{ "ticker": { "uuid": "a7d95523-4405-46b7-a7b2-55f5aeb5da21", "symbol": "CALY", "name": "Callaway Golf Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/a7d95523-4405-46b7-a7b2-55f5aeb5da21/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7d95523-4405-46b7-a7b2-55f5aeb5da21/" }, "ticker_metadata": { "id": 631, "uuid": "a7d95523-4405-46b7-a7b2-55f5aeb5da21", "symbol": "CALY", "name": "Callaway Golf Company", "asset_type": "equity", "market_cap": 2831182000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Callaway Golf Company designs, manufactures, and sells golf equipment, golf and lifestyle apparel, and other accessories in the United States, Europe, Asia, and Internationally. The company is headquartered in Carlsbad, California.", "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": "a7d95523-4405-46b7-a7b2-55f5aeb5da21", "symbol": "CALY", "name": "Callaway Golf Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/a7d95523-4405-46b7-a7b2-55f5aeb5da21/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7d95523-4405-46b7-a7b2-55f5aeb5da21/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.66, "quality": 0.28, "momentum": 0.95, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 14.8, "market_cap": 2999960000, "pe_ratio": 91.7419, "earnings_yield": 0.0109, "ebitda_to_ev": 0.123, "shareholder_yield": 0, "roe": 0.0154, "piotroski_f_score": 5, "momentum_12_1": 1.7247, "volatility_252d": 0.6528 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.778346+00:00", "batch_id": "" }, "size": { "price_close": 14.8, "market_cap": 2999960000, "market_cap_usd": 2999960000, "enterprise_value": 2994460000, "shares_outstanding": 202700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 91.7419, "pb_ratio": 1.4125, "ptbv_ratio": 2.3397, "ps_ratio": 0.9679, "pcf_ratio": 12.0384, "pfcf_ratio": 5.2028, "ev_ebitda": 8.1305, "ev_ebit": 14.0059, "ev_sales": 0.9661, "ev_fcf": 5.1933, "earnings_yield": 0.0109, "fcf_yield": 0.1926, "price_to_sales": 0.9679, "price_to_book": 1.4125, "price_to_cashflow": 12.0384, "ebitda_to_ev": 0.123, "sales_yield": 1.0351 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.572, "operating_margin": 0.069, "net_margin": 0.0106, "ebitda_margin": 0.1188, "fcf_margin": 0.186, "roe": 0.0154, "roa": 0.0103, "roic": 0.0247, "roc_greenblatt": null, "asset_turnover": 0.9745, "cash_conversion": 17.633, "accruals_ratio": -0.0681, "sbc_to_revenue": 0.0075, "piotroski_f_score": 5, "altman_z_score": 2.8845, "earnings_stability_5y": 3.053, "revenue_stability_5y": 0.4026, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5574, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4975, "net_debt_to_ebitda": -0.0149, "debt_to_assets": 0.1553, "interest_coverage": 1.5348, "current_ratio": 2.2776, "quick_ratio": 1.4418, "net_debt": -5500000, "local_beta": 0.0035, "volatility_252d": 0.6528, "volatility_60d": 1.4924, "max_drawdown_12m": -0.1929, "risk_adjusted_momentum": 2.642 }, "growth": { "revenue_growth_1y": -0.2598, "revenue_growth_3y_cagr": -0.1981, "revenue_growth_5y_cagr": 0.0532, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3737, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1418, "book_value_growth_1y": -0.15, "revenue_growth": -0.2598, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1553, "price_return_3m": 0.1429, "price_return_6m": 0.2858, "price_return_9m": 0.6035, "price_return_12m": 1.3017, "price_return_12m_ex1m": 1.7247, "momentum_6m": 0.2858, "momentum_12m": 1.3017, "momentum_12_1": 1.7247, "distance_from_52w_high": -0.1553, "distance_from_52w_low": 0.9121, "relative_strength": 1.2017 }, "raw_ttm": { "revenue_ttm": 3099500000, "gross_profit_ttm": 1772900000, "ebit_ttm": 213800000, "ebitda_ttm": 368300000, "net_income_ttm": 32700000, "eps_diluted_ttm": 0.1613, "operating_cash_flow_ttm": 249200000, "capital_expenditure_ttm": 327400000, "fcf_ttm": 576600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139300000, "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_current_liabilities": 713600000, "net_ppe": null, "total_assets": 3180500000, "total_debt": 494000000, "total_equity": 2123900000, "net_working_capital": 753300000, "book_value_per_share": 10.478, "retained_earnings": -816400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1282200000, "tangible_book_per_share": 6.3256 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 93, "rank_pb": 36, "rank_ptbv": 48, "rank_ps": 27, "rank_pcf": 54, "rank_ev_ebitda": 27, "rank_ev_ebit": 54, "rank_earnings_yield": 93, "rank_fcf_yield": 17, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 68, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 36, "rank_fcf_margin": 50, "rank_piotroski": 59, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8 }, "composites": { "value_composite": 34, "quality_composite": 72, "momentum_composite": 5, "growth_composite": 88, "yield_composite": 90, "svqf_composite": 96, "vc1_composite": 32, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.4299, "os_score": 0.79, "value_percentile": 0.66, "quality_percentile": 0.28, "momentum_percentile": 0.95, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3763, "ticker_id": 631, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.778346+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.8, "market_cap": 2999960000, "market_cap_usd": 2999960000, "enterprise_value": 2994460000, "shares_outstanding": 202700000, "fx_rate_to_usd": null, "pe_ratio": 91.74189602, "pb_ratio": 1.41247705, "ptbv_ratio": 2.3396974, "ps_ratio": 0.96788514, "pcf_ratio": 12.03836276, "pfcf_ratio": 5.20284426, "ev_ebitda": 8.13049145, "ev_ebit": 14.00589336, "ev_sales": 0.96611066, "ev_fcf": 5.19330558, "earnings_yield": 0.01090015, "fcf_yield": 0.19255559, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57199548, "operating_margin": 0.06897887, "net_margin": 0.01055009, "ebitda_margin": 0.11882562, "fcf_margin": 0.18603, "roe": 0.01539621, "roa": 0.0102814, "roic": 0.02471986, "roc_greenblatt": null, "asset_turnover": 0.97453231, "cash_conversion": 17.63302752, "accruals_ratio": -0.06807106, "sbc_to_revenue": 0.00748508, "debt_to_equity": 0.49748105, "net_debt_to_ebitda": -0.01493348, "debt_to_assets": 0.15532149, "interest_coverage": 1.53481694, "current_ratio": 2.2776065, "quick_ratio": 1.44184417, "net_debt": -5500000, "revenue_growth_1y": -0.25980322, "revenue_growth_3y_cagr": -0.19814014, "revenue_growth_5y_cagr": 0.05324096, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.37365079, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14183658, "book_value_growth_1y": -0.14996975, "piotroski_f_score": 5, "altman_z_score": 2.88453892, "earnings_stability_5y": 3.05303, "revenue_stability_5y": 0.402604, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15525114, "price_return_3m": 0.14285714, "price_return_6m": 0.2858384, "price_return_9m": 0.60346696, "price_return_12m": 1.30171073, "price_return_12m_ex1m": 1.72472784, "distance_from_52w_high": -0.15525114, "distance_from_52w_low": 0.9121447, "relative_strength": 1.20174715, "local_beta": 0.0035, "volatility_252d": 0.652823, "volatility_60d": 1.492442, "max_drawdown_12m": -0.19294872, "revenue_ttm": 3099500000, "gross_profit_ttm": 1772900000, "ebit_ttm": 213800000, "ebitda_ttm": 368300000, "net_income_ttm": 32700000, "eps_diluted_ttm": 0.16132215, "operating_cash_flow_ttm": 249200000, "capital_expenditure_ttm": 327400000, "fcf_ttm": 576600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139300000, "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_current_liabilities": 713600000, "net_ppe": null, "total_assets": 3180500000, "total_debt": 494000000, "total_equity": 2123900000, "net_working_capital": 753300000, "book_value_per_share": 10.47804637, "retained_earnings": -816400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1282200000, "tangible_book_per_share": 6.32560434, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 93, "rank_pb": 36, "rank_ptbv": 48, "rank_ps": 27, "rank_pcf": 54, "rank_ev_ebitda": 27, "rank_ev_ebit": 54, "rank_earnings_yield": 93, "rank_fcf_yield": 17, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 68, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 36, "rank_fcf_margin": 50, "rank_piotroski": 59, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8, "value_composite": 34, "quality_composite": 72, "momentum_composite": 5, "growth_composite": 88, "yield_composite": 90, "svqf_composite": 96, "vc1_composite": 32, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.8, "os": 0.79, "value": 0.66, "quality": 0.28, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 91.7419, "earnings_yield": 0.0109, "shareholder_yield": 0, "roe": 0.0154, "momentum_12_1": 1.7247, "complete_fields": { "id": 3763, "ticker_id": 631, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.778346+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.8, "market_cap": 2999960000, "market_cap_usd": 2999960000, "enterprise_value": 2994460000, "shares_outstanding": 202700000, "fx_rate_to_usd": null, "pe_ratio": 91.74189602, "pb_ratio": 1.41247705, "ptbv_ratio": 2.3396974, "ps_ratio": 0.96788514, "pcf_ratio": 12.03836276, "pfcf_ratio": 5.20284426, "ev_ebitda": 8.13049145, "ev_ebit": 14.00589336, "ev_sales": 0.96611066, "ev_fcf": 5.19330558, "earnings_yield": 0.01090015, "fcf_yield": 0.19255559, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57199548, "operating_margin": 0.06897887, "net_margin": 0.01055009, "ebitda_margin": 0.11882562, "fcf_margin": 0.18603, "roe": 0.01539621, "roa": 0.0102814, "roic": 0.02471986, "roc_greenblatt": null, "asset_turnover": 0.97453231, "cash_conversion": 17.63302752, "accruals_ratio": -0.06807106, "sbc_to_revenue": 0.00748508, "debt_to_equity": 0.49748105, "net_debt_to_ebitda": -0.01493348, "debt_to_assets": 0.15532149, "interest_coverage": 1.53481694, "current_ratio": 2.2776065, "quick_ratio": 1.44184417, "net_debt": -5500000, "revenue_growth_1y": -0.25980322, "revenue_growth_3y_cagr": -0.19814014, "revenue_growth_5y_cagr": 0.05324096, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.37365079, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14183658, "book_value_growth_1y": -0.14996975, "piotroski_f_score": 5, "altman_z_score": 2.88453892, "earnings_stability_5y": 3.05303, "revenue_stability_5y": 0.402604, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15525114, "price_return_3m": 0.14285714, "price_return_6m": 0.2858384, "price_return_9m": 0.60346696, "price_return_12m": 1.30171073, "price_return_12m_ex1m": 1.72472784, "distance_from_52w_high": -0.15525114, "distance_from_52w_low": 0.9121447, "relative_strength": 1.20174715, "local_beta": 0.0035, "volatility_252d": 0.652823, "volatility_60d": 1.492442, "max_drawdown_12m": -0.19294872, "revenue_ttm": 3099500000, "gross_profit_ttm": 1772900000, "ebit_ttm": 213800000, "ebitda_ttm": 368300000, "net_income_ttm": 32700000, "eps_diluted_ttm": 0.16132215, "operating_cash_flow_ttm": 249200000, "capital_expenditure_ttm": 327400000, "fcf_ttm": 576600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139300000, "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_current_liabilities": 713600000, "net_ppe": null, "total_assets": 3180500000, "total_debt": 494000000, "total_equity": 2123900000, "net_working_capital": 753300000, "book_value_per_share": 10.47804637, "retained_earnings": -816400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1282200000, "tangible_book_per_share": 6.32560434, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 93, "rank_pb": 36, "rank_ptbv": 48, "rank_ps": 27, "rank_pcf": 54, "rank_ev_ebitda": 27, "rank_ev_ebit": 54, "rank_earnings_yield": 93, "rank_fcf_yield": 17, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 68, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 36, "rank_fcf_margin": 50, "rank_piotroski": 59, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8, "value_composite": 34, "quality_composite": 72, "momentum_composite": 5, "growth_composite": 88, "yield_composite": 90, "svqf_composite": 96, "vc1_composite": 32, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 128100000, "ebitda": 172200000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1483900000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 31800000, "free_cash_flow": 364800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233473, "ticker_id": 631, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128100000", "ebitda": "172200000", "netIncome": "38800000", "grossProfit": "867600000", "depreciation": "None", "totalRevenue": "2060100000", "costOfRevenue": "1192500000", "interestIncome": "None", "incomeBeforeTax": "87600000", "interestExpense": "60600000", "operatingIncome": "128100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48800000", "reportedCurrency": "USD", "netInterestIncome": "-60600000", "nonInterestIncome": "None", "operatingExpenses": "739500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44100000", "sellingGeneralAndAdministrative": "674000000", "netIncomeFromContinuingOperations": "38800000" }, "balance": { "goodwill": "619800000", "inventory": "625300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7286000000", "longTermDebt": "650700000", "shortTermDebt": "833200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222400000", "reportedCurrency": "USD", "retainedEarnings": "-909500000", "totalLiabilities": "5217100000", "otherCurrentAssets": "4245200000", "totalCurrentAssets": "5935600000", "currentLongTermDebt": "810000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350399999", "currentAccountsPayable": "296200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1674100000", "totalShareholderEquity": "2068900000", "capitalLeaseObligations": "212600000", "otherCurrentLiabilities": "3216900000", "totalCurrentLiabilities": "4367500000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "903200000", "commonStockSharesOutstanding": "185700000", "intangibleAssetsExcludingGoodwill": "222400000", "cashAndCashEquivalentsAtCarryingValue": "903200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "333000000", "capitalExpenditures": "31800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92500000", "cashflowFromInvestment": "21600000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "research_and_development": 65500000, "selling_general_admin": 674000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128100000, "depreciation_amortisation": 44100000, "ebitda": 172200000, "interest_expense": 60600000, "interest_income": null, "other_non_operating": null, "pretax_income": 87600000, "tax_provision": 48800000, "effective_tax_rate": null, "net_income": 38800000, "net_income_continuing_ops": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 903200000, "short_term_investments": null, "net_receivables": 161900000, "inventory": 625300000, "other_current_assets": null, "total_current_assets": 5935600000, "net_ppe": null, "goodwill": 619800000, "intangible_assets": 222400000, "goodwill_and_intangibles": 842200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1350399999, "total_assets": 7286000000, "short_term_debt": 833200000, "accounts_payable": 296200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4367500000, "long_term_debt": 650700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 849600000, "total_liabilities": 5217100000, "total_debt": 1483900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -909500000, "total_equity": 2068900000, "shares_outstanding": 185700000, "operating_cash_flow": 333000000, "stock_based_compensation": 23800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92500000, "free_cash_flow": 364800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128100000", "ebitda": "172200000", "netIncome": "38800000", "grossProfit": "867600000", "depreciation": "None", "totalRevenue": "2060100000", "costOfRevenue": "1192500000", "interestIncome": "None", "incomeBeforeTax": "87600000", "interestExpense": "60600000", "operatingIncome": "128100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48800000", "reportedCurrency": "USD", "netInterestIncome": "-60600000", "nonInterestIncome": "None", "operatingExpenses": "739500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44100000", "sellingGeneralAndAdministrative": "674000000", "netIncomeFromContinuingOperations": "38800000" }, "balance": { "goodwill": "619800000", "inventory": "625300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7286000000", "longTermDebt": "650700000", "shortTermDebt": "833200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222400000", "reportedCurrency": "USD", "retainedEarnings": "-909500000", "totalLiabilities": "5217100000", "otherCurrentAssets": "4245200000", "totalCurrentAssets": "5935600000", "currentLongTermDebt": "810000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350399999", "currentAccountsPayable": "296200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1674100000", "totalShareholderEquity": "2068900000", "capitalLeaseObligations": "212600000", "otherCurrentLiabilities": "3216900000", "totalCurrentLiabilities": "4367500000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "903200000", "commonStockSharesOutstanding": "185700000", "intangibleAssetsExcludingGoodwill": "222400000", "cashAndCashEquivalentsAtCarryingValue": "903200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "333000000", "capitalExpenditures": "31800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92500000", "cashflowFromInvestment": "21600000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 4239300000, "cost_of_revenue": 1588400000, "gross_profit": 2650900000, "ebit": -1242000000, "ebitda": -973600000, "pretax_income": -1473200000, "tax_provision": -25500000, "net_income": -1447700000, "net_income_to_common": -1447700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445000000, "total_current_assets": 1600700000, "total_assets": 7636100000, "short_term_debt": 114700000, "long_term_debt": 2652700000, "total_debt": 2767400000, "total_liabilities": 5228400000, "total_equity": 2407700000, "shares_outstanding": 183700000, "goodwill_and_intangibles": 1992800000 }, "cash_flow": { "operating_cash_flow": 382000000, "capital_expenditure": 298600000, "free_cash_flow": 680600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233478, "ticker_id": 631, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1242000000", "ebitda": "-973600000", "netIncome": "-1447700000", "grossProfit": "2650900000", "depreciation": "None", "totalRevenue": "4239300000", "costOfRevenue": "1588400000", "interestIncome": "None", "incomeBeforeTax": "-1473200000", "interestExpense": "231200000", "operatingIncome": "-1257200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25500000", "reportedCurrency": "USD", "netInterestIncome": "-231200000", "nonInterestIncome": "None", "operatingExpenses": "3908100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1588400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268400000", "sellingGeneralAndAdministrative": "1045700000", "netIncomeFromContinuingOperations": "-1447700000" }, "balance": { "goodwill": "620200000", "inventory": "757300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7636100000", "longTermDebt": "2652700000", "shortTermDebt": "114700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1372600000", "reportedCurrency": "USD", "retainedEarnings": "-500200000", "totalLiabilities": "5228400000", "otherCurrentAssets": "115800000", "totalCurrentAssets": "1600700000", "currentLongTermDebt": "25400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035400000", "currentAccountsPayable": "96400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4144500000", "totalShareholderEquity": "2407700000", "capitalLeaseObligations": "1466400000", "otherCurrentLiabilities": "518800000", "totalCurrentLiabilities": "825900000", "otherNonCurrentLiabilities": "347800000", "totalNonCurrentLiabilities": "4402500000", "cashAndShortTermInvestments": "445000000", "commonStockSharesOutstanding": "183700000", "intangibleAssetsExcludingGoodwill": "1372600000", "cashAndCashEquivalentsAtCarryingValue": "445000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1447700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12200000", "operatingCashflow": "382000000", "capitalExpenditures": "298600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23600000", "cashflowFromInvestment": "-297300000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4239300000, "cost_of_revenue": 1588400000, "gross_profit": 2650900000, "research_and_development": 92100000, "selling_general_admin": 1045700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1242000000, "depreciation_amortisation": 268400000, "ebitda": -973600000, "interest_expense": 231200000, "interest_income": null, "other_non_operating": null, "pretax_income": -1473200000, "tax_provision": -25500000, "effective_tax_rate": null, "net_income": -1447700000, "net_income_continuing_ops": -1447700000, "net_income_to_common": -1447700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 445000000, "short_term_investments": null, "net_receivables": 282600000, "inventory": 757300000, "other_current_assets": null, "total_current_assets": 1600700000, "net_ppe": null, "goodwill": 620200000, "intangible_assets": 1372600000, "goodwill_and_intangibles": 1992800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6035400000, "total_assets": 7636100000, "short_term_debt": 114700000, "accounts_payable": 96400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 825900000, "long_term_debt": 2652700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4402500000, "total_liabilities": 5228400000, "total_debt": 2767400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500200000, "total_equity": 2407700000, "shares_outstanding": 183700000, "operating_cash_flow": 382000000, "stock_based_compensation": 37000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -297300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23600000, "free_cash_flow": 680600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1242000000", "ebitda": "-973600000", "netIncome": "-1447700000", "grossProfit": "2650900000", "depreciation": "None", "totalRevenue": "4239300000", "costOfRevenue": "1588400000", "interestIncome": "None", "incomeBeforeTax": "-1473200000", "interestExpense": "231200000", "operatingIncome": "-1257200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25500000", "reportedCurrency": "USD", "netInterestIncome": "-231200000", "nonInterestIncome": "None", "operatingExpenses": "3908100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1588400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268400000", "sellingGeneralAndAdministrative": "1045700000", "netIncomeFromContinuingOperations": "-1447700000" }, "balance": { "goodwill": "620200000", "inventory": "757300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7636100000", "longTermDebt": "2652700000", "shortTermDebt": "114700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1372600000", "reportedCurrency": "USD", "retainedEarnings": "-500200000", "totalLiabilities": "5228400000", "otherCurrentAssets": "115800000", "totalCurrentAssets": "1600700000", "currentLongTermDebt": "25400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035400000", "currentAccountsPayable": "96400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4144500000", "totalShareholderEquity": "2407700000", "capitalLeaseObligations": "1466400000", "otherCurrentLiabilities": "518800000", "totalCurrentLiabilities": "825900000", "otherNonCurrentLiabilities": "347800000", "totalNonCurrentLiabilities": "4402500000", "cashAndShortTermInvestments": "445000000", "commonStockSharesOutstanding": "183700000", "intangibleAssetsExcludingGoodwill": "1372600000", "cashAndCashEquivalentsAtCarryingValue": "445000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1447700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12200000", "operatingCashflow": "382000000", "capitalExpenditures": "298600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23600000", "cashflowFromInvestment": "-297300000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 4284800000, "cost_of_revenue": 1630700000, "gross_profit": 2654100000, "ebit": 245000000, "ebitda": 484700000, "pretax_income": 34800000, "tax_provision": -60200000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 393500000, "total_current_assets": 1628100000, "total_assets": 9120600000, "short_term_debt": 141100000, "long_term_debt": 2498200000, "total_debt": 2639300000, "total_liabilities": 5242400000, "total_equity": 3878200000, "shares_outstanding": 201100000, "goodwill_and_intangibles": 3465000000 }, "cash_flow": { "operating_cash_flow": 364700000, "capital_expenditure": 482800000, "free_cash_flow": 847500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233483, "ticker_id": 631, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245000000", "ebitda": "484700000", "netIncome": "95000000", "grossProfit": "2654100000", "depreciation": "None", "totalRevenue": "4284800000", "costOfRevenue": "1630700000", "interestIncome": "None", "incomeBeforeTax": "34800000", "interestExpense": "210200000", "operatingIncome": "237700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-60200000", "reportedCurrency": "USD", "netInterestIncome": "-210200000", "nonInterestIncome": "None", "operatingExpenses": "2416400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1630700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239700000", "sellingGeneralAndAdministrative": "1036600000", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "1988700000", "inventory": "794400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9120600000", "longTermDebt": "2498200000", "shortTermDebt": "141100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1476300000", "reportedCurrency": "USD", "retainedEarnings": "947500000", "totalLiabilities": "5242400000", "otherCurrentAssets": "103800000", "totalCurrentAssets": "1628100000", "currentLongTermDebt": "54700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7463300000", "currentAccountsPayable": "130700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4072700000", "totalShareholderEquity": "3878200000", "capitalLeaseObligations": "1519800000", "otherCurrentLiabilities": "564900000", "totalCurrentLiabilities": "947600000", "otherNonCurrentLiabilities": "326500000", "totalNonCurrentLiabilities": "4294800000", "cashAndShortTermInvestments": "393500000", "commonStockSharesOutstanding": "201100000", "intangibleAssetsExcludingGoodwill": "1476300000", "cashAndCashEquivalentsAtCarryingValue": "393500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "163200000", "operatingCashflow": "364700000", "capitalExpenditures": "482800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375800000", "cashflowFromInvestment": "-542900000", "stockBasedCompensation": "46700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4284800000, "cost_of_revenue": 1630700000, "gross_profit": 2654100000, "research_and_development": 101600000, "selling_general_admin": 1036600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245000000, "depreciation_amortisation": 239700000, "ebitda": 484700000, "interest_expense": 210200000, "interest_income": null, "other_non_operating": null, "pretax_income": 34800000, "tax_provision": -60200000, "effective_tax_rate": null, "net_income": 95000000, "net_income_continuing_ops": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 393500000, "short_term_investments": null, "net_receivables": 336400000, "inventory": 794400000, "other_current_assets": null, "total_current_assets": 1628100000, "net_ppe": null, "goodwill": 1988700000, "intangible_assets": 1476300000, "goodwill_and_intangibles": 3465000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7463300000, "total_assets": 9120600000, "short_term_debt": 141100000, "accounts_payable": 130700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 947600000, "long_term_debt": 2498200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4294800000, "total_liabilities": 5242400000, "total_debt": 2639300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 947500000, "total_equity": 3878200000, "shares_outstanding": 201100000, "operating_cash_flow": 364700000, "stock_based_compensation": 46700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -542900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 375800000, "free_cash_flow": 847500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "245000000", "ebitda": "484700000", "netIncome": "95000000", "grossProfit": "2654100000", "depreciation": "None", "totalRevenue": "4284800000", "costOfRevenue": "1630700000", "interestIncome": "None", "incomeBeforeTax": "34800000", "interestExpense": "210200000", "operatingIncome": "237700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-60200000", "reportedCurrency": "USD", "netInterestIncome": "-210200000", "nonInterestIncome": "None", "operatingExpenses": "2416400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1630700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239700000", "sellingGeneralAndAdministrative": "1036600000", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "1988700000", "inventory": "794400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9120600000", "longTermDebt": "2498200000", "shortTermDebt": "141100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1476300000", "reportedCurrency": "USD", "retainedEarnings": "947500000", "totalLiabilities": "5242400000", "otherCurrentAssets": "103800000", "totalCurrentAssets": "1628100000", "currentLongTermDebt": "54700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7463300000", "currentAccountsPayable": "130700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4072700000", "totalShareholderEquity": "3878200000", "capitalLeaseObligations": "1519800000", "otherCurrentLiabilities": "564900000", "totalCurrentLiabilities": "947600000", "otherNonCurrentLiabilities": "326500000", "totalNonCurrentLiabilities": "4294800000", "cashAndShortTermInvestments": "393500000", "commonStockSharesOutstanding": "201100000", "intangibleAssetsExcludingGoodwill": "1476300000", "cashAndCashEquivalentsAtCarryingValue": "393500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "163200000", "operatingCashflow": "364700000", "capitalExpenditures": "482800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375800000", "cashflowFromInvestment": "-542900000", "stockBasedCompensation": "46700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 3995700000, "cost_of_revenue": 1584600000, "gross_profit": 2411100000, "ebit": 284700000, "ebitda": 477500000, "pretax_income": 141900000, "tax_provision": -16000000, "net_income": 157900000, "net_income_to_common": 157900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180200000, "total_current_assets": 1518900000, "total_assets": 8590400000, "short_term_debt": 295700000, "long_term_debt": 1834300000, "total_debt": 2130000000, "total_liabilities": 4816100000, "total_equity": 3774300000, "shares_outstanding": 201300000, "goodwill_and_intangibles": 3487500000 }, "cash_flow": { "operating_cash_flow": -35100000, "capital_expenditure": 535500000, "free_cash_flow": 500400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233488, "ticker_id": 631, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "284700000", "ebitda": "477500000", "netIncome": "157900000", "grossProfit": "2411100000", "depreciation": "None", "totalRevenue": "3995700000", "costOfRevenue": "1584600000", "interestIncome": "None", "incomeBeforeTax": "141900000", "interestExpense": "142800000", "operatingIncome": "256800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-142800000", "nonInterestIncome": "None", "operatingExpenses": "2154300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192800000", "sellingGeneralAndAdministrative": "970600000", "netIncomeFromContinuingOperations": "157900000" }, "balance": { "goodwill": "1983700000", "inventory": "959200000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "8590400000", "longTermDebt": "1834300000", "shortTermDebt": "295700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1503800000", "reportedCurrency": "USD", "retainedEarnings": "852500000", "totalLiabilities": "4816100000", "otherCurrentAssets": "132800000", "totalCurrentAssets": "1518900000", "currentLongTermDebt": "219300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7071600000", "currentAccountsPayable": "159100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3567500000", "totalShareholderEquity": "3774300000", "capitalLeaseObligations": "1513900000", "otherCurrentLiabilities": "626500000", "totalCurrentLiabilities": "1176200000", "otherNonCurrentLiabilities": "250600000", "totalNonCurrentLiabilities": "3639900000", "cashAndShortTermInvestments": "180200000", "commonStockSharesOutstanding": "201300000", "intangibleAssetsExcludingGoodwill": "1503800000", "cashAndCashEquivalentsAtCarryingValue": "180200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-442400000", "operatingCashflow": "-35100000", "capitalExpenditures": "535500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425300000", "cashflowFromInvestment": "-535100000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3995700000, "cost_of_revenue": 1584600000, "gross_profit": 2411100000, "research_and_development": 76400000, "selling_general_admin": 970600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284700000, "depreciation_amortisation": 192800000, "ebitda": 477500000, "interest_expense": 142800000, "interest_income": null, "other_non_operating": null, "pretax_income": 141900000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": 157900000, "net_income_continuing_ops": 157900000, "net_income_to_common": 157900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180200000, "short_term_investments": null, "net_receivables": 246700000, "inventory": 959200000, "other_current_assets": null, "total_current_assets": 1518900000, "net_ppe": null, "goodwill": 1983700000, "intangible_assets": 1503800000, "goodwill_and_intangibles": 3487500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7071600000, "total_assets": 8590400000, "short_term_debt": 295700000, "accounts_payable": 159100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1176200000, "long_term_debt": 1834300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3639900000, "total_liabilities": 4816100000, "total_debt": 2130000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 852500000, "total_equity": 3774300000, "shares_outstanding": 201300000, "operating_cash_flow": -35100000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 535500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -535100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 425300000, "free_cash_flow": 500400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "284700000", "ebitda": "477500000", "netIncome": "157900000", "grossProfit": "2411100000", "depreciation": "None", "totalRevenue": "3995700000", "costOfRevenue": "1584600000", "interestIncome": "None", "incomeBeforeTax": "141900000", "interestExpense": "142800000", "operatingIncome": "256800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-142800000", "nonInterestIncome": "None", "operatingExpenses": "2154300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192800000", "sellingGeneralAndAdministrative": "970600000", "netIncomeFromContinuingOperations": "157900000" }, "balance": { "goodwill": "1983700000", "inventory": "959200000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "8590400000", "longTermDebt": "1834300000", "shortTermDebt": "295700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1503800000", "reportedCurrency": "USD", "retainedEarnings": "852500000", "totalLiabilities": "4816100000", "otherCurrentAssets": "132800000", "totalCurrentAssets": "1518900000", "currentLongTermDebt": "219300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7071600000", "currentAccountsPayable": "159100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3567500000", "totalShareholderEquity": "3774300000", "capitalLeaseObligations": "1513900000", "otherCurrentLiabilities": "626500000", "totalCurrentLiabilities": "1176200000", "otherNonCurrentLiabilities": "250600000", "totalNonCurrentLiabilities": "3639900000", "cashAndShortTermInvestments": "180200000", "commonStockSharesOutstanding": "201300000", "intangibleAssetsExcludingGoodwill": "1503800000", "cashAndCashEquivalentsAtCarryingValue": "180200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-442400000", "operatingCashflow": "-35100000", "capitalExpenditures": "535500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425300000", "cashflowFromInvestment": "-535100000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 3133400000, "cost_of_revenue": 1270100000, "gross_profit": 1863300000, "ebit": 466200000, "ebitda": 622000000, "pretax_income": 350600000, "tax_provision": 28600000, "net_income": 322000000, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352200000, "total_current_assets": 1165700000, "total_assets": 7747800000, "short_term_debt": 87638000, "long_term_debt": 1485900000, "total_debt": 1573538000, "total_liabilities": 4064900000, "total_equity": 3682900000, "shares_outstanding": 176925000, "goodwill_and_intangibles": 3488700000 }, "cash_flow": { "operating_cash_flow": 278300000, "capital_expenditure": 322300000, "free_cash_flow": 600600000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233493, "ticker_id": 631, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "466200000", "ebitda": "622000000", "netIncome": "322000000", "grossProfit": "1863300000", "depreciation": "None", "totalRevenue": "3133400000", "costOfRevenue": "1270100000", "interestIncome": "None", "incomeBeforeTax": "350600000", "interestExpense": "115600000", "operatingIncome": "204700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28600000", "reportedCurrency": "USD", "netInterestIncome": "-115600000", "nonInterestIncome": "None", "operatingExpenses": "1658600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1270100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155800000", "sellingGeneralAndAdministrative": "849700000", "netIncomeFromContinuingOperations": "322000000" }, "balance": { "goodwill": "1960100000", "inventory": "533500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7747800000", "longTermDebt": "1485900000", "shortTermDebt": "87638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1528600000", "reportedCurrency": "USD", "retainedEarnings": "682200000", "totalLiabilities": "4064900000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "1165700000", "currentLongTermDebt": "9100000", "longTermInvestments": "39250000", "shortTermInvestments": "None", "currentNetReceivables": "156000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6582200000", "currentAccountsPayable": "138700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4476739000", "totalShareholderEquity": "3682900000", "capitalLeaseObligations": "1457700000", "otherCurrentLiabilities": "522893999", "totalCurrentLiabilities": "866000000", "otherNonCurrentLiabilities": "164000000", "totalNonCurrentLiabilities": "3198900000", "cashAndShortTermInvestments": "352200000", "commonStockSharesOutstanding": "176925000", "intangibleAssetsExcludingGoodwill": "1528600000", "cashAndCashEquivalentsAtCarryingValue": "352200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322000000", "profitLoss": "None", "dividendPayout": "3000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-177500000", "operatingCashflow": "278300000", "capitalExpenditures": "322300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124100000", "cashflowFromInvestment": "-161900000", "stockBasedCompensation": "38700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3133400000, "cost_of_revenue": 1270100000, "gross_profit": 1863300000, "research_and_development": 68000000, "selling_general_admin": 849700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466200000, "depreciation_amortisation": 155800000, "ebitda": 622000000, "interest_expense": 115600000, "interest_income": null, "other_non_operating": null, "pretax_income": 350600000, "tax_provision": 28600000, "effective_tax_rate": null, "net_income": 322000000, "net_income_continuing_ops": 322000000, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352200000, "short_term_investments": null, "net_receivables": 156000000, "inventory": 533500000, "other_current_assets": null, "total_current_assets": 1165700000, "net_ppe": null, "goodwill": 1960100000, "intangible_assets": 1528600000, "goodwill_and_intangibles": 3488700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6582200000, "total_assets": 7747800000, "short_term_debt": 87638000, "accounts_payable": 138700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 866000000, "long_term_debt": 1485900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3198900000, "total_liabilities": 4064900000, "total_debt": 1573538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 682200000, "total_equity": 3682900000, "shares_outstanding": 176925000, "operating_cash_flow": 278300000, "stock_based_compensation": 38700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161900000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124100000, "free_cash_flow": 600600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "466200000", "ebitda": "622000000", "netIncome": "322000000", "grossProfit": "1863300000", "depreciation": "None", "totalRevenue": "3133400000", "costOfRevenue": "1270100000", "interestIncome": "None", "incomeBeforeTax": "350600000", "interestExpense": "115600000", "operatingIncome": "204700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28600000", "reportedCurrency": "USD", "netInterestIncome": "-115600000", "nonInterestIncome": "None", "operatingExpenses": "1658600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1270100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155800000", "sellingGeneralAndAdministrative": "849700000", "netIncomeFromContinuingOperations": "322000000" }, "balance": { "goodwill": "1960100000", "inventory": "533500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7747800000", "longTermDebt": "1485900000", "shortTermDebt": "87638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1528600000", "reportedCurrency": "USD", "retainedEarnings": "682200000", "totalLiabilities": "4064900000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "1165700000", "currentLongTermDebt": "9100000", "longTermInvestments": "39250000", "shortTermInvestments": "None", "currentNetReceivables": "156000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6582200000", "currentAccountsPayable": "138700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4476739000", "totalShareholderEquity": "3682900000", "capitalLeaseObligations": "1457700000", "otherCurrentLiabilities": "522893999", "totalCurrentLiabilities": "866000000", "otherNonCurrentLiabilities": "164000000", "totalNonCurrentLiabilities": "3198900000", "cashAndShortTermInvestments": "352200000", "commonStockSharesOutstanding": "176925000", "intangibleAssetsExcludingGoodwill": "1528600000", "cashAndCashEquivalentsAtCarryingValue": "352200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322000000", "profitLoss": "None", "dividendPayout": "3000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-177500000", "operatingCashflow": "278300000", "capitalExpenditures": "322300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124100000", "cashflowFromInvestment": "-161900000", "stockBasedCompensation": "38700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1589460000, "cost_of_revenue": 932903000, "gross_profit": 656557000, "ebit": -77932000, "ebitda": -5694000, "pretax_income": -127478000, "tax_provision": -544000, "net_income": -126934000, "net_income_to_common": -126934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366119000, "total_current_assets": 911596000, "total_assets": 1980600000, "short_term_debt": 66560000, "long_term_debt": null, "total_debt": 66560000, "total_liabilities": 1304956000, "total_equity": 675644000, "shares_outstanding": 94201000, "goodwill_and_intangibles": 540997000 }, "cash_flow": { "operating_cash_flow": 228238000, "capital_expenditure": 39262000, "free_cash_flow": 267500000, "dividends_paid": 1891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233498, "ticker_id": 631, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77932000", "ebitda": "-5694000", "netIncome": "-126934000", "grossProfit": "656557000", "depreciation": "None", "totalRevenue": "1589460000", "costOfRevenue": "932903000", "interestIncome": "None", "incomeBeforeTax": "-127478000", "interestExpense": "49546000", "operatingIncome": "67726000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-544000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "588831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72238000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "56658000", "inventory": "352544000", "commonStock": "956000", "currentDebt": "None", "investments": "None", "totalAssets": "1980600000", "longTermDebt": "None", "shortTermDebt": "66560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "484339000", "reportedCurrency": "None", "retainedEarnings": "360228000", "totalLiabilities": "1304956000", "otherCurrentAssets": "53822000", "totalCurrentAssets": "911596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1069003999", "currentAccountsPayable": "66282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073563000", "totalShareholderEquity": "675644000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255590000", "totalCurrentLiabilities": "391272000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "913684000", "cashAndShortTermInvestments": "366119000", "commonStockSharesOutstanding": "94201000", "intangibleAssetsExcludingGoodwill": "484339000", "cashAndCashEquivalentsAtCarryingValue": "366119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126934000", "profitLoss": "None", "dividendPayout": "1891000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "116963000", "operatingCashflow": "228238000", "capitalExpenditures": "39262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96066000", "cashflowFromInvestment": "-59212000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1589460000, "cost_of_revenue": 932903000, "gross_profit": 656557000, "research_and_development": 46300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77932000, "depreciation_amortisation": 72238000, "ebitda": -5694000, "interest_expense": 49546000, "interest_income": null, "other_non_operating": null, "pretax_income": -127478000, "tax_provision": -544000, "effective_tax_rate": null, "net_income": -126934000, "net_income_continuing_ops": null, "net_income_to_common": -126934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 366119000, "short_term_investments": null, "net_receivables": 139111000, "inventory": 352544000, "other_current_assets": null, "total_current_assets": 911596000, "net_ppe": null, "goodwill": 56658000, "intangible_assets": 484339000, "goodwill_and_intangibles": 540997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1069003999, "total_assets": 1980600000, "short_term_debt": 66560000, "accounts_payable": 66282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 391272000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 913684000, "total_liabilities": 1304956000, "total_debt": 66560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 360228000, "total_equity": 675644000, "shares_outstanding": 94201000, "operating_cash_flow": 228238000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59212000, "dividends_paid": 1891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96066000, "free_cash_flow": 267500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77932000", "ebitda": "-5694000", "netIncome": "-126934000", "grossProfit": "656557000", "depreciation": "None", "totalRevenue": "1589460000", "costOfRevenue": "932903000", "interestIncome": "None", "incomeBeforeTax": "-127478000", "interestExpense": "49546000", "operatingIncome": "67726000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-544000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "588831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72238000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "56658000", "inventory": "352544000", "commonStock": "956000", "currentDebt": "None", "investments": "None", "totalAssets": "1980600000", "longTermDebt": "None", "shortTermDebt": "66560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "484339000", "reportedCurrency": "None", "retainedEarnings": "360228000", "totalLiabilities": "1304956000", "otherCurrentAssets": "53822000", "totalCurrentAssets": "911596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1069003999", "currentAccountsPayable": "66282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073563000", "totalShareholderEquity": "675644000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255590000", "totalCurrentLiabilities": "391272000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "913684000", "cashAndShortTermInvestments": "366119000", "commonStockSharesOutstanding": "94201000", "intangibleAssetsExcludingGoodwill": "484339000", "cashAndCashEquivalentsAtCarryingValue": "366119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126934000", "profitLoss": "None", "dividendPayout": "1891000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "116963000", "operatingCashflow": "228238000", "capitalExpenditures": "39262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96066000", "cashflowFromInvestment": "-59212000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1701063000, "cost_of_revenue": 934665000, "gross_profit": 766398000, "ebit": 139544001, "ebitda": 205388000, "pretax_income": 95769000, "tax_provision": 16540000, "net_income": 79408000, "net_income_to_common": 79408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106666000, "total_current_assets": 788604000, "total_assets": 1960548000, "short_term_debt": 178904000, "long_term_debt": null, "total_debt": 178904000, "total_liabilities": 1193195000, "total_equity": 767353000, "shares_outstanding": 96287000, "goodwill_and_intangibles": 697166000 }, "cash_flow": { "operating_cash_flow": 86550000, "capital_expenditure": 54702000, "free_cash_flow": 141252000, "dividends_paid": 3776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233503, "ticker_id": 631, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139544001", "ebitda": "205388000", "netIncome": "79408000", "grossProfit": "766398000", "depreciation": "None", "totalRevenue": "1701063000", "costOfRevenue": "934665000", "interestIncome": "None", "incomeBeforeTax": "95769000", "interestExpense": "43775000", "operatingIncome": "146218000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16540000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "620180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50579000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65843999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "203743000", "inventory": "456639000", "commonStock": "956000", "currentDebt": "None", "investments": "None", "totalAssets": "1960548000", "longTermDebt": "None", "shortTermDebt": "178904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "493423000", "reportedCurrency": "None", "retainedEarnings": "489382000", "totalLiabilities": "1193195000", "otherCurrentAssets": "74925000", "totalCurrentAssets": "788604000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1171944000", "currentAccountsPayable": "67843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "898113000", "totalShareholderEquity": "767353000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "273468000", "totalCurrentLiabilities": "523246000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "669949000", "cashAndShortTermInvestments": "106666000", "commonStockSharesOutstanding": "96287000", "intangibleAssetsExcludingGoodwill": "493423000", "cashAndCashEquivalentsAtCarryingValue": "106666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79408000", "profitLoss": "None", "dividendPayout": "3776000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-33952000", "operatingCashflow": "86550000", "capitalExpenditures": "54702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "511054000", "cashflowFromInvestment": "-554204000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65843999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1701063000, "cost_of_revenue": 934665000, "gross_profit": 766398000, "research_and_development": 50579000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139544001, "depreciation_amortisation": 65843999, "ebitda": 205388000, "interest_expense": 43775000, "interest_income": null, "other_non_operating": null, "pretax_income": 95769000, "tax_provision": 16540000, "effective_tax_rate": null, "net_income": 79408000, "net_income_continuing_ops": null, "net_income_to_common": 79408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106666000, "short_term_investments": null, "net_receivables": 150374000, "inventory": 456639000, "other_current_assets": null, "total_current_assets": 788604000, "net_ppe": null, "goodwill": 203743000, "intangible_assets": 493423000, "goodwill_and_intangibles": 697166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1171944000, "total_assets": 1960548000, "short_term_debt": 178904000, "accounts_payable": 67843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523246000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 669949000, "total_liabilities": 1193195000, "total_debt": 178904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489382000, "total_equity": 767353000, "shares_outstanding": 96287000, "operating_cash_flow": 86550000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -554204000, "dividends_paid": 3776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 511054000, "free_cash_flow": 141252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139544001", "ebitda": "205388000", "netIncome": "79408000", "grossProfit": "766398000", "depreciation": "None", "totalRevenue": "1701063000", "costOfRevenue": "934665000", "interestIncome": "None", "incomeBeforeTax": "95769000", "interestExpense": "43775000", "operatingIncome": "146218000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16540000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "620180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50579000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65843999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "203743000", "inventory": "456639000", "commonStock": "956000", "currentDebt": "None", "investments": "None", "totalAssets": "1960548000", "longTermDebt": "None", "shortTermDebt": "178904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "493423000", "reportedCurrency": "None", "retainedEarnings": "489382000", "totalLiabilities": "1193195000", "otherCurrentAssets": "74925000", "totalCurrentAssets": "788604000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1171944000", "currentAccountsPayable": "67843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "898113000", "totalShareholderEquity": "767353000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "273468000", "totalCurrentLiabilities": "523246000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "669949000", "cashAndShortTermInvestments": "106666000", "commonStockSharesOutstanding": "96287000", "intangibleAssetsExcludingGoodwill": "493423000", "cashAndCashEquivalentsAtCarryingValue": "106666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79408000", "profitLoss": "None", "dividendPayout": "3776000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-33952000", "operatingCashflow": "86550000", "capitalExpenditures": "54702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "511054000", "cashflowFromInvestment": "-554204000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65843999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1242834000, "cost_of_revenue": 664701000, "gross_profit": 578133000, "ebit": 136815000, "ebitda": 156763000, "pretax_income": 131271999, "tax_provision": 26018000, "net_income": 104740000, "net_income_to_common": 104740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63981000, "total_current_assets": 524429999, "total_assets": 1052944000, "short_term_debt": 42874000, "long_term_debt": null, "total_debt": 42874000, "total_liabilities": 318636000, "total_equity": 724574000, "shares_outstanding": 97153000, "goodwill_and_intangibles": 280508000 }, "cash_flow": { "operating_cash_flow": 92282000, "capital_expenditure": 36825000, "free_cash_flow": 129107000, "dividends_paid": 3788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233508, "ticker_id": 631, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136815000", "ebitda": "156763000", "netIncome": "104740000", "grossProfit": "578133000", "depreciation": "None", "totalRevenue": "1242834000", "costOfRevenue": "664701000", "interestIncome": "None", "incomeBeforeTax": "131271999", "interestExpense": "5543000", "operatingIncome": "131866999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26018000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "446266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40752000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19948000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "55816000", "inventory": "338057000", "commonStock": "956000", "currentDebt": "None", "investments": "None", "totalAssets": "1052944000", "longTermDebt": "None", "shortTermDebt": "42874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "224692000", "reportedCurrency": "None", "retainedEarnings": "413799000", "totalLiabilities": "318636000", "otherCurrentAssets": "50304999", "totalCurrentAssets": "524429999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528514000", "currentAccountsPayable": "42468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50441000", "totalShareholderEquity": "724574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "217895000", "totalCurrentLiabilities": "303237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15399000", "cashAndShortTermInvestments": "63981000", "commonStockSharesOutstanding": "97153000", "intangibleAssetsExcludingGoodwill": "224692000", "cashAndCashEquivalentsAtCarryingValue": "63981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104740000", "profitLoss": "None", "dividendPayout": "3788000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-78017000", "operatingCashflow": "92282000", "capitalExpenditures": "36825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75070000", "cashflowFromInvestment": "-38525000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1242834000, "cost_of_revenue": 664701000, "gross_profit": 578133000, "research_and_development": 40752000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136815000, "depreciation_amortisation": 19948000, "ebitda": 156763000, "interest_expense": 5543000, "interest_income": null, "other_non_operating": null, "pretax_income": 131271999, "tax_provision": 26018000, "effective_tax_rate": null, "net_income": 104740000, "net_income_continuing_ops": null, "net_income_to_common": 104740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63981000, "short_term_investments": null, "net_receivables": 72087000, "inventory": 338057000, "other_current_assets": null, "total_current_assets": 524429999, "net_ppe": null, "goodwill": 55816000, "intangible_assets": 224692000, "goodwill_and_intangibles": 280508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528514000, "total_assets": 1052944000, "short_term_debt": 42874000, "accounts_payable": 42468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303237000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15399000, "total_liabilities": 318636000, "total_debt": 42874000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 413799000, "total_equity": 724574000, "shares_outstanding": 97153000, "operating_cash_flow": 92282000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38525000, "dividends_paid": 3788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75070000, "free_cash_flow": 129107000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136815000", "ebitda": "156763000", "netIncome": "104740000", "grossProfit": "578133000", "depreciation": "None", "totalRevenue": "1242834000", "costOfRevenue": "664701000", "interestIncome": "None", "incomeBeforeTax": "131271999", "interestExpense": "5543000", "operatingIncome": "131866999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26018000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "446266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40752000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19948000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "55816000", "inventory": "338057000", "commonStock": "956000", "currentDebt": "None", "investments": "None", "totalAssets": "1052944000", "longTermDebt": "None", "shortTermDebt": "42874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "224692000", "reportedCurrency": "None", "retainedEarnings": "413799000", "totalLiabilities": "318636000", "otherCurrentAssets": "50304999", "totalCurrentAssets": "524429999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528514000", "currentAccountsPayable": "42468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50441000", "totalShareholderEquity": "724574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "217895000", "totalCurrentLiabilities": "303237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15399000", "cashAndShortTermInvestments": "63981000", "commonStockSharesOutstanding": "97153000", "intangibleAssetsExcludingGoodwill": "224692000", "cashAndCashEquivalentsAtCarryingValue": "63981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104740000", "profitLoss": "None", "dividendPayout": "3788000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-78017000", "operatingCashflow": "92282000", "capitalExpenditures": "36825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75070000", "cashflowFromInvestment": "-38525000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 138200000, "ebitda": 149000000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 494000000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233471, "ticker_id": 631, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138200000", "ebitda": "149000000", "netIncome": "93100000", "grossProfit": "326700000", "depreciation": "None", "totalRevenue": "687500000", "costOfRevenue": "360800000", "interestIncome": "None", "incomeBeforeTax": "107600000", "interestExpense": "5800000", "operatingIncome": "138200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32700000", "reportedCurrency": "USD", "netInterestIncome": "-5800000", "nonInterestIncome": "None", "operatingExpenses": "188500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10800000", "sellingGeneralAndAdministrative": "173300000", "netIncomeFromContinuingOperations": "74900000" }, "balance": { "goodwill": "619600000", "inventory": "596400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "3180500000", "longTermDebt": "152900000", "shortTermDebt": "341100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "222100000", "reportedCurrency": "USD", "retainedEarnings": "-816400000", "totalLiabilities": "1056599999", "otherCurrentAssets": "135600000", "totalCurrentAssets": "1625300000", "currentLongTermDebt": "318500000", "longTermInvestments": "221200000", "shortTermInvestments": "None", "currentNetReceivables": "393800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555200000", "currentAccountsPayable": "282900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "675100000", "totalShareholderEquity": "2123900000", "capitalLeaseObligations": "203700000", "otherCurrentLiabilities": "74100000", "totalCurrentLiabilities": "713600000", "otherNonCurrentLiabilities": "9000000", "totalNonCurrentLiabilities": "342999999", "cashAndShortTermInvestments": "499500000", "commonStockSharesOutstanding": "202700000", "intangibleAssetsExcludingGoodwill": "222100000", "cashAndCashEquivalentsAtCarryingValue": "499500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "26200000", "operatingCashflow": "-169000000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1046400000", "cashflowFromInvestment": "811800000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "research_and_development": 15200000, "selling_general_admin": 173300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138200000, "depreciation_amortisation": 10800000, "ebitda": 149000000, "interest_expense": 5800000, "interest_income": null, "other_non_operating": null, "pretax_income": 107600000, "tax_provision": 32700000, "effective_tax_rate": null, "net_income": 93100000, "net_income_continuing_ops": 74900000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499500000, "short_term_investments": null, "net_receivables": 393800000, "inventory": 596400000, "other_current_assets": null, "total_current_assets": 1625300000, "net_ppe": null, "goodwill": 619600000, "intangible_assets": 222100000, "goodwill_and_intangibles": 841700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1555200000, "total_assets": 3180500000, "short_term_debt": 341100000, "accounts_payable": 282900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 713600000, "long_term_debt": 152900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 342999999, "total_liabilities": 1056599999, "total_debt": 494000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -816400000, "total_equity": 2123900000, "shares_outstanding": 202700000, "operating_cash_flow": -169000000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 811800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1046400000, "free_cash_flow": -162000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138200000", "ebitda": "149000000", "netIncome": "93100000", "grossProfit": "326700000", "depreciation": "None", "totalRevenue": "687500000", "costOfRevenue": "360800000", "interestIncome": "None", "incomeBeforeTax": "107600000", "interestExpense": "5800000", "operatingIncome": "138200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32700000", "reportedCurrency": "USD", "netInterestIncome": "-5800000", "nonInterestIncome": "None", "operatingExpenses": "188500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10800000", "sellingGeneralAndAdministrative": "173300000", "netIncomeFromContinuingOperations": "74900000" }, "balance": { "goodwill": "619600000", "inventory": "596400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "3180500000", "longTermDebt": "152900000", "shortTermDebt": "341100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "222100000", "reportedCurrency": "USD", "retainedEarnings": "-816400000", "totalLiabilities": "1056599999", "otherCurrentAssets": "135600000", "totalCurrentAssets": "1625300000", "currentLongTermDebt": "318500000", "longTermInvestments": "221200000", "shortTermInvestments": "None", "currentNetReceivables": "393800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555200000", "currentAccountsPayable": "282900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "675100000", "totalShareholderEquity": "2123900000", "capitalLeaseObligations": "203700000", "otherCurrentLiabilities": "74100000", "totalCurrentLiabilities": "713600000", "otherNonCurrentLiabilities": "9000000", "totalNonCurrentLiabilities": "342999999", "cashAndShortTermInvestments": "499500000", "commonStockSharesOutstanding": "202700000", "intangibleAssetsExcludingGoodwill": "222100000", "cashAndCashEquivalentsAtCarryingValue": "499500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "26200000", "operatingCashflow": "-169000000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1046400000", "cashflowFromInvestment": "811800000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 367500000, "cost_of_revenue": 231200000, "gross_profit": 136300000, "ebit": -54100000, "ebitda": -43700000, "pretax_income": -60200000, "tax_provision": 5800000, "net_income": -66000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1483900000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 183900000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 62900000, "capital_expenditure": 178800000, "free_cash_flow": 241700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233472, "ticker_id": 631, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54100000", "ebitda": "-43700000", "netIncome": "-66000000", "grossProfit": "136300000", "depreciation": "None", "totalRevenue": "367500000", "costOfRevenue": "231200000", "interestIncome": "None", "incomeBeforeTax": "-60200000", "interestExpense": "15600000", "operatingIncome": "-54100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5800000", "reportedCurrency": "USD", "netInterestIncome": "115300000", "nonInterestIncome": "None", "operatingExpenses": "190400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10400000", "sellingGeneralAndAdministrative": "36300000", "netIncomeFromContinuingOperations": "31100000" }, "balance": { "goodwill": "619800000", "inventory": "625300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7286000000", "longTermDebt": "650700000", "shortTermDebt": "833200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222400000", "reportedCurrency": "USD", "retainedEarnings": "-909500000", "totalLiabilities": "5217100000", "otherCurrentAssets": "4245200000", "totalCurrentAssets": "5935600000", "currentLongTermDebt": "810000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350399999", "currentAccountsPayable": "296200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1674100000", "totalShareholderEquity": "2068900000", "capitalLeaseObligations": "212600000", "otherCurrentLiabilities": "3216900000", "totalCurrentLiabilities": "4367500000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "903200000", "commonStockSharesOutstanding": "183900000", "intangibleAssetsExcludingGoodwill": "222400000", "cashAndCashEquivalentsAtCarryingValue": "903200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-109700000", "operatingCashflow": "62900000", "capitalExpenditures": "178800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27100000", "cashflowFromInvestment": "-51800000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-156000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367500000, "cost_of_revenue": 231200000, "gross_profit": 136300000, "research_and_development": 18300000, "selling_general_admin": 36300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54100000, "depreciation_amortisation": 10400000, "ebitda": -43700000, "interest_expense": 15600000, "interest_income": null, "other_non_operating": null, "pretax_income": -60200000, "tax_provision": 5800000, "effective_tax_rate": null, "net_income": -66000000, "net_income_continuing_ops": 31100000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 903200000, "short_term_investments": null, "net_receivables": 161900000, "inventory": 625300000, "other_current_assets": null, "total_current_assets": 5935600000, "net_ppe": null, "goodwill": 619800000, "intangible_assets": 222400000, "goodwill_and_intangibles": 842200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1350399999, "total_assets": 7286000000, "short_term_debt": 833200000, "accounts_payable": 296200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4367500000, "long_term_debt": 650700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 849600000, "total_liabilities": 5217100000, "total_debt": 1483900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -909500000, "total_equity": 2068900000, "shares_outstanding": 183900000, "operating_cash_flow": 62900000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27100000, "free_cash_flow": 241700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54100000", "ebitda": "-43700000", "netIncome": "-66000000", "grossProfit": "136300000", "depreciation": "None", "totalRevenue": "367500000", "costOfRevenue": "231200000", "interestIncome": "None", "incomeBeforeTax": "-60200000", "interestExpense": "15600000", "operatingIncome": "-54100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5800000", "reportedCurrency": "USD", "netInterestIncome": "115300000", "nonInterestIncome": "None", "operatingExpenses": "190400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10400000", "sellingGeneralAndAdministrative": "36300000", "netIncomeFromContinuingOperations": "31100000" }, "balance": { "goodwill": "619800000", "inventory": "625300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7286000000", "longTermDebt": "650700000", "shortTermDebt": "833200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222400000", "reportedCurrency": "USD", "retainedEarnings": "-909500000", "totalLiabilities": "5217100000", "otherCurrentAssets": "4245200000", "totalCurrentAssets": "5935600000", "currentLongTermDebt": "810000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350399999", "currentAccountsPayable": "296200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1674100000", "totalShareholderEquity": "2068900000", "capitalLeaseObligations": "212600000", "otherCurrentLiabilities": "3216900000", "totalCurrentLiabilities": "4367500000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "849600000", "cashAndShortTermInvestments": "903200000", "commonStockSharesOutstanding": "183900000", "intangibleAssetsExcludingGoodwill": "222400000", "cashAndCashEquivalentsAtCarryingValue": "903200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-109700000", "operatingCashflow": "62900000", "capitalExpenditures": "178800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27100000", "cashflowFromInvestment": "-51800000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-156000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 934000000, "cost_of_revenue": 329700000, "gross_profit": 604300000, "ebit": 36900000, "ebitda": 102400000, "pretax_income": -22300000, "tax_provision": -7600000, "net_income": -14700000, "net_income_to_common": -14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 865600000, "total_current_assets": 1868400000, "total_assets": 7570100000, "short_term_debt": 385500000, "long_term_debt": 1191500000, "total_debt": 1577000000, "total_liabilities": 5094400000, "total_equity": 2475700000, "shares_outstanding": 183900000, "goodwill_and_intangibles": 1781400000 }, "cash_flow": { "operating_cash_flow": 228400000, "capital_expenditure": 66400000, "free_cash_flow": 294800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233474, "ticker_id": 631, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36900000", "ebitda": "102400000", "netIncome": "-14700000", "grossProfit": "604300000", "depreciation": "None", "totalRevenue": "934000000", "costOfRevenue": "329700000", "interestIncome": "None", "incomeBeforeTax": "-22300000", "interestExpense": "59200000", "operatingIncome": "28300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "576000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65500000", "sellingGeneralAndAdministrative": "210600000", "netIncomeFromContinuingOperations": "-14700000" }, "balance": { "goodwill": "619800000", "inventory": "568700000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7570100000", "longTermDebt": "1191500000", "shortTermDebt": "385500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1161600000", "reportedCurrency": "USD", "retainedEarnings": "-492500000", "totalLiabilities": "5094400000", "otherCurrentAssets": "130000000", "totalCurrentAssets": "1868400000", "currentLongTermDebt": "304700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5701700000", "currentAccountsPayable": "87100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3182200000", "totalShareholderEquity": "2475700000", "capitalLeaseObligations": "1686000000", "otherCurrentLiabilities": "448600000", "totalCurrentLiabilities": "998700000", "otherNonCurrentLiabilities": "1297000000", "totalNonCurrentLiabilities": "4095700000", "cashAndShortTermInvestments": "865600000", "commonStockSharesOutstanding": "183900000", "intangibleAssetsExcludingGoodwill": "1161600000", "cashAndCashEquivalentsAtCarryingValue": "865600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "35900000", "operatingCashflow": "228400000", "capitalExpenditures": "66400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21600000", "cashflowFromInvestment": "-66900000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934000000, "cost_of_revenue": 329700000, "gross_profit": 604300000, "research_and_development": 20100000, "selling_general_admin": 210600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36900000, "depreciation_amortisation": 65500000, "ebitda": 102400000, "interest_expense": 59200000, "interest_income": null, "other_non_operating": null, "pretax_income": -22300000, "tax_provision": -7600000, "effective_tax_rate": null, "net_income": -14700000, "net_income_continuing_ops": -14700000, "net_income_to_common": -14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 865600000, "short_term_investments": null, "net_receivables": 304100000, "inventory": 568700000, "other_current_assets": null, "total_current_assets": 1868400000, "net_ppe": null, "goodwill": 619800000, "intangible_assets": 1161600000, "goodwill_and_intangibles": 1781400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5701700000, "total_assets": 7570100000, "short_term_debt": 385500000, "accounts_payable": 87100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998700000, "long_term_debt": 1191500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4095700000, "total_liabilities": 5094400000, "total_debt": 1577000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -492500000, "total_equity": 2475700000, "shares_outstanding": 183900000, "operating_cash_flow": 228400000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21600000, "free_cash_flow": 294800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36900000", "ebitda": "102400000", "netIncome": "-14700000", "grossProfit": "604300000", "depreciation": "None", "totalRevenue": "934000000", "costOfRevenue": "329700000", "interestIncome": "None", "incomeBeforeTax": "-22300000", "interestExpense": "59200000", "operatingIncome": "28300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7600000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "576000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65500000", "sellingGeneralAndAdministrative": "210600000", "netIncomeFromContinuingOperations": "-14700000" }, "balance": { "goodwill": "619800000", "inventory": "568700000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7570100000", "longTermDebt": "1191500000", "shortTermDebt": "385500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1161600000", "reportedCurrency": "USD", "retainedEarnings": "-492500000", "totalLiabilities": "5094400000", "otherCurrentAssets": "130000000", "totalCurrentAssets": "1868400000", "currentLongTermDebt": "304700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5701700000", "currentAccountsPayable": "87100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3182200000", "totalShareholderEquity": "2475700000", "capitalLeaseObligations": "1686000000", "otherCurrentLiabilities": "448600000", "totalCurrentLiabilities": "998700000", "otherNonCurrentLiabilities": "1297000000", "totalNonCurrentLiabilities": "4095700000", "cashAndShortTermInvestments": "865600000", "commonStockSharesOutstanding": "183900000", "intangibleAssetsExcludingGoodwill": "1161600000", "cashAndCashEquivalentsAtCarryingValue": "865600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "35900000", "operatingCashflow": "228400000", "capitalExpenditures": "66400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21600000", "cashflowFromInvestment": "-66900000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1110500000, "cost_of_revenue": 404900000, "gross_profit": 705600000, "ebit": 92800000, "ebitda": 160600000, "pretax_income": 34100000, "tax_provision": 13800000, "net_income": 20300000, "net_income_to_common": 20300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 683500000, "total_current_assets": 1881300000, "total_assets": 7607300000, "short_term_debt": 385300000, "long_term_debt": 1195100000, "total_debt": 1580400000, "total_liabilities": 5119200000, "total_equity": 2488100000, "shares_outstanding": 185100000, "goodwill_and_intangibles": 1783400000 }, "cash_flow": { "operating_cash_flow": 126900000, "capital_expenditure": 75200000, "free_cash_flow": 202100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233475, "ticker_id": 631, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92800000", "ebitda": "160600000", "netIncome": "20300000", "grossProfit": "705600000", "depreciation": "None", "totalRevenue": "1110500000", "costOfRevenue": "404900000", "interestIncome": "None", "incomeBeforeTax": "34100000", "interestExpense": "58700000", "operatingIncome": "105800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "599800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67800000", "sellingGeneralAndAdministrative": "241800000", "netIncomeFromContinuingOperations": "20300000" }, "balance": { "goodwill": "619900000", "inventory": "608900000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7607300000", "longTermDebt": "1195100000", "shortTermDebt": "385300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1163500000", "reportedCurrency": "USD", "retainedEarnings": "-477800000", "totalLiabilities": "5119200000", "otherCurrentAssets": "133400000", "totalCurrentAssets": "1881300000", "currentLongTermDebt": "305600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5726000000", "currentAccountsPayable": "119200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902400000", "totalShareholderEquity": "2488100000", "capitalLeaseObligations": "1401700000", "otherCurrentLiabilities": "424900000", "totalCurrentLiabilities": "1015700000", "otherNonCurrentLiabilities": "1584000000", "totalNonCurrentLiabilities": "4103500000", "cashAndShortTermInvestments": "683500000", "commonStockSharesOutstanding": "185100000", "intangibleAssetsExcludingGoodwill": "1163500000", "cashAndCashEquivalentsAtCarryingValue": "683500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "47800000", "operatingCashflow": "126900000", "capitalExpenditures": "75200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18700000", "cashflowFromInvestment": "210300000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1110500000, "cost_of_revenue": 404900000, "gross_profit": 705600000, "research_and_development": 19800000, "selling_general_admin": 241800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92800000, "depreciation_amortisation": 67800000, "ebitda": 160600000, "interest_expense": 58700000, "interest_income": null, "other_non_operating": null, "pretax_income": 34100000, "tax_provision": 13800000, "effective_tax_rate": null, "net_income": 20300000, "net_income_continuing_ops": 20300000, "net_income_to_common": 20300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 683500000, "short_term_investments": null, "net_receivables": 455500000, "inventory": 608900000, "other_current_assets": null, "total_current_assets": 1881300000, "net_ppe": null, "goodwill": 619900000, "intangible_assets": 1163500000, "goodwill_and_intangibles": 1783400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5726000000, "total_assets": 7607300000, "short_term_debt": 385300000, "accounts_payable": 119200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1015700000, "long_term_debt": 1195100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4103500000, "total_liabilities": 5119200000, "total_debt": 1580400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477800000, "total_equity": 2488100000, "shares_outstanding": 185100000, "operating_cash_flow": 126900000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 210300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18700000, "free_cash_flow": 202100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92800000", "ebitda": "160600000", "netIncome": "20300000", "grossProfit": "705600000", "depreciation": "None", "totalRevenue": "1110500000", "costOfRevenue": "404900000", "interestIncome": "None", "incomeBeforeTax": "34100000", "interestExpense": "58700000", "operatingIncome": "105800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "599800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67800000", "sellingGeneralAndAdministrative": "241800000", "netIncomeFromContinuingOperations": "20300000" }, "balance": { "goodwill": "619900000", "inventory": "608900000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7607300000", "longTermDebt": "1195100000", "shortTermDebt": "385300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1163500000", "reportedCurrency": "USD", "retainedEarnings": "-477800000", "totalLiabilities": "5119200000", "otherCurrentAssets": "133400000", "totalCurrentAssets": "1881300000", "currentLongTermDebt": "305600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5726000000", "currentAccountsPayable": "119200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902400000", "totalShareholderEquity": "2488100000", "capitalLeaseObligations": "1401700000", "otherCurrentLiabilities": "424900000", "totalCurrentLiabilities": "1015700000", "otherNonCurrentLiabilities": "1584000000", "totalNonCurrentLiabilities": "4103500000", "cashAndShortTermInvestments": "683500000", "commonStockSharesOutstanding": "185100000", "intangibleAssetsExcludingGoodwill": "1163500000", "cashAndCashEquivalentsAtCarryingValue": "683500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "47800000", "operatingCashflow": "126900000", "capitalExpenditures": "75200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18700000", "cashflowFromInvestment": "210300000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1092300000, "cost_of_revenue": 424800000, "gross_profit": 667500000, "ebit": 69600000, "ebitda": 138700000, "pretax_income": 11600000, "tax_provision": 9500000, "net_income": 2100000, "net_income_to_common": 2100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 1964800000, "total_assets": 7693900000, "short_term_debt": 122900000, "long_term_debt": 1455400000, "total_debt": 1578300000, "total_liabilities": 5267300000, "total_equity": 2426600000, "shares_outstanding": 183500000, "goodwill_and_intangibles": 1782800000 }, "cash_flow": { "operating_cash_flow": -85200000, "capital_expenditure": 69900000, "free_cash_flow": -15300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233476, "ticker_id": 631, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69600000", "ebitda": "138700000", "netIncome": "2100000", "grossProfit": "667500000", "depreciation": "None", "totalRevenue": "1092300000", "costOfRevenue": "424800000", "interestIncome": "None", "incomeBeforeTax": "11600000", "interestExpense": "58000000", "operatingIncome": "66500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "601000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "257900000", "netIncomeFromContinuingOperations": "2100000" }, "balance": { "goodwill": "619000000", "inventory": "653900000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7693900000", "longTermDebt": "1455400000", "shortTermDebt": "122900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1163800000", "reportedCurrency": "USD", "retainedEarnings": "-498100000", "totalLiabilities": "5267300000", "otherCurrentAssets": "527800000", "totalCurrentAssets": "1964800000", "currentLongTermDebt": "46700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "466100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5729000000", "currentAccountsPayable": "135600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2900900000", "totalShareholderEquity": "2426600000", "capitalLeaseObligations": "1398800000", "otherCurrentLiabilities": "575600000", "totalCurrentLiabilities": "928600000", "otherNonCurrentLiabilities": "1558500000", "totalNonCurrentLiabilities": "4338700000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "183500000", "intangibleAssetsExcludingGoodwill": "1163800000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "35200000", "operatingCashflow": "-85200000", "capitalExpenditures": "69900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25100000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1092300000, "cost_of_revenue": 424800000, "gross_profit": 667500000, "research_and_development": 21300000, "selling_general_admin": 257900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69600000, "depreciation_amortisation": 69100000, "ebitda": 138700000, "interest_expense": 58000000, "interest_income": null, "other_non_operating": null, "pretax_income": 11600000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 2100000, "net_income_continuing_ops": 2100000, "net_income_to_common": 2100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317000000, "short_term_investments": null, "net_receivables": 466100000, "inventory": 653900000, "other_current_assets": null, "total_current_assets": 1964800000, "net_ppe": null, "goodwill": 619000000, "intangible_assets": 1163800000, "goodwill_and_intangibles": 1782800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5729000000, "total_assets": 7693900000, "short_term_debt": 122900000, "accounts_payable": 135600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 928600000, "long_term_debt": 1455400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4338700000, "total_liabilities": 5267300000, "total_debt": 1578300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498100000, "total_equity": 2426600000, "shares_outstanding": 183500000, "operating_cash_flow": -85200000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25100000, "free_cash_flow": -15300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69600000", "ebitda": "138700000", "netIncome": "2100000", "grossProfit": "667500000", "depreciation": "None", "totalRevenue": "1092300000", "costOfRevenue": "424800000", "interestIncome": "None", "incomeBeforeTax": "11600000", "interestExpense": "58000000", "operatingIncome": "66500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "601000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "257900000", "netIncomeFromContinuingOperations": "2100000" }, "balance": { "goodwill": "619000000", "inventory": "653900000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7693900000", "longTermDebt": "1455400000", "shortTermDebt": "122900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1163800000", "reportedCurrency": "USD", "retainedEarnings": "-498100000", "totalLiabilities": "5267300000", "otherCurrentAssets": "527800000", "totalCurrentAssets": "1964800000", "currentLongTermDebt": "46700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "466100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5729000000", "currentAccountsPayable": "135600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2900900000", "totalShareholderEquity": "2426600000", "capitalLeaseObligations": "1398800000", "otherCurrentLiabilities": "575600000", "totalCurrentLiabilities": "928600000", "otherNonCurrentLiabilities": "1558500000", "totalNonCurrentLiabilities": "4338700000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "183500000", "intangibleAssetsExcludingGoodwill": "1163800000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "35200000", "operatingCashflow": "-85200000", "capitalExpenditures": "69900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25100000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 924400000, "cost_of_revenue": 330700000, "gross_profit": 593700000, "ebit": -1456400000, "ebitda": -1387300000, "pretax_income": -1514100000, "tax_provision": -1400000, "net_income": -1512700000, "net_income_to_common": -1512700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445000000, "total_current_assets": 1600700000, "total_assets": 7636100000, "short_term_debt": 114700000, "long_term_debt": 2652700000, "total_debt": 2767400000, "total_liabilities": 5228400000, "total_equity": 2407700000, "shares_outstanding": 183700000, "goodwill_and_intangibles": 1992800000 }, "cash_flow": { "operating_cash_flow": 43300000, "capital_expenditure": 68400000, "free_cash_flow": 111700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233477, "ticker_id": 631, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1456400000", "ebitda": "-1387300000", "netIncome": "-1512700000", "grossProfit": "593700000", "depreciation": "None", "totalRevenue": "924400000", "costOfRevenue": "330700000", "interestIncome": "None", "incomeBeforeTax": "-1514100000", "interestExpense": "57700000", "operatingIncome": "-1460800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "2054500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "262600000", "netIncomeFromContinuingOperations": "-1512700000" }, "balance": { "goodwill": "620200000", "inventory": "757300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7636100000", "longTermDebt": "2652700000", "shortTermDebt": "114700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1372600000", "reportedCurrency": "USD", "retainedEarnings": "-500200000", "totalLiabilities": "5228400000", "otherCurrentAssets": "115800000", "totalCurrentAssets": "1600700000", "currentLongTermDebt": "25400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035400000", "currentAccountsPayable": "96400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4144500000", "totalShareholderEquity": "2407700000", "capitalLeaseObligations": "1466400000", "otherCurrentLiabilities": "518800000", "totalCurrentLiabilities": "825900000", "otherNonCurrentLiabilities": "347800000", "totalNonCurrentLiabilities": "4402500000", "cashAndShortTermInvestments": "445000000", "commonStockSharesOutstanding": "183700000", "intangibleAssetsExcludingGoodwill": "1372600000", "cashAndCashEquivalentsAtCarryingValue": "445000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1512700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-113100000", "operatingCashflow": "43300000", "capitalExpenditures": "68400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10800000", "cashflowFromInvestment": "-42700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 924400000, "cost_of_revenue": 330700000, "gross_profit": 593700000, "research_and_development": 19900000, "selling_general_admin": 262600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1456400000, "depreciation_amortisation": 69100000, "ebitda": -1387300000, "interest_expense": 57700000, "interest_income": null, "other_non_operating": null, "pretax_income": -1514100000, "tax_provision": -1400000, "effective_tax_rate": null, "net_income": -1512700000, "net_income_continuing_ops": -1512700000, "net_income_to_common": -1512700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 445000000, "short_term_investments": null, "net_receivables": 282600000, "inventory": 757300000, "other_current_assets": null, "total_current_assets": 1600700000, "net_ppe": null, "goodwill": 620200000, "intangible_assets": 1372600000, "goodwill_and_intangibles": 1992800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6035400000, "total_assets": 7636100000, "short_term_debt": 114700000, "accounts_payable": 96400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 825900000, "long_term_debt": 2652700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4402500000, "total_liabilities": 5228400000, "total_debt": 2767400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500200000, "total_equity": 2407700000, "shares_outstanding": 183700000, "operating_cash_flow": 43300000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10800000, "free_cash_flow": 111700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1456400000", "ebitda": "-1387300000", "netIncome": "-1512700000", "grossProfit": "593700000", "depreciation": "None", "totalRevenue": "924400000", "costOfRevenue": "330700000", "interestIncome": "None", "incomeBeforeTax": "-1514100000", "interestExpense": "57700000", "operatingIncome": "-1460800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1400000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "2054500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "262600000", "netIncomeFromContinuingOperations": "-1512700000" }, "balance": { "goodwill": "620200000", "inventory": "757300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7636100000", "longTermDebt": "2652700000", "shortTermDebt": "114700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1372600000", "reportedCurrency": "USD", "retainedEarnings": "-500200000", "totalLiabilities": "5228400000", "otherCurrentAssets": "115800000", "totalCurrentAssets": "1600700000", "currentLongTermDebt": "25400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035400000", "currentAccountsPayable": "96400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4144500000", "totalShareholderEquity": "2407700000", "capitalLeaseObligations": "1466400000", "otherCurrentLiabilities": "518800000", "totalCurrentLiabilities": "825900000", "otherNonCurrentLiabilities": "347800000", "totalNonCurrentLiabilities": "4402500000", "cashAndShortTermInvestments": "445000000", "commonStockSharesOutstanding": "183700000", "intangibleAssetsExcludingGoodwill": "1372600000", "cashAndCashEquivalentsAtCarryingValue": "445000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1512700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-113100000", "operatingCashflow": "43300000", "capitalExpenditures": "68400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10800000", "cashflowFromInvestment": "-42700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1012900000, "cost_of_revenue": 377100000, "gross_profit": 635800000, "ebit": 34700000, "ebitda": 102800000, "pretax_income": -23000000, "tax_provision": -19400000, "net_income": -3600000, "net_income_to_common": -3600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441900000, "total_current_assets": 1623900000, "total_assets": 9158100000, "short_term_debt": 145500000, "long_term_debt": 1461200000, "total_debt": 1606700000, "total_liabilities": 5222500000, "total_equity": 3935600000, "shares_outstanding": 183800000, "goodwill_and_intangibles": 3499800000 }, "cash_flow": { "operating_cash_flow": 187300000, "capital_expenditure": 79600000, "free_cash_flow": 266900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233479, "ticker_id": 631, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34700000", "ebitda": "102800000", "netIncome": "-3600000", "grossProfit": "635800000", "depreciation": "None", "totalRevenue": "1012900000", "costOfRevenue": "377100000", "interestIncome": "None", "incomeBeforeTax": "-23000000", "interestExpense": "57700000", "operatingIncome": "33700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-19400000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "602100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68100000", "sellingGeneralAndAdministrative": "250600000", "netIncomeFromContinuingOperations": "-3600000" }, "balance": { "goodwill": "1999100000", "inventory": "666400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9158100000", "longTermDebt": "1461200000", "shortTermDebt": "145500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1500700000", "reportedCurrency": "USD", "retainedEarnings": "1012500000", "totalLiabilities": "5222500000", "otherCurrentAssets": "125700000", "totalCurrentAssets": "1623900000", "currentLongTermDebt": "56600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "389900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7534200000", "currentAccountsPayable": "123100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3008700000", "totalShareholderEquity": "3935600000", "capitalLeaseObligations": "1490900000", "otherCurrentLiabilities": "477800000", "totalCurrentLiabilities": "842500000", "otherNonCurrentLiabilities": "1484500000", "totalNonCurrentLiabilities": "4380000000", "cashAndShortTermInvestments": "441900000", "commonStockSharesOutstanding": "183800000", "intangibleAssetsExcludingGoodwill": "1500700000", "cashAndCashEquivalentsAtCarryingValue": "441900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "187300000", "capitalExpenditures": "79600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17900000", "cashflowFromInvestment": "-80600000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1012900000, "cost_of_revenue": 377100000, "gross_profit": 635800000, "research_and_development": 22000000, "selling_general_admin": 250600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34700000, "depreciation_amortisation": 68100000, "ebitda": 102800000, "interest_expense": 57700000, "interest_income": null, "other_non_operating": null, "pretax_income": -23000000, "tax_provision": -19400000, "effective_tax_rate": null, "net_income": -3600000, "net_income_continuing_ops": -3600000, "net_income_to_common": -3600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 441900000, "short_term_investments": null, "net_receivables": 389900000, "inventory": 666400000, "other_current_assets": null, "total_current_assets": 1623900000, "net_ppe": null, "goodwill": 1999100000, "intangible_assets": 1500700000, "goodwill_and_intangibles": 3499800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7534200000, "total_assets": 9158100000, "short_term_debt": 145500000, "accounts_payable": 123100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 842500000, "long_term_debt": 1461200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4380000000, "total_liabilities": 5222500000, "total_debt": 1606700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1012500000, "total_equity": 3935600000, "shares_outstanding": 183800000, "operating_cash_flow": 187300000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17900000, "free_cash_flow": 266900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34700000", "ebitda": "102800000", "netIncome": "-3600000", "grossProfit": "635800000", "depreciation": "None", "totalRevenue": "1012900000", "costOfRevenue": "377100000", "interestIncome": "None", "incomeBeforeTax": "-23000000", "interestExpense": "57700000", "operatingIncome": "33700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-19400000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "602100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68100000", "sellingGeneralAndAdministrative": "250600000", "netIncomeFromContinuingOperations": "-3600000" }, "balance": { "goodwill": "1999100000", "inventory": "666400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9158100000", "longTermDebt": "1461200000", "shortTermDebt": "145500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1500700000", "reportedCurrency": "USD", "retainedEarnings": "1012500000", "totalLiabilities": "5222500000", "otherCurrentAssets": "125700000", "totalCurrentAssets": "1623900000", "currentLongTermDebt": "56600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "389900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7534200000", "currentAccountsPayable": "123100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3008700000", "totalShareholderEquity": "3935600000", "capitalLeaseObligations": "1490900000", "otherCurrentLiabilities": "477800000", "totalCurrentLiabilities": "842500000", "otherNonCurrentLiabilities": "1484500000", "totalNonCurrentLiabilities": "4380000000", "cashAndShortTermInvestments": "441900000", "commonStockSharesOutstanding": "183800000", "intangibleAssetsExcludingGoodwill": "1500700000", "cashAndCashEquivalentsAtCarryingValue": "441900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "187300000", "capitalExpenditures": "79600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17900000", "cashflowFromInvestment": "-80600000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1157800000, "cost_of_revenue": 426600000, "gross_profit": 731200000, "ebit": 112200000, "ebitda": 178000000, "pretax_income": 52400000, "tax_provision": -9700000, "net_income": 62100000, "net_income_to_common": 62100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312500000, "total_current_assets": 1613100000, "total_assets": 9100400000, "short_term_debt": 134800000, "long_term_debt": null, "total_debt": 134800000, "total_liabilities": 5166900000, "total_equity": 3933500000, "shares_outstanding": 199600000, "goodwill_and_intangibles": 3490100000 }, "cash_flow": { "operating_cash_flow": 224700000, "capital_expenditure": 83900000, "free_cash_flow": 308600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233480, "ticker_id": 631, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112200000", "ebitda": "178000000", "netIncome": "62100000", "grossProfit": "731200000", "depreciation": "None", "totalRevenue": "1157800000", "costOfRevenue": "426600000", "interestIncome": "None", "incomeBeforeTax": "52400000", "interestExpense": "59800000", "operatingIncome": "108200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-9700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "623000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1992600000", "inventory": "647100000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9100400000", "longTermDebt": "None", "shortTermDebt": "134800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1497500000", "reportedCurrency": "None", "retainedEarnings": "1016100000", "totalLiabilities": "5166900000", "otherCurrentAssets": "174200000", "totalCurrentAssets": "1613100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7487299999", "currentAccountsPayable": "116400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5808000000", "totalShareholderEquity": "3933500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "473000000", "totalCurrentLiabilities": "837200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4329700000", "cashAndShortTermInvestments": "312500000", "commonStockSharesOutstanding": "199600000", "intangibleAssetsExcludingGoodwill": "1497500000", "cashAndCashEquivalentsAtCarryingValue": "312500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "49800000", "operatingCashflow": "224700000", "capitalExpenditures": "83900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59600000", "cashflowFromInvestment": "-84900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157800000, "cost_of_revenue": 426600000, "gross_profit": 731200000, "research_and_development": 27000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112200000, "depreciation_amortisation": 65800000, "ebitda": 178000000, "interest_expense": 59800000, "interest_income": null, "other_non_operating": null, "pretax_income": 52400000, "tax_provision": -9700000, "effective_tax_rate": null, "net_income": 62100000, "net_income_continuing_ops": null, "net_income_to_common": 62100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312500000, "short_term_investments": null, "net_receivables": 479300000, "inventory": 647100000, "other_current_assets": null, "total_current_assets": 1613100000, "net_ppe": null, "goodwill": 1992600000, "intangible_assets": 1497500000, "goodwill_and_intangibles": 3490100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7487299999, "total_assets": 9100400000, "short_term_debt": 134800000, "accounts_payable": 116400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4329700000, "total_liabilities": 5166900000, "total_debt": 134800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1016100000, "total_equity": 3933500000, "shares_outstanding": 199600000, "operating_cash_flow": 224700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59600000, "free_cash_flow": 308600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112200000", "ebitda": "178000000", "netIncome": "62100000", "grossProfit": "731200000", "depreciation": "None", "totalRevenue": "1157800000", "costOfRevenue": "426600000", "interestIncome": "None", "incomeBeforeTax": "52400000", "interestExpense": "59800000", "operatingIncome": "108200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-9700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "623000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1992600000", "inventory": "647100000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9100400000", "longTermDebt": "None", "shortTermDebt": "134800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1497500000", "reportedCurrency": "None", "retainedEarnings": "1016100000", "totalLiabilities": "5166900000", "otherCurrentAssets": "174200000", "totalCurrentAssets": "1613100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7487299999", "currentAccountsPayable": "116400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5808000000", "totalShareholderEquity": "3933500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "473000000", "totalCurrentLiabilities": "837200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4329700000", "cashAndShortTermInvestments": "312500000", "commonStockSharesOutstanding": "199600000", "intangibleAssetsExcludingGoodwill": "1497500000", "cashAndCashEquivalentsAtCarryingValue": "312500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "49800000", "operatingCashflow": "224700000", "capitalExpenditures": "83900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59600000", "cashflowFromInvestment": "-84900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1144200000, "cost_of_revenue": 456200000, "gross_profit": 688000000, "ebit": 73000000, "ebitda": 138400000, "pretax_income": 11500000, "tax_provision": 5000000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234600000, "total_current_assets": 1593200000, "total_assets": 9092000000, "short_term_debt": 140600000, "long_term_debt": null, "total_debt": 140600000, "total_liabilities": 5205000000, "total_equity": 3887000000, "shares_outstanding": 184400000, "goodwill_and_intangibles": 3493500000 }, "cash_flow": { "operating_cash_flow": -73300000, "capital_expenditure": 65400000, "free_cash_flow": -7900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233481, "ticker_id": 631, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73000000", "ebitda": "138400000", "netIncome": "6500000", "grossProfit": "688000000", "depreciation": "None", "totalRevenue": "1144200000", "costOfRevenue": "456200000", "interestIncome": "None", "incomeBeforeTax": "11500000", "interestExpense": "61500000", "operatingIncome": "71400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "616600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1992700000", "inventory": "702900000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9092000000", "longTermDebt": "None", "shortTermDebt": "140600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1500800000", "reportedCurrency": "None", "retainedEarnings": "954000000", "totalLiabilities": "5205000000", "otherCurrentAssets": "152400000", "totalCurrentAssets": "1593200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "503300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7498800000", "currentAccountsPayable": "133199999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5823800000", "totalShareholderEquity": "3887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432700000", "totalCurrentLiabilities": "875000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4330000000", "cashAndShortTermInvestments": "234600000", "commonStockSharesOutstanding": "184400000", "intangibleAssetsExcludingGoodwill": "1500800000", "cashAndCashEquivalentsAtCarryingValue": "234600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "79300000", "operatingCashflow": "-73300000", "capitalExpenditures": "65400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7300000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144200000, "cost_of_revenue": 456200000, "gross_profit": 688000000, "research_and_development": 23200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73000000, "depreciation_amortisation": 65400000, "ebitda": 138400000, "interest_expense": 61500000, "interest_income": null, "other_non_operating": null, "pretax_income": 11500000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 6500000, "net_income_continuing_ops": null, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234600000, "short_term_investments": null, "net_receivables": 503300000, "inventory": 702900000, "other_current_assets": null, "total_current_assets": 1593200000, "net_ppe": null, "goodwill": 1992700000, "intangible_assets": 1500800000, "goodwill_and_intangibles": 3493500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7498800000, "total_assets": 9092000000, "short_term_debt": 140600000, "accounts_payable": 133199999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 875000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4330000000, "total_liabilities": 5205000000, "total_debt": 140600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 954000000, "total_equity": 3887000000, "shares_outstanding": 184400000, "operating_cash_flow": -73300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7300000, "free_cash_flow": -7900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73000000", "ebitda": "138400000", "netIncome": "6500000", "grossProfit": "688000000", "depreciation": "None", "totalRevenue": "1144200000", "costOfRevenue": "456200000", "interestIncome": "None", "incomeBeforeTax": "11500000", "interestExpense": "61500000", "operatingIncome": "71400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "616600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1992700000", "inventory": "702900000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9092000000", "longTermDebt": "None", "shortTermDebt": "140600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1500800000", "reportedCurrency": "None", "retainedEarnings": "954000000", "totalLiabilities": "5205000000", "otherCurrentAssets": "152400000", "totalCurrentAssets": "1593200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "503300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7498800000", "currentAccountsPayable": "133199999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5823800000", "totalShareholderEquity": "3887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432700000", "totalCurrentLiabilities": "875000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4330000000", "cashAndShortTermInvestments": "234600000", "commonStockSharesOutstanding": "184400000", "intangibleAssetsExcludingGoodwill": "1500800000", "cashAndCashEquivalentsAtCarryingValue": "234600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "79300000", "operatingCashflow": "-73300000", "capitalExpenditures": "65400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7300000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 897100000, "cost_of_revenue": 309500000, "gross_profit": 587600000, "ebit": -23400000, "ebitda": 40600000, "pretax_income": -84300000, "tax_provision": -7200000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394300000, "total_current_assets": 1628100000, "total_assets": 9120600000, "short_term_debt": 142600000, "long_term_debt": null, "total_debt": 142600000, "total_liabilities": 5242400000, "total_equity": 3878200000, "shares_outstanding": 184400000, "goodwill_and_intangibles": 3465000000 }, "cash_flow": { "operating_cash_flow": 137000000, "capital_expenditure": 93300000, "free_cash_flow": 230300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233482, "ticker_id": 631, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23400000", "ebitda": "40600000", "netIncome": "-77100000", "grossProfit": "587600000", "depreciation": "None", "totalRevenue": "897100000", "costOfRevenue": "309500000", "interestIncome": "None", "incomeBeforeTax": "-84300000", "interestExpense": "60900000", "operatingIncome": "-7300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "594900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1988700000", "inventory": "794400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9120600000", "longTermDebt": "None", "shortTermDebt": "142600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1476300000", "reportedCurrency": "None", "retainedEarnings": "947500000", "totalLiabilities": "5242400000", "otherCurrentAssets": "103000000", "totalCurrentAssets": "1628100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7492500000", "currentAccountsPayable": "130699999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5795500000", "totalShareholderEquity": "3878200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "505600000", "totalCurrentLiabilities": "947600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4294799999", "cashAndShortTermInvestments": "394300000", "commonStockSharesOutstanding": "184400000", "intangibleAssetsExcludingGoodwill": "1476300000", "cashAndCashEquivalentsAtCarryingValue": "394300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-42600000", "operatingCashflow": "137000000", "capitalExpenditures": "93300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44400000", "cashflowFromInvestment": "-123000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 897100000, "cost_of_revenue": 309500000, "gross_profit": 587600000, "research_and_development": 34200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23400000, "depreciation_amortisation": 64000000, "ebitda": 40600000, "interest_expense": 60900000, "interest_income": null, "other_non_operating": null, "pretax_income": -84300000, "tax_provision": -7200000, "effective_tax_rate": null, "net_income": -77100000, "net_income_continuing_ops": null, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 394300000, "short_term_investments": null, "net_receivables": 336400000, "inventory": 794400000, "other_current_assets": null, "total_current_assets": 1628100000, "net_ppe": null, "goodwill": 1988700000, "intangible_assets": 1476300000, "goodwill_and_intangibles": 3465000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7492500000, "total_assets": 9120600000, "short_term_debt": 142600000, "accounts_payable": 130699999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 947600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4294799999, "total_liabilities": 5242400000, "total_debt": 142600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 947500000, "total_equity": 3878200000, "shares_outstanding": 184400000, "operating_cash_flow": 137000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44400000, "free_cash_flow": 230300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23400000", "ebitda": "40600000", "netIncome": "-77100000", "grossProfit": "587600000", "depreciation": "None", "totalRevenue": "897100000", "costOfRevenue": "309500000", "interestIncome": "None", "incomeBeforeTax": "-84300000", "interestExpense": "60900000", "operatingIncome": "-7300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "594900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1988700000", "inventory": "794400000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "9120600000", "longTermDebt": "None", "shortTermDebt": "142600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1476300000", "reportedCurrency": "None", "retainedEarnings": "947500000", "totalLiabilities": "5242400000", "otherCurrentAssets": "103000000", "totalCurrentAssets": "1628100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7492500000", "currentAccountsPayable": "130699999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5795500000", "totalShareholderEquity": "3878200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "505600000", "totalCurrentLiabilities": "947600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4294799999", "cashAndShortTermInvestments": "394300000", "commonStockSharesOutstanding": "184400000", "intangibleAssetsExcludingGoodwill": "1476300000", "cashAndCashEquivalentsAtCarryingValue": "394300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-42600000", "operatingCashflow": "137000000", "capitalExpenditures": "93300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44400000", "cashflowFromInvestment": "-123000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1040599999, "cost_of_revenue": 390100000, "gross_profit": 650500000, "ebit": 80900000, "ebitda": 141900000, "pretax_income": 26700000, "tax_provision": -3000000, "net_income": 29700000, "net_income_to_common": 29700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331000000, "total_current_assets": 1602700000, "total_assets": 8982000000, "short_term_debt": 162300000, "long_term_debt": null, "total_debt": 162300000, "total_liabilities": 5030100000, "total_equity": 3951900000, "shares_outstanding": 201200000, "goodwill_and_intangibles": 3476700000 }, "cash_flow": { "operating_cash_flow": 249500000, "capital_expenditure": 126100000, "free_cash_flow": 375600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233484, "ticker_id": 631, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80900000", "ebitda": "141900000", "netIncome": "29700000", "grossProfit": "650500000", "depreciation": "None", "totalRevenue": "1040599999", "costOfRevenue": "390100000", "interestIncome": "None", "incomeBeforeTax": "26700000", "interestExpense": "54200000", "operatingIncome": "76100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "574400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1983600000", "inventory": "736500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "8982000000", "longTermDebt": "None", "shortTermDebt": "162300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1493100000", "reportedCurrency": "None", "retainedEarnings": "1024599999", "totalLiabilities": "5030100000", "otherCurrentAssets": "170000000", "totalCurrentAssets": "1602700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7379300000", "currentAccountsPayable": "103100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5626100000", "totalShareholderEquity": "3951900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "427000000", "totalCurrentLiabilities": "909200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4120900000", "cashAndShortTermInvestments": "331000000", "commonStockSharesOutstanding": "201200000", "intangibleAssetsExcludingGoodwill": "1493100000", "cashAndCashEquivalentsAtCarryingValue": "331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "93800000", "operatingCashflow": "249500000", "capitalExpenditures": "126100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33700000", "cashflowFromInvestment": "-139200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1040599999, "cost_of_revenue": 390100000, "gross_profit": 650500000, "research_and_development": 22600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80900000, "depreciation_amortisation": 61000000, "ebitda": 141900000, "interest_expense": 54200000, "interest_income": null, "other_non_operating": null, "pretax_income": 26700000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": 29700000, "net_income_continuing_ops": null, "net_income_to_common": 29700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331000000, "short_term_investments": null, "net_receivables": 365200000, "inventory": 736500000, "other_current_assets": null, "total_current_assets": 1602700000, "net_ppe": null, "goodwill": 1983600000, "intangible_assets": 1493100000, "goodwill_and_intangibles": 3476700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7379300000, "total_assets": 8982000000, "short_term_debt": 162300000, "accounts_payable": 103100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 909200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4120900000, "total_liabilities": 5030100000, "total_debt": 162300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1024599999, "total_equity": 3951900000, "shares_outstanding": 201200000, "operating_cash_flow": 249500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33700000, "free_cash_flow": 375600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80900000", "ebitda": "141900000", "netIncome": "29700000", "grossProfit": "650500000", "depreciation": "None", "totalRevenue": "1040599999", "costOfRevenue": "390100000", "interestIncome": "None", "incomeBeforeTax": "26700000", "interestExpense": "54200000", "operatingIncome": "76100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "574400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1983600000", "inventory": "736500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "8982000000", "longTermDebt": "None", "shortTermDebt": "162300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1493100000", "reportedCurrency": "None", "retainedEarnings": "1024599999", "totalLiabilities": "5030100000", "otherCurrentAssets": "170000000", "totalCurrentAssets": "1602700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7379300000", "currentAccountsPayable": "103100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5626100000", "totalShareholderEquity": "3951900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "427000000", "totalCurrentLiabilities": "909200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4120900000", "cashAndShortTermInvestments": "331000000", "commonStockSharesOutstanding": "201200000", "intangibleAssetsExcludingGoodwill": "1493100000", "cashAndCashEquivalentsAtCarryingValue": "331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "93800000", "operatingCashflow": "249500000", "capitalExpenditures": "126100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33700000", "cashflowFromInvestment": "-139200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "income_statement": { "revenue": 1179700000, "cost_of_revenue": 446500000, "gross_profit": 733200000, "ebit": 122200000, "ebitda": 208800000, "pretax_income": 71600000, "tax_provision": -45800000, "net_income": 117400000, "net_income_to_common": 117400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192300000, "total_current_assets": 1657900000, "total_assets": 8964400000, "short_term_debt": 178400000, "long_term_debt": null, "total_debt": 178400000, "total_liabilities": 5031700000, "total_equity": 3932700000, "shares_outstanding": 201300000, "goodwill_and_intangibles": 3484600000 }, "cash_flow": { "operating_cash_flow": 130300000, "capital_expenditure": 141200000, "free_cash_flow": 271500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233485, "ticker_id": 631, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:45.018147+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122200000", "ebitda": "208800000", "netIncome": "117400000", "grossProfit": "733200000", "depreciation": "None", "totalRevenue": "1179700000", "costOfRevenue": "446500000", "interestIncome": "None", "incomeBeforeTax": "71600000", "interestExpense": "50600000", "operatingIncome": "118700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-45800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "614500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1984200000", "inventory": "839800000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "8964400000", "longTermDebt": "None", "shortTermDebt": "178400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1500400000", "reportedCurrency": "None", "retainedEarnings": "994900000", "totalLiabilities": "5031700000", "otherCurrentAssets": "171100000", "totalCurrentAssets": "1657900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "454700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7306500000", "currentAccountsPayable": "129500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5619800000", "totalShareholderEquity": "3932700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "454200000", "totalCurrentLiabilities": "932600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4099099999", "cashAndShortTermInvestments": "192300000", "commonStockSharesOutstanding": "201300000", "intangibleAssetsExcludingGoodwill": "1500400000", "cashAndCashEquivalentsAtCarryingValue": "192300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "81900000", "operatingCashflow": "130300000", "capitalExpenditures": "141200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24300000", "cashflowFromInvestment": "-140800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1179700000, "cost_of_revenue": 446500000, "gross_profit": 733200000, "research_and_development": 22000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122200000, "depreciation_amortisation": 86600000, "ebitda": 208800000, "interest_expense": 50600000, "interest_income": null, "other_non_operating": null, "pretax_income": 71600000, "tax_provision": -45800000, "effective_tax_rate": null, "net_income": 117400000, "net_income_continuing_ops": null, "net_income_to_common": 117400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192300000, "short_term_investments": null, "net_receivables": 454700000, "inventory": 839800000, "other_current_assets": null, "total_current_assets": 1657900000, "net_ppe": null, "goodwill": 1984200000, "intangible_assets": 1500400000, "goodwill_and_intangibles": 3484600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7306500000, "total_assets": 8964400000, "short_term_debt": 178400000, "accounts_payable": 129500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4099099999, "total_liabilities": 5031700000, "total_debt": 178400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 994900000, "total_equity": 3932700000, "shares_outstanding": 201300000, "operating_cash_flow": 130300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24300000, "free_cash_flow": 271500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122200000", "ebitda": "208800000", "netIncome": "117400000", "grossProfit": "733200000", "depreciation": "None", "totalRevenue": "1179700000", "costOfRevenue": "446500000", "interestIncome": "None", "incomeBeforeTax": "71600000", "interestExpense": "50600000", "operatingIncome": "118700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-45800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "614500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1984200000", "inventory": "839800000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "8964400000", "longTermDebt": "None", "shortTermDebt": "178400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1500400000", "reportedCurrency": "None", "retainedEarnings": "994900000", "totalLiabilities": "5031700000", "otherCurrentAssets": "171100000", "totalCurrentAssets": "1657900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "454700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7306500000", "currentAccountsPayable": "129500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5619800000", "totalShareholderEquity": "3932700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "454200000", "totalCurrentLiabilities": "932600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4099099999", "cashAndShortTermInvestments": "192300000", "commonStockSharesOutstanding": "201300000", "intangibleAssetsExcludingGoodwill": "1500400000", "cashAndCashEquivalentsAtCarryingValue": "192300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "81900000", "operatingCashflow": "130300000", "capitalExpenditures": "141200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24300000", "cashflowFromInvestment": "-140800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }