 651600000, "gross_profit": 392300000, "research_and_development": 26700000, "selling_general_admin": 112200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47300000, "depreciation_amortisation": 79900000, "ebitda": 127200000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 8300000, "tax_provision": 8200000, "effective_tax_rate": null, "net_income": -6400000, "net_income_continuing_ops": 100000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409900000, "short_term_investments": null, "net_receivables": 716800000, "inventory": 1155000000, "other_current_assets": null, "total_current_assets": 2533000000, "net_ppe": null, "goodwill": 3375200000, "intangible_assets": 2462000000, "goodwill_and_intangibles": 5837200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7226800000, "total_assets": 9759800000, "short_term_debt": 36200000, "accounts_payable": 502300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1073800000, "long_term_debt": 3591300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4322000000, "total_liabilities": 5395800000, "total_debt": 3627500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2258500000, "total_equity": 4364000000, "shares_outstanding": 137700000, "operating_cash_flow": -64500000, "stock_based_compensation": 11600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25700000, "dividends_paid": 40600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61800000, "free_cash_flow": -39000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47300000", "ebitda": "127200000", "netIncome": "-6400000", "grossProfit": "392300000", "depreciation": "None", "totalRevenue": "1043900000", "costOfRevenue": "651600000", "interestIncome": "None", "incomeBeforeTax": "8300000", "interestExpense": "39000000", "operatingIncome": "46900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8200000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "345400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79900000", "sellingGeneralAndAdministrative": "112200000", "netIncomeFromContinuingOperations": "100000" }, "balance": { "goodwill": "3375200000", "inventory": "1155000000", "commonStock": "6692900000", "currentDebt": "None", "investments": "None", "totalAssets": "9759800000", "longTermDebt": "3591300000", "shortTermDebt": "36200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2462000000", "reportedCurrency": "USD", "retainedEarnings": "-2258500000", "totalLiabilities": "5395800000", "otherCurrentAssets": "251300000", "totalCurrentAssets": "2533000000", "currentLongTermDebt": "36200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "716800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7226800000", "currentAccountsPayable": "502300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3627500000", "totalShareholderEquity": "4364000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "520900000", "totalCurrentLiabilities": "1073800000", "otherNonCurrentLiabilities": "541500000", "totalNonCurrentLiabilities": "4322000000", "cashAndShortTermInvestments": "409900000", "commonStockSharesOutstanding": "137700000", "intangibleAssetsExcludingGoodwill": "2462000000", "cashAndCashEquivalentsAtCarryingValue": "409900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100000", "profitLoss": "None", "dividendPayout": "40600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-62500000", "operatingCashflow": "-64500000", "capitalExpenditures": "25500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61800000", "cashflowFromInvestment": "-25700000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79900000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1138300000, "cost_of_revenue": 752400000, "gross_profit": 385900000, "ebit": 113100000, "ebitda": 193400000, "pretax_income": 70000000, "tax_provision": 111500000, "net_income": -44500000, "net_income_to_common": -44500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 558800000, "total_current_assets": 2481900000, "total_assets": 9647700000, "short_term_debt": 36400000, "long_term_debt": 3581700000, "total_debt": 3618100000, "total_liabilities": 5328300000, "total_equity": 4319400000, "shares_outstanding": 137600000, "goodwill_and_intangibles": 5749100000 }, "cash_flow": { "operating_cash_flow": 312600000, "capital_expenditure": 37700000, "free_cash_flow": 350300000, "dividends_paid": 39600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317754, "ticker_id": 3205, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113100000", "ebitda": "193400000", "netIncome": "-44500000", "grossProfit": "385900000", "depreciation": "None", "totalRevenue": "1138300000", "costOfRevenue": "752400000", "interestIncome": "None", "incomeBeforeTax": "70000000", "interestExpense": "43100000", "operatingIncome": "114200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "111500000", "reportedCurrency": "USD", "netInterestIncome": "-43100000", "nonInterestIncome": "None", "operatingExpenses": "271700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80300000", "sellingGeneralAndAdministrative": "94700000", "netIncomeFromContinuingOperations": "-41500000" }, "balance": { "goodwill": "3320200000", "inventory": "1081800000", "commonStock": "6733900000", "currentDebt": "None", "investments": "None", "totalAssets": "9647700000", "longTermDebt": "3581700000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2428900000", "reportedCurrency": "USD", "retainedEarnings": "-2252100000", "totalLiabilities": "5328300000", "otherCurrentAssets": "199000000", "totalCurrentAssets": "2481900000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "642300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7165800000", "currentAccountsPayable": "495200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3618100000", "totalShareholderEquity": "4319400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "495200000", "totalCurrentLiabilities": "1044200000", "otherNonCurrentLiabilities": "499200000", "totalNonCurrentLiabilities": "4284100000", "cashAndShortTermInvestments": "558800000", "commonStockSharesOutstanding": "137600000", "intangibleAssetsExcludingGoodwill": "2428900000", "cashAndCashEquivalentsAtCarryingValue": "558800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44500000", "profitLoss": "None", "dividendPayout": "39600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28400000", "operatingCashflow": "312600000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1154100000", "cashflowFromInvestment": "-37100000", "stockBasedCompensation": "19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1138300000, "cost_of_revenue": 752400000, "gross_profit": 385900000, "research_and_development": 27800000, "selling_general_admin": 94700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113100000, "depreciation_amortisation": 80300000, "ebitda": 193400000, "interest_expense": 43100000, "interest_income": null, "other_non_operating": null, "pretax_income": 70000000, "tax_provision": 111500000, "effective_tax_rate": null, "net_income": -44500000, "net_income_continuing_ops": -41500000, "net_income_to_common": -44500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 558800000, "short_term_investments": null, "net_receivables": 642300000, "inventory": 1081800000, "other_current_assets": null, "total_current_assets": 2481900000, "net_ppe": null, "goodwill": 3320200000, "intangible_assets": 2428900000, "goodwill_and_intangibles": 5749100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7165800000, "total_assets": 9647700000, "short_term_debt": 36400000, "accounts_payable": 495200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044200000, "long_term_debt": 3581700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4284100000, "total_liabilities": 5328300000, "total_debt": 3618100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2252100000, "total_equity": 4319400000, "shares_outstanding": 137600000, "operating_cash_flow": 312600000, "stock_based_compensation": 19900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37100000, "dividends_paid": 39600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1154100000, "free_cash_flow": 350300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113100000", "ebitda": "193400000", "netIncome": "-44500000", "grossProfit": "385900000", "depreciation": "None", "totalRevenue": "1138300000", "costOfRevenue": "752400000", "interestIncome": "None", "incomeBeforeTax": "70000000", "interestExpense": "43100000", "operatingIncome": "114200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "111500000", "reportedCurrency": "USD", "netInterestIncome": "-43100000", "nonInterestIncome": "None", "operatingExpenses": "271700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80300000", "sellingGeneralAndAdministrative": "94700000", "netIncomeFromContinuingOperations": "-41500000" }, "balance": { "goodwill": "3320200000", "inventory": "1081800000", "commonStock": "6733900000", "currentDebt": "None", "investments": "None", "totalAssets": "9647700000", "longTermDebt": "3581700000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2428900000", "reportedCurrency": "USD", "retainedEarnings": "-2252100000", "totalLiabilities": "5328300000", "otherCurrentAssets": "199000000", "totalCurrentAssets": "2481900000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "642300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7165800000", "currentAccountsPayable": "495200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3618100000", "totalShareholderEquity": "4319400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "495200000", "totalCurrentLiabilities": "1044200000", "otherNonCurrentLiabilities": "499200000", "totalNonCurrentLiabilities": "4284100000", "cashAndShortTermInvestments": "558800000", "commonStockSharesOutstanding": "137600000", "intangibleAssetsExcludingGoodwill": "2428900000", "cashAndCashEquivalentsAtCarryingValue": "558800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44500000", "profitLoss": "None", "dividendPayout": "39600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28400000", "operatingCashflow": "312600000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1154100000", "cashflowFromInvestment": "-37100000", "stockBasedCompensation": "19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80300000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1087500000, "cost_of_revenue": 683100000, "gross_profit": 404400000, "ebit": 79400000, "ebitda": 161700000, "pretax_income": 21800000, "tax_provision": 39400000, "net_income": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1462400000, "total_current_assets": 3707800000, "total_assets": 11203200000, "short_term_debt": 440700000, "long_term_debt": 4312600000, "total_debt": 4753300000, "total_liabilities": 6637200000, "total_equity": 4566000000, "shares_outstanding": 137500000, "goodwill_and_intangibles": 6082200000 }, "cash_flow": { "operating_cash_flow": 42200000, "capital_expenditure": 27100000, "free_cash_flow": 69300000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317756, "ticker_id": 3205, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79400000", "ebitda": "161700000", "netIncome": "-21000000", "grossProfit": "404400000", "depreciation": "None", "totalRevenue": "1087500000", "costOfRevenue": "683100000", "interestIncome": "None", "incomeBeforeTax": "21800000", "interestExpense": "57600000", "operatingIncome": "80400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39400000", "reportedCurrency": "USD", "netInterestIncome": "-57600000", "nonInterestIncome": "None", "operatingExpenses": "324000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82300000", "sellingGeneralAndAdministrative": "116900000", "netIncomeFromContinuingOperations": "-17600000" }, "balance": { "goodwill": "3421400000", "inventory": "1133800000", "commonStock": "6763900000", "currentDebt": "None", "investments": "None", "totalAssets": "11203200000", "longTermDebt": "4312600000", "shortTermDebt": "440700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2660800000", "reportedCurrency": "USD", "retainedEarnings": "-2207700000", "totalLiabilities": "6637200000", "otherCurrentAssets": "325700000", "totalCurrentAssets": "3707800000", "currentLongTermDebt": "440700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495400000", "currentAccountsPayable": "458500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4753300000", "totalShareholderEquity": "4566000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "541300000", "totalCurrentLiabilities": "1450500000", "otherNonCurrentLiabilities": "660300000", "totalNonCurrentLiabilities": "5186700000", "cashAndShortTermInvestments": "1462400000", "commonStockSharesOutstanding": "137500000", "intangibleAssetsExcludingGoodwill": "2660800000", "cashAndCashEquivalentsAtCarryingValue": "1462400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20900000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "42200000", "capitalExpenditures": "27100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "653300000", "cashflowFromInvestment": "212700000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1087500000, "cost_of_revenue": 683100000, "gross_profit": 404400000, "research_and_development": 26000000, "selling_general_admin": 116900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79400000, "depreciation_amortisation": 82300000, "ebitda": 161700000, "interest_expense": 57600000, "interest_income": null, "other_non_operating": null, "pretax_income": 21800000, "tax_provision": 39400000, "effective_tax_rate": null, "net_income": -21000000, "net_income_continuing_ops": -17600000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1462400000, "short_term_investments": null, "net_receivables": 785900000, "inventory": 1133800000, "other_current_assets": null, "total_current_assets": 3707800000, "net_ppe": null, "goodwill": 3421400000, "intangible_assets": 2660800000, "goodwill_and_intangibles": 6082200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7495400000, "total_assets": 11203200000, "short_term_debt": 440700000, "accounts_payable": 458500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1450500000, "long_term_debt": 4312600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5186700000, "total_liabilities": 6637200000, "total_debt": 4753300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2207700000, "total_equity": 4566000000, "shares_outstanding": 137500000, "operating_cash_flow": 42200000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 212700000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 653300000, "free_cash_flow": 69300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79400000", "ebitda": "161700000", "netIncome": "-21000000", "grossProfit": "404400000", "depreciation": "None", "totalRevenue": "1087500000", "costOfRevenue": "683100000", "interestIncome": "None", "incomeBeforeTax": "21800000", "interestExpense": "57600000", "operatingIncome": "80400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39400000", "reportedCurrency": "USD", "netInterestIncome": "-57600000", "nonInterestIncome": "None", "operatingExpenses": "324000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82300000", "sellingGeneralAndAdministrative": "116900000", "netIncomeFromContinuingOperations": "-17600000" }, "balance": { "goodwill": "3421400000", "inventory": "1133800000", "commonStock": "6763900000", "currentDebt": "None", "investments": "None", "totalAssets": "11203200000", "longTermDebt": "4312600000", "shortTermDebt": "440700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2660800000", "reportedCurrency": "USD", "retainedEarnings": "-2207700000", "totalLiabilities": "6637200000", "otherCurrentAssets": "325700000", "totalCurrentAssets": "3707800000", "currentLongTermDebt": "440700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495400000", "currentAccountsPayable": "458500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4753300000", "totalShareholderEquity": "4566000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "541300000", "totalCurrentLiabilities": "1450500000", "otherNonCurrentLiabilities": "660300000", "totalNonCurrentLiabilities": "5186700000", "cashAndShortTermInvestments": "1462400000", "commonStockSharesOutstanding": "137500000", "intangibleAssetsExcludingGoodwill": "2660800000", "cashAndCashEquivalentsAtCarryingValue": "1462400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20900000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "42200000", "capitalExpenditures": "27100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "653300000", "cashflowFromInvestment": "212700000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82300000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1065500000, "cost_of_revenue": 670800000, "gross_profit": 394700000, "ebit": -29900000, "ebitda": 52000000, "pretax_income": -74000000, "tax_provision": 31700000, "net_income": -108400000, "net_income_to_common": -108400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 538100000, "total_current_assets": 2959100000, "total_assets": 10397300000, "short_term_debt": 440800000, "long_term_debt": 3616800000, "total_debt": 4057600000, "total_liabilities": 5852000000, "total_equity": 4545300000, "shares_outstanding": 137100000, "goodwill_and_intangibles": 6008400000 }, "cash_flow": { "operating_cash_flow": 9500000, "capital_expenditure": 28400000, "free_cash_flow": 37900000, "dividends_paid": 37700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317757, "ticker_id": 3205, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29900000", "ebitda": "52000000", "netIncome": "-108400000", "grossProfit": "394700000", "depreciation": "None", "totalRevenue": "1065500000", "costOfRevenue": "670800000", "interestIncome": "None", "incomeBeforeTax": "-74000000", "interestExpense": "44100000", "operatingIncome": "-26500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "31700000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "421200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81900000", "sellingGeneralAndAdministrative": "126100000", "netIncomeFromContinuingOperations": "-105700000" }, "balance": { "goodwill": "3369600000", "inventory": "1116200000", "commonStock": "6786200000", "currentDebt": "None", "investments": "None", "totalAssets": "10397300000", "longTermDebt": "3616800000", "shortTermDebt": "440800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2638800000", "reportedCurrency": "USD", "retainedEarnings": "-2186700000", "totalLiabilities": "5852000000", "otherCurrentAssets": "578800000", "totalCurrentAssets": "2959100000", "currentLongTermDebt": "440800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "726000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7438200000", "currentAccountsPayable": "471500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4057600000", "totalShareholderEquity": "4545300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564000000", "totalCurrentLiabilities": "1488100000", "otherNonCurrentLiabilities": "535400000", "totalNonCurrentLiabilities": "4363900000", "cashAndShortTermInvestments": "538100000", "commonStockSharesOutstanding": "137100000", "intangibleAssetsExcludingGoodwill": "2638800000", "cashAndCashEquivalentsAtCarryingValue": "538100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108400000", "profitLoss": "None", "dividendPayout": "37700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-13500000", "operatingCashflow": "9500000", "capitalExpenditures": "28400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49800000", "cashflowFromInvestment": "-73300000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1065500000, "cost_of_revenue": 670800000, "gross_profit": 394700000, "research_and_development": 29400000, "selling_general_admin": 126100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29900000, "depreciation_amortisation": 81900000, "ebitda": 52000000, "interest_expense": 44100000, "interest_income": null, "other_non_operating": null, "pretax_income": -74000000, "tax_provision": 31700000, "effective_tax_rate": null, "net_income": -108400000, "net_income_continuing_ops": -105700000, "net_income_to_common": -108400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 538100000, "short_term_investments": null, "net_receivables": 726000000, "inventory": 1116200000, "other_current_assets": null, "total_current_assets": 2959100000, "net_ppe": null, "goodwill": 3369600000, "intangible_assets": 2638800000, "goodwill_and_intangibles": 6008400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7438200000, "total_assets": 10397300000, "short_term_debt": 440800000, "accounts_payable": 471500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488100000, "long_term_debt": 3616800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4363900000, "total_liabilities": 5852000000, "total_debt": 4057600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2186700000, "total_equity": 4545300000, "shares_outstanding": 137100000, "operating_cash_flow": 9500000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73300000, "dividends_paid": 37700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49800000, "free_cash_flow": 37900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29900000", "ebitda": "52000000", "netIncome": "-108400000", "grossProfit": "394700000", "depreciation": "None", "totalRevenue": "1065500000", "costOfRevenue": "670800000", "interestIncome": "None", "incomeBeforeTax": "-74000000", "interestExpense": "44100000", "operatingIncome": "-26500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "31700000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "421200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81900000", "sellingGeneralAndAdministrative": "126100000", "netIncomeFromContinuingOperations": "-105700000" }, "balance": { "goodwill": "3369600000", "inventory": "1116200000", "commonStock": "6786200000", "currentDebt": "None", "investments": "None", "totalAssets": "10397300000", "longTermDebt": "3616800000", "shortTermDebt": "440800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2638800000", "reportedCurrency": "USD", "retainedEarnings": "-2186700000", "totalLiabilities": "5852000000", "otherCurrentAssets": "578800000", "totalCurrentAssets": "2959100000", "currentLongTermDebt": "440800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "726000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7438200000", "currentAccountsPayable": "471500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4057600000", "totalShareholderEquity": "4545300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564000000", "totalCurrentLiabilities": "1488100000", "otherNonCurrentLiabilities": "535400000", "totalNonCurrentLiabilities": "4363900000", "cashAndShortTermInvestments": "538100000", "commonStockSharesOutstanding": "137100000", "intangibleAssetsExcludingGoodwill": "2638800000", "cashAndCashEquivalentsAtCarryingValue": "538100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108400000", "profitLoss": "None", "dividendPayout": "37700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-13500000", "operatingCashflow": "9500000", "capitalExpenditures": "28400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49800000", "cashflowFromInvestment": "-73300000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81900000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1082100000, "cost_of_revenue": 724400000, "gross_profit": 357700000, "ebit": -55600000, "ebitda": 25800000, "pretax_income": -98600000, "tax_provision": -102700000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 651500000, "total_current_assets": 2806400000, "total_assets": 10640300000, "short_term_debt": 440600000, "long_term_debt": 3624900000, "total_debt": 4065500000, "total_liabilities": 5953300000, "total_equity": 4687000000, "shares_outstanding": 137600000, "goodwill_and_intangibles": 6368400000 }, "cash_flow": { "operating_cash_flow": -1400000, "capital_expenditure": 25100000, "free_cash_flow": 23700000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317758, "ticker_id": 3205, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55600000", "ebitda": "25800000", "netIncome": "2000000", "grossProfit": "357700000", "depreciation": "None", "totalRevenue": "1082100000", "costOfRevenue": "724400000", "interestIncome": "None", "incomeBeforeTax": "-98600000", "interestExpense": "43000000", "operatingIncome": "-55200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-102700000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "412900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81400000", "sellingGeneralAndAdministrative": "130400000", "netIncomeFromContinuingOperations": "4100000" }, "balance": { "goodwill": "3492900000", "inventory": "1121300000", "commonStock": "6803000000", "currentDebt": "None", "investments": "None", "totalAssets": "10640300000", "longTermDebt": "3624900000", "shortTermDebt": "440600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2875500000", "reportedCurrency": "USD", "retainedEarnings": "-2078300000", "totalLiabilities": "5953300000", "otherCurrentAssets": "253600000", "totalCurrentAssets": "2806400000", "currentLongTermDebt": "440600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7833900000", "currentAccountsPayable": "453700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4065500000", "totalShareholderEquity": "4687000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "652500000", "totalCurrentLiabilities": "1554500000", "otherNonCurrentLiabilities": "526200000", "totalNonCurrentLiabilities": "4398800000", "cashAndShortTermInvestments": "651500000", "commonStockSharesOutstanding": "137600000", "intangibleAssetsExcludingGoodwill": "2875500000", "cashAndCashEquivalentsAtCarryingValue": "651500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10600000", "operatingCashflow": "-1400000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60400000", "cashflowFromInvestment": "-23500000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1082100000, "cost_of_revenue": 724400000, "gross_profit": 357700000, "research_and_development": 29000000, "selling_general_admin": 130400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55600000, "depreciation_amortisation": 81400000, "ebitda": 25800000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": -98600000, "tax_provision": -102700000, "effective_tax_rate": null, "net_income": 2000000, "net_income_continuing_ops": 4100000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 651500000, "short_term_investments": null, "net_receivables": 780000000, "inventory": 1121300000, "other_current_assets": null, "total_current_assets": 2806400000, "net_ppe": null, "goodwill": 3492900000, "intangible_assets": 2875500000, "goodwill_and_intangibles": 6368400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7833900000, "total_assets": 10640300000, "short_term_debt": 440600000, "accounts_payable": 453700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1554500000, "long_term_debt": 3624900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4398800000, "total_liabilities": 5953300000, "total_debt": 4065500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2078300000, "total_equity": 4687000000, "shares_outstanding": 137600000, "operating_cash_flow": -1400000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23500000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60400000, "free_cash_flow": 23700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55600000", "ebitda": "25800000", "netIncome": "2000000", "grossProfit": "357700000", "depreciation": "None", "totalRevenue": "1082100000", "costOfRevenue": "724400000", "interestIncome": "None", "incomeBeforeTax": "-98600000", "interestExpense": "43000000", "operatingIncome": "-55200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-102700000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "412900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81400000", "sellingGeneralAndAdministrative": "130400000", "netIncomeFromContinuingOperations": "4100000" }, "balance": { "goodwill": "3492900000", "inventory": "1121300000", "commonStock": "6803000000", "currentDebt": "None", "investments": "None", "totalAssets": "10640300000", "longTermDebt": "3624900000", "shortTermDebt": "440600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2875500000", "reportedCurrency": "USD", "retainedEarnings": "-2078300000", "totalLiabilities": "5953300000", "otherCurrentAssets": "253600000", "totalCurrentAssets": "2806400000", "currentLongTermDebt": "440600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7833900000", "currentAccountsPayable": "453700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4065500000", "totalShareholderEquity": "4687000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "652500000", "totalCurrentLiabilities": "1554500000", "otherNonCurrentLiabilities": "526200000", "totalNonCurrentLiabilities": "4398800000", "cashAndShortTermInvestments": "651500000", "commonStockSharesOutstanding": "137600000", "intangibleAssetsExcludingGoodwill": "2875500000", "cashAndCashEquivalentsAtCarryingValue": "651500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10600000", "operatingCashflow": "-1400000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60400000", "cashflowFromInvestment": "-23500000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81400000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1156900000, "cost_of_revenue": 729600000, "gross_profit": 427300000, "ebit": -11600000, "ebitda": 74300000, "pretax_income": -54300000, "tax_provision": -26600000, "net_income": -32300000, "net_income_to_common": -32300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 751300000, "total_current_assets": 2832900000, "total_assets": 10809100000, "short_term_debt": 440600000, "long_term_debt": 3632800000, "total_debt": 4073400000, "total_liabilities": 6041200000, "total_equity": 4767900000, "shares_outstanding": 135500000, "goodwill_and_intangibles": 6515200000 }, "cash_flow": { "operating_cash_flow": 208700000, "capital_expenditure": 26700000, "free_cash_flow": 235400000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317759, "ticker_id": 3205, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11600000", "ebitda": "74300000", "netIncome": "-32300000", "grossProfit": "427300000", "depreciation": "None", "totalRevenue": "1156900000", "costOfRevenue": "729600000", "interestIncome": "None", "incomeBeforeTax": "-54300000", "interestExpense": "42700000", "operatingIncome": "-15600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-26600000", "reportedCurrency": "USD", "netInterestIncome": "-42700000", "nonInterestIncome": "None", "operatingExpenses": "442900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85900000", "sellingGeneralAndAdministrative": "128700000", "netIncomeFromContinuingOperations": "-27700000" }, "balance": { "goodwill": "3529100000", "inventory": "1140900000", "commonStock": "6837500000", "currentDebt": "None", "investments": "None", "totalAssets": "10809100000", "longTermDebt": "3632800000", "shortTermDebt": "440600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2986100000", "reportedCurrency": "USD", "retainedEarnings": "-2080300000", "totalLiabilities": "6041200000", "otherCurrentAssets": "201100000", "totalCurrentAssets": "2832900000", "currentLongTermDebt": "440600000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7976200000", "currentAccountsPayable": "477700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4073400000", "totalShareholderEquity": "4767900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "625900000", "totalCurrentLiabilities": "1586300000", "otherNonCurrentLiabilities": "559800000", "totalNonCurrentLiabilities": "4454900000", "cashAndShortTermInvestments": "751300000", "commonStockSharesOutstanding": "135500000", "intangibleAssetsExcludingGoodwill": "2986100000", "cashAndCashEquivalentsAtCarryingValue": "751300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32300000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24900000", "operatingCashflow": "208700000", "capitalExpenditures": "26700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44600000", "cashflowFromInvestment": "-22800000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1156900000, "cost_of_revenue": 729600000, "gross_profit": 427300000, "research_and_development": 29600000, "selling_general_admin": 128700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11600000, "depreciation_amortisation": 85900000, "ebitda": 74300000, "interest_expense": 42700000, "interest_income": null, "other_non_operating": null, "pretax_income": -54300000, "tax_provision": -26600000, "effective_tax_rate": null, "net_income": -32300000, "net_income_continuing_ops": -27700000, "net_income_to_common": -32300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 751300000, "short_term_investments": 100000, "net_receivables": 739600000, "inventory": 1140900000, "other_current_assets": null, "total_current_assets": 2832900000, "net_ppe": null, "goodwill": 3529100000, "intangible_assets": 2986100000, "goodwill_and_intangibles": 6515200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7976200000, "total_assets": 10809100000, "short_term_debt": 440600000, "accounts_payable": 477700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1586300000, "long_term_debt": 3632800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4454900000, "total_liabilities": 6041200000, "total_debt": 4073400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2080300000, "total_equity": 4767900000, "shares_outstanding": 135500000, "operating_cash_flow": 208700000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22800000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44600000, "free_cash_flow": 235400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11600000", "ebitda": "74300000", "netIncome": "-32300000", "grossProfit": "427300000", "depreciation": "None", "totalRevenue": "1156900000", "costOfRevenue": "729600000", "interestIncome": "None", "incomeBeforeTax": "-54300000", "interestExpense": "42700000", "operatingIncome": "-15600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-26600000", "reportedCurrency": "USD", "netInterestIncome": "-42700000", "nonInterestIncome": "None", "operatingExpenses": "442900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85900000", "sellingGeneralAndAdministrative": "128700000", "netIncomeFromContinuingOperations": "-27700000" }, "balance": { "goodwill": "3529100000", "inventory": "1140900000", "commonStock": "6837500000", "currentDebt": "None", "investments": "None", "totalAssets": "10809100000", "longTermDebt": "3632800000", "shortTermDebt": "440600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2986100000", "reportedCurrency": "USD", "retainedEarnings": "-2080300000", "totalLiabilities": "6041200000", "otherCurrentAssets": "201100000", "totalCurrentAssets": "2832900000", "currentLongTermDebt": "440600000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7976200000", "currentAccountsPayable": "477700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4073400000", "totalShareholderEquity": "4767900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "625900000", "totalCurrentLiabilities": "1586300000", "otherNonCurrentLiabilities": "559800000", "totalNonCurrentLiabilities": "4454900000", "cashAndShortTermInvestments": "751300000", "commonStockSharesOutstanding": "135500000", "intangibleAssetsExcludingGoodwill": "2986100000", "cashAndCashEquivalentsAtCarryingValue": "751300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32300000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24900000", "operatingCashflow": "208700000", "capitalExpenditures": "26700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44600000", "cashflowFromInvestment": "-22800000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85900000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1123800000, "cost_of_revenue": 712600000, "gross_profit": 411200000, "ebit": 62700000, "ebitda": 153700000, "pretax_income": 19200000, "tax_provision": 3800000, "net_income": 14200000, "net_income_to_common": 14200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 598300000, "total_current_assets": 2765300000, "total_assets": 10758300000, "short_term_debt": 38100000, "long_term_debt": 4048500000, "total_debt": 4086600000, "total_liabilities": 6020200000, "total_equity": 4738100000, "shares_outstanding": 136900000, "goodwill_and_intangibles": 6496100000 }, "cash_flow": { "operating_cash_flow": 124500000, "capital_expenditure": 31800000, "free_cash_flow": 156300000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317761, "ticker_id": 3205, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62700000", "ebitda": "153700000", "netIncome": "14200000", "grossProfit": "411200000", "depreciation": "None", "totalRevenue": "1123800000", "costOfRevenue": "712600000", "interestIncome": "None", "incomeBeforeTax": "19200000", "interestExpense": "43500000", "operatingIncome": "62100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-43500000", "nonInterestIncome": "None", "operatingExpenses": "349100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "15400000" }, "balance": { "goodwill": "3549700000", "inventory": "1149500000", "commonStock": "6864200000", "currentDebt": "None", "investments": "None", "totalAssets": "10758300000", "longTermDebt": "4048500000", "shortTermDebt": "38100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2946400000", "reportedCurrency": "USD", "retainedEarnings": "-2048000000", "totalLiabilities": "6020200000", "otherCurrentAssets": "279700000", "totalCurrentAssets": "2765300000", "currentLongTermDebt": "38100000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "737800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7993000000", "currentAccountsPayable": "433100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1122200000", "shortLongTermDebtTotal": "4259600000", "totalShareholderEquity": "4738100000", "capitalLeaseObligations": "173000000", "otherCurrentLiabilities": "527400000", "totalCurrentLiabilities": "1008400000", "otherNonCurrentLiabilities": "613900000", "totalNonCurrentLiabilities": "5011800000", "cashAndShortTermInvestments": "598300000", "commonStockSharesOutstanding": "136900000", "intangibleAssetsExcludingGoodwill": "2946400000", "cashAndCashEquivalentsAtCarryingValue": "598300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14200000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5600000", "operatingCashflow": "124500000", "capitalExpenditures": "31800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43300000", "cashflowFromInvestment": "-30700000", "stockBasedCompensation": "14700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1123800000, "cost_of_revenue": 712600000, "gross_profit": 411200000, "research_and_development": 29600000, "selling_general_admin": 126000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62700000, "depreciation_amortisation": 91000000, "ebitda": 153700000, "interest_expense": 43500000, "interest_income": null, "other_non_operating": null, "pretax_income": 19200000, "tax_provision": 3800000, "effective_tax_rate": null, "net_income": 14200000, "net_income_continuing_ops": 15400000, "net_income_to_common": 14200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 598300000, "short_term_investments": 100000, "net_receivables": 737800000, "inventory": 1149500000, "other_current_assets": null, "total_current_assets": 2765300000, "net_ppe": null, "goodwill": 3549700000, "intangible_assets": 2946400000, "goodwill_and_intangibles": 6496100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7993000000, "total_assets": 10758300000, "short_term_debt": 38100000, "accounts_payable": 433100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1008400000, "long_term_debt": 4048500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5011800000, "total_liabilities": 6020200000, "total_debt": 4086600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2048000000, "total_equity": 4738100000, "shares_outstanding": 136900000, "operating_cash_flow": 124500000, "stock_based_compensation": 14700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30700000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43300000, "free_cash_flow": 156300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62700000", "ebitda": "153700000", "netIncome": "14200000", "grossProfit": "411200000", "depreciation": "None", "totalRevenue": "1123800000", "costOfRevenue": "712600000", "interestIncome": "None", "incomeBeforeTax": "19200000", "interestExpense": "43500000", "operatingIncome": "62100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-43500000", "nonInterestIncome": "None", "operatingExpenses": "349100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "15400000" }, "balance": { "goodwill": "3549700000", "inventory": "1149500000", "commonStock": "6864200000", "currentDebt": "None", "investments": "None", "totalAssets": "10758300000", "longTermDebt": "4048500000", "shortTermDebt": "38100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2946400000", "reportedCurrency": "USD", "retainedEarnings": "-2048000000", "totalLiabilities": "6020200000", "otherCurrentAssets": "279700000", "totalCurrentAssets": "2765300000", "currentLongTermDebt": "38100000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "737800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7993000000", "currentAccountsPayable": "433100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1122200000", "shortLongTermDebtTotal": "4259600000", "totalShareholderEquity": "4738100000", "capitalLeaseObligations": "173000000", "otherCurrentLiabilities": "527400000", "totalCurrentLiabilities": "1008400000", "otherNonCurrentLiabilities": "613900000", "totalNonCurrentLiabilities": "5011800000", "cashAndShortTermInvestments": "598300000", "commonStockSharesOutstanding": "136900000", "intangibleAssetsExcludingGoodwill": "2946400000", "cashAndCashEquivalentsAtCarryingValue": "598300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14200000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5600000", "operatingCashflow": "124500000", "capitalExpenditures": "31800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43300000", "cashflowFromInvestment": "-30700000", "stockBasedCompensation": "14700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91000000", "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": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "income_statement": { "revenue": 1193100000, "cost_of_revenue": 765100000, "gross_profit": 428000000, "ebit": 66500000, "ebitda": 160400000, "pretax_income": 22500000, "tax_provision": 13600000, "net_income": 8400000, "net_income_to_common": 8400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 555200000, "total_current_assets": 2773000000, "total_assets": 10964700000, "short_term_debt": 38400000, "long_term_debt": 4055900000, "total_debt": 4094300000, "total_liabilities": 6116100000, "total_equity": 4848600000, "shares_outstanding": 136600000, "goodwill_and_intangibles": 6688600000 }, "cash_flow": { "operating_cash_flow": 52900000, "capital_expenditure": 20000000, "free_cash_flow": 72900000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317762, "ticker_id": 3205, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:16.558443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66500000", "ebitda": "160400000", "netIncome": "8400000", "grossProfit": "428000000", "depreciation": "None", "totalRevenue": "1193100000", "costOfRevenue": "765100000", "interestIncome": "None", "incomeBeforeTax": "22500000", "interestExpense": "44000000", "operatingIncome": "56800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "371200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32200000", "otherNonOperatingIncome": "9700000", "costofGoodsAndServicesSold": "765100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93900000", "sellingGeneralAndAdministrative": "132600000", "netIncomeFromContinuingOperations": "8900000" }, "balance": { "goodwill": "3657800000", "inventory": "1167500000", "commonStock": "6890900000", "currentDebt": "None", "investments": "None", "totalAssets": "10964700000", "longTermDebt": "4055900000", "shortTermDebt": "38400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3030800000", "reportedCurrency": "USD", "retainedEarnings": "-2062200000", "totalLiabilities": "6116100000", "otherCurrentAssets": "296200000", "totalCurrentAssets": "2773000000", "currentLongTermDebt": "38400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "754100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8191700000", "currentAccountsPayable": "470500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918300000", "shortLongTermDebtTotal": "4274600000", "totalShareholderEquity": "4848600000", "capitalLeaseObligations": "180300000", "otherCurrentLiabilities": "540400000", "totalCurrentLiabilities": "1056900000", "otherNonCurrentLiabilities": "658700000", "totalNonCurrentLiabilities": "5059200000", "cashAndShortTermInvestments": "555200000", "commonStockSharesOutstanding": "136600000", "intangibleAssetsExcludingGoodwill": "3030800000", "cashAndCashEquivalentsAtCarryingValue": "555200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8400000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17500000", "operatingCashflow": "52900000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48600000", "cashflowFromInvestment": "-4400000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1193100000, "cost_of_revenue": 765100000, "gross_profit": 428000000, "research_and_development": 32200000, "selling_general_admin": 132600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66500000, "depreciation_amortisation": 93900000, "ebitda": 160400000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 22500000, "tax_provision": 13600000, "effective_tax_rate": null, "net_income": 8400000, "net_income_continuing_ops": 8900000, "net_income_to_common": 8400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 555200000, "short_term_investments": null, "net_receivables": 754100000, "inventory": 1167500000, "other_current_assets": null, "total_current_assets": 2773000000, "net_ppe": null, "goodwill": 3657800000, "intangible_assets": 3030800000, "goodwill_and_intangibles": 6688600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8191700000, "total_assets": 10964700000, "short_term_debt": 38400000, "accounts_payable": 470500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1056900000, "long_term_debt": 4055900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5059200000, "total_liabilities": 6116100000, "total_debt": 4094300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2062200000, "total_equity": 4848600000, "shares_outstanding": 136600000, "operating_cash_flow": 52900000, "stock_based_compensation": 18600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4400000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48600000, "free_cash_flow": 72900000, "net_change_in_cash": -100000 }, "raw_data": { "income": { "ebit": "66500000", "ebitda": "160400000", "netIncome": "8400000", "grossProfit": "428000000", "depreciation": "None", "totalRevenue": "1193100000", "costOfRevenue": "765100000", "interestIncome": "None", "incomeBeforeTax": "22500000", "interestExpense": "44000000", "operatingIncome": "56800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "371200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32200000", "otherNonOperatingIncome": "9700000", "costofGoodsAndServicesSold": "765100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93900000", "sellingGeneralAndAdministrative": "132600000", "netIncomeFromContinuingOperations": "8900000" }, "balance": { "goodwill": "3657800000", "inventory": "1167500000", "commonStock": "6890900000", "currentDebt": "None", "investments": "None", "totalAssets": "10964700000", "longTermDebt": "4055900000", "shortTermDebt": "38400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3030800000", "reportedCurrency": "USD", "retainedEarnings": "-2062200000", "totalLiabilities": "6116100000", "otherCurrentAssets": "296200000", "totalCurrentAssets": "2773000000", "currentLongTermDebt": "38400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "754100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8191700000", "currentAccountsPayable": "470500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918300000", "shortLongTermDebtTotal": "4274600000", "totalShareholderEquity": "4848600000", "capitalLeaseObligations": "180300000", "otherCurrentLiabilities": "540400000", "totalCurrentLiabilities": "1056900000", "otherNonCurrentLiabilities": "658700000", "totalNonCurrentLiabilities": "5059200000", "cashAndShortTermInvestments": "555200000", "commonStockSharesOutstanding": "136600000", "intangibleAssetsExcludingGoodwill": "3030800000", "cashAndCashEquivalentsAtCarryingValue": "555200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8400000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17500000", "operatingCashflow": "52900000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48600000", "cashflowFromInvestment": "-4400000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }