{ "ticker": { "uuid": "b7e0116d-b0dc-4fee-b3b5-630a56f5d3f6", "symbol": "NVST", "name": "Envista Holdings Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/b7e0116d-b0dc-4fee-b3b5-630a56f5d3f6/", "api_url": "https://sharemaestro.com/factors/api/tickers/b7e0116d-b0dc-4fee-b3b5-630a56f5d3f6/" }, "ticker_metadata": { "id": 2939, "uuid": "b7e0116d-b0dc-4fee-b3b5-630a56f5d3f6", "symbol": "NVST", "name": "Envista Holdings Corp", "asset_type": "equity", "market_cap": 3832242000, "stock_exchange_id": 3, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "Envista Holdings Corporation, develops, manufactures and markets dental products in the United States and internationally. The company is headquartered in Brea, 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": "b7e0116d-b0dc-4fee-b3b5-630a56f5d3f6", "symbol": "NVST", "name": "Envista Holdings Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/b7e0116d-b0dc-4fee-b3b5-630a56f5d3f6/", "api_url": "https://sharemaestro.com/factors/api/tickers/b7e0116d-b0dc-4fee-b3b5-630a56f5d3f6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.19, "value": 0.17, "quality": 0.29, "momentum": 0.74, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 23.1, "market_cap": 3843840000, "pe_ratio": 56.7775, "earnings_yield": 0.0176, "ebitda_to_ev": 0.0807, "shareholder_yield": 0, "roe": 0.022, "piotroski_f_score": 7, "momentum_12_1": 0.2942, "volatility_252d": 0.3835 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.227925+00:00", "batch_id": "" }, "size": { "price_close": 23.1, "market_cap": 3843840000, "market_cap_usd": 3843840000, "enterprise_value": 4238840000, "shares_outstanding": 166400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 56.7775, "pb_ratio": 1.2482, "ptbv_ratio": 44.3349, "ps_ratio": 1.3688, "pcf_ratio": 14.1266, "pfcf_ratio": 11.8637, "ev_ebitda": 12.3943, "ev_ebit": 16.6949, "ev_sales": 1.5095, "ev_fcf": 13.0828, "earnings_yield": 0.0176, "fcf_yield": 0.0764, "price_to_sales": 1.3688, "price_to_book": 1.2482, "price_to_cashflow": 14.1266, "ebitda_to_ev": 0.0807, "sales_yield": 0.6625 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5514, "operating_margin": 0.0904, "net_margin": 0.0241, "ebitda_margin": 0.1218, "fcf_margin": 0.1154, "roe": 0.022, "roa": 0.0121, "roic": 0.0247, "roc_greenblatt": null, "asset_turnover": 0.5034, "cash_conversion": 4.7858, "accruals_ratio": -0.0366, "sbc_to_revenue": 0.0011, "piotroski_f_score": 7, "altman_z_score": 1.7195, "earnings_stability_5y": 3.1237, "revenue_stability_5y": 0.1065, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2776, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8113, "net_debt_to_ebitda": 1.155, "debt_to_assets": 0.2649, "interest_coverage": 7.317, "current_ratio": 2.4397, "quick_ratio": 2.058, "net_debt": 395000000, "local_beta": 0.0022, "volatility_252d": 0.3835, "volatility_60d": 0.9352, "max_drawdown_12m": -0.2092, "risk_adjusted_momentum": 0.7671 }, "growth": { "revenue_growth_1y": 0.1215, "revenue_growth_3y_cagr": 0.0191, "revenue_growth_5y_cagr": 0.0711, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4218, "eps_growth_5y_cagr": 0.0713, "fcf_growth_1y": -0.0037, "book_value_growth_1y": 0.0772, "revenue_growth": 0.1215, "earnings_growth": null }, "momentum": { "price_return_1m": -0.047, "price_return_3m": -0.14, "price_return_6m": 0.1419, "price_return_9m": 0.084, "price_return_12m": 0.2333, "price_return_12m_ex1m": 0.2942, "momentum_6m": 0.1419, "momentum_12m": 0.2333, "momentum_12_1": 0.2942, "distance_from_52w_high": -0.2092, "distance_from_52w_low": 0.252, "relative_strength": 0.1334 }, "raw_ttm": { "revenue_ttm": 2808100000, "gross_profit_ttm": 1548500000, "ebit_ttm": 253900000, "ebitda_ttm": 342000000, "net_income_ttm": 67700000, "eps_diluted_ttm": 0.4069, "operating_cash_flow_ttm": 272100000, "capital_expenditure_ttm": 51900000, "fcf_ttm": 324000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 34700000, "cash_and_equivalents": 1082800000, "total_current_assets": 1919100000, "total_current_liabilities": 786600000, "net_ppe": null, "total_assets": 5578000000, "total_debt": 1477800000, "total_equity": 3079500000, "net_working_capital": 88400000, "book_value_per_share": 18.5066, "retained_earnings": -401700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 86700000, "tangible_book_per_share": 0.521 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 87, "rank_pb": 30, "rank_ptbv": 96, "rank_ps": 36, "rank_pcf": 62, "rank_ev_ebitda": 52, "rank_ev_ebit": 61, "rank_earnings_yield": 87, "rank_fcf_yield": 52, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 67, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 39, "rank_fcf_margin": 66, "rank_piotroski": 17, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 59, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 40 }, "composites": { "value_composite": 83, "quality_composite": 71, "momentum_composite": 26, "growth_composite": 31, "yield_composite": 90, "svqf_composite": 94, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.222, "os_score": 0.19, "value_percentile": 0.17, "quality_percentile": 0.29, "momentum_percentile": 0.74, "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": 25, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4051, "ticker_id": 2939, "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": "2026-06-07T06:52:57.227925+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.1, "market_cap": 3843840000, "market_cap_usd": 3843840000, "enterprise_value": 4238840000, "shares_outstanding": 166400000, "fx_rate_to_usd": null, "pe_ratio": 56.77754801, "pb_ratio": 1.24820263, "ptbv_ratio": 44.3349481, "ps_ratio": 1.36884014, "pcf_ratio": 14.12657111, "pfcf_ratio": 11.8637037, "ev_ebitda": 12.39426901, "ev_ebit": 16.69491926, "ev_sales": 1.50950465, "ev_fcf": 13.08283951, "earnings_yield": 0.0176126, "fcf_yield": 0.07643601, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55144048, "operating_margin": 0.09041701, "net_margin": 0.02410883, "ebitda_margin": 0.12179053, "fcf_margin": 0.11538051, "roe": 0.02198409, "roa": 0.01213697, "roic": 0.0246866, "roc_greenblatt": null, "asset_turnover": 0.50342417, "cash_conversion": 4.78581979, "accruals_ratio": -0.03664396, "sbc_to_revenue": 0.00110395, "debt_to_equity": 0.81133301, "net_debt_to_ebitda": 1.15497076, "debt_to_assets": 0.26493367, "interest_coverage": 7.31700288, "current_ratio": 2.43974066, "quick_ratio": 2.05797101, "net_debt": 395000000, "revenue_growth_1y": 0.12149047, "revenue_growth_3y_cagr": 0.01914509, "revenue_growth_5y_cagr": 0.07109222, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4217651, "eps_growth_5y_cagr": 0.07134841, "fcf_growth_1y": -0.00369004, "book_value_growth_1y": 0.0772033, "piotroski_f_score": 7, "altman_z_score": 1.71952399, "earnings_stability_5y": 3.123721, "revenue_stability_5y": 0.106507, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0470297, "price_return_3m": -0.13998511, "price_return_6m": 0.14186851, "price_return_9m": 0.08399812, "price_return_12m": 0.23331554, "price_return_12m_ex1m": 0.29418046, "distance_from_52w_high": -0.20917494, "distance_from_52w_low": 0.25203252, "relative_strength": 0.13335196, "local_beta": 0.0022, "volatility_252d": 0.383479, "volatility_60d": 0.935201, "max_drawdown_12m": -0.20917494, "revenue_ttm": 2808100000, "gross_profit_ttm": 1548500000, "ebit_ttm": 253900000, "ebitda_ttm": 342000000, "net_income_ttm": 67700000, "eps_diluted_ttm": 0.40685096, "operating_cash_flow_ttm": 272100000, "capital_expenditure_ttm": 51900000, "fcf_ttm": 324000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 34700000, "cash_and_equivalents": 1082800000, "total_current_assets": 1919100000, "total_current_liabilities": 786600000, "net_ppe": null, "total_assets": 5578000000, "total_debt": 1477800000, "total_equity": 3079500000, "net_working_capital": 88400000, "book_value_per_share": 18.50661058, "retained_earnings": -401700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 86700000, "tangible_book_per_share": 0.52103365, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 87, "rank_pb": 30, "rank_ptbv": 96, "rank_ps": 36, "rank_pcf": 62, "rank_ev_ebitda": 52, "rank_ev_ebit": 61, "rank_earnings_yield": 87, "rank_fcf_yield": 52, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 67, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 39, "rank_fcf_margin": 66, "rank_piotroski": 17, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 59, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 40, "value_composite": 83, "quality_composite": 71, "momentum_composite": 26, "growth_composite": 31, "yield_composite": 90, "svqf_composite": 94, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.1, "os": 0.19, "value": 0.17, "quality": 0.29, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 56.7775, "earnings_yield": 0.0176, "shareholder_yield": 0, "roe": 0.022, "momentum_12_1": 0.2942, "complete_fields": { "id": 4051, "ticker_id": 2939, "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": "2026-06-07T06:52:57.227925+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.1, "market_cap": 3843840000, "market_cap_usd": 3843840000, "enterprise_value": 4238840000, "shares_outstanding": 166400000, "fx_rate_to_usd": null, "pe_ratio": 56.77754801, "pb_ratio": 1.24820263, "ptbv_ratio": 44.3349481, "ps_ratio": 1.36884014, "pcf_ratio": 14.12657111, "pfcf_ratio": 11.8637037, "ev_ebitda": 12.39426901, "ev_ebit": 16.69491926, "ev_sales": 1.50950465, "ev_fcf": 13.08283951, "earnings_yield": 0.0176126, "fcf_yield": 0.07643601, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55144048, "operating_margin": 0.09041701, "net_margin": 0.02410883, "ebitda_margin": 0.12179053, "fcf_margin": 0.11538051, "roe": 0.02198409, "roa": 0.01213697, "roic": 0.0246866, "roc_greenblatt": null, "asset_turnover": 0.50342417, "cash_conversion": 4.78581979, "accruals_ratio": -0.03664396, "sbc_to_revenue": 0.00110395, "debt_to_equity": 0.81133301, "net_debt_to_ebitda": 1.15497076, "debt_to_assets": 0.26493367, "interest_coverage": 7.31700288, "current_ratio": 2.43974066, "quick_ratio": 2.05797101, "net_debt": 395000000, "revenue_growth_1y": 0.12149047, "revenue_growth_3y_cagr": 0.01914509, "revenue_growth_5y_cagr": 0.07109222, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4217651, "eps_growth_5y_cagr": 0.07134841, "fcf_growth_1y": -0.00369004, "book_value_growth_1y": 0.0772033, "piotroski_f_score": 7, "altman_z_score": 1.71952399, "earnings_stability_5y": 3.123721, "revenue_stability_5y": 0.106507, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0470297, "price_return_3m": -0.13998511, "price_return_6m": 0.14186851, "price_return_9m": 0.08399812, "price_return_12m": 0.23331554, "price_return_12m_ex1m": 0.29418046, "distance_from_52w_high": -0.20917494, "distance_from_52w_low": 0.25203252, "relative_strength": 0.13335196, "local_beta": 0.0022, "volatility_252d": 0.383479, "volatility_60d": 0.935201, "max_drawdown_12m": -0.20917494, "revenue_ttm": 2808100000, "gross_profit_ttm": 1548500000, "ebit_ttm": 253900000, "ebitda_ttm": 342000000, "net_income_ttm": 67700000, "eps_diluted_ttm": 0.40685096, "operating_cash_flow_ttm": 272100000, "capital_expenditure_ttm": 51900000, "fcf_ttm": 324000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 34700000, "cash_and_equivalents": 1082800000, "total_current_assets": 1919100000, "total_current_liabilities": 786600000, "net_ppe": null, "total_assets": 5578000000, "total_debt": 1477800000, "total_equity": 3079500000, "net_working_capital": 88400000, "book_value_per_share": 18.50661058, "retained_earnings": -401700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 86700000, "tangible_book_per_share": 0.52103365, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 87, "rank_pb": 30, "rank_ptbv": 96, "rank_ps": 36, "rank_pcf": 62, "rank_ev_ebitda": 52, "rank_ev_ebit": 61, "rank_earnings_yield": 87, "rank_fcf_yield": 52, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 67, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 39, "rank_fcf_margin": 66, "rank_piotroski": 17, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 59, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 40, "value_composite": 83, "quality_composite": 71, "momentum_composite": 26, "growth_composite": 31, "yield_composite": 90, "svqf_composite": 94, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 2719500000, "cost_of_revenue": 1223200000, "gross_profit": 1496300000, "ebit": 225700000, "ebitda": 341700000, "pretax_income": 177200000, "tax_provision": 130199999, "net_income": 47000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1211700000, "total_current_assets": 2026600000, "total_assets": 5679000000, "short_term_debt": 39000000, "long_term_debt": 1448300000, "total_debt": 1487300000, "total_liabilities": 2572700000, "total_equity": 3106300000, "shares_outstanding": 169200000, "goodwill_and_intangibles": 2985400000 }, "cash_flow": { "operating_cash_flow": 275700000, "capital_expenditure": 45300000, "free_cash_flow": 321000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307143, "ticker_id": 2939, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225700000", "ebitda": "341700000", "netIncome": "47000000", "grossProfit": "1496300000", "depreciation": "None", "totalRevenue": "2719500000", "costOfRevenue": "1223200000", "interestIncome": "None", "incomeBeforeTax": "177200000", "interestExpense": "36600000", "operatingIncome": "225700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "130199999", "reportedCurrency": "USD", "netInterestIncome": "-36600000", "nonInterestIncome": "None", "operatingExpenses": "1270600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1223200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116000000", "sellingGeneralAndAdministrative": "1136900000", "netIncomeFromContinuingOperations": "47000000" }, "balance": { "goodwill": "2358200000", "inventory": "288100000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "1448300000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "627200000", "reportedCurrency": "USD", "retainedEarnings": "-440400000", "totalLiabilities": "2572700000", "otherCurrentAssets": "97200000", "totalCurrentAssets": "2026600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652400000", "currentAccountsPayable": "191600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1708100000", "totalShareholderEquity": "3106300000", "capitalLeaseObligations": "149400000", "otherCurrentLiabilities": "622000000", "totalCurrentLiabilities": "852600000", "otherNonCurrentLiabilities": "12000000", "totalNonCurrentLiabilities": "1720100000", "cashAndShortTermInvestments": "1211700000", "commonStockSharesOutstanding": "169200000", "intangibleAssetsExcludingGoodwill": "627200000", "cashAndCashEquivalentsAtCarryingValue": "1211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29100000", "operatingCashflow": "275700000", "capitalExpenditures": "45300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170900000", "cashflowFromInvestment": "-51100000", "stockBasedCompensation": "37600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2719500000, "cost_of_revenue": 1223200000, "gross_profit": 1496300000, "research_and_development": 114000000, "selling_general_admin": 1136900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225700000, "depreciation_amortisation": 116000000, "ebitda": 341700000, "interest_expense": 36600000, "interest_income": null, "other_non_operating": null, "pretax_income": 177200000, "tax_provision": 130199999, "effective_tax_rate": null, "net_income": 47000000, "net_income_continuing_ops": 47000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1211700000, "short_term_investments": null, "net_receivables": 429600000, "inventory": 288100000, "other_current_assets": null, "total_current_assets": 2026600000, "net_ppe": null, "goodwill": 2358200000, "intangible_assets": 627200000, "goodwill_and_intangibles": 2985400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3652400000, "total_assets": 5679000000, "short_term_debt": 39000000, "accounts_payable": 191600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852600000, "long_term_debt": 1448300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1720100000, "total_liabilities": 2572700000, "total_debt": 1487300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -440400000, "total_equity": 3106300000, "shares_outstanding": 169200000, "operating_cash_flow": 275700000, "stock_based_compensation": 37600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170900000, "free_cash_flow": 321000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225700000", "ebitda": "341700000", "netIncome": "47000000", "grossProfit": "1496300000", "depreciation": "None", "totalRevenue": "2719500000", "costOfRevenue": "1223200000", "interestIncome": "None", "incomeBeforeTax": "177200000", "interestExpense": "36600000", "operatingIncome": "225700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "130199999", "reportedCurrency": "USD", "netInterestIncome": "-36600000", "nonInterestIncome": "None", "operatingExpenses": "1270600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1223200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116000000", "sellingGeneralAndAdministrative": "1136900000", "netIncomeFromContinuingOperations": "47000000" }, "balance": { "goodwill": "2358200000", "inventory": "288100000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "1448300000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "627200000", "reportedCurrency": "USD", "retainedEarnings": "-440400000", "totalLiabilities": "2572700000", "otherCurrentAssets": "97200000", "totalCurrentAssets": "2026600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652400000", "currentAccountsPayable": "191600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1708100000", "totalShareholderEquity": "3106300000", "capitalLeaseObligations": "149400000", "otherCurrentLiabilities": "622000000", "totalCurrentLiabilities": "852600000", "otherNonCurrentLiabilities": "12000000", "totalNonCurrentLiabilities": "1720100000", "cashAndShortTermInvestments": "1211700000", "commonStockSharesOutstanding": "169200000", "intangibleAssetsExcludingGoodwill": "627200000", "cashAndCashEquivalentsAtCarryingValue": "1211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29100000", "operatingCashflow": "275700000", "capitalExpenditures": "45300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170900000", "cashflowFromInvestment": "-51100000", "stockBasedCompensation": "37600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 2510600000, "cost_of_revenue": 1119000000, "gross_profit": 1391600000, "ebit": 156400000, "ebitda": 279500000, "pretax_income": -1084700000, "tax_provision": 33900000, "net_income": -1118600000, "net_income_to_common": -1118600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1069100000, "total_current_assets": 1788300000, "total_assets": 5350500000, "short_term_debt": 150500000, "long_term_debt": 1278300000, "total_debt": 1428800000, "total_liabilities": 2415700000, "total_equity": 2934800000, "shares_outstanding": 172200000, "goodwill_and_intangibles": 2911800000 }, "cash_flow": { "operating_cash_flow": 336500000, "capital_expenditure": 33800000, "free_cash_flow": 370300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307148, "ticker_id": 2939, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156400000", "ebitda": "279500000", "netIncome": "-1118600000", "grossProfit": "1391600000", "depreciation": "None", "totalRevenue": "2510600000", "costOfRevenue": "1119000000", "interestIncome": "None", "incomeBeforeTax": "-1084700000", "interestExpense": "46400000", "operatingIncome": "-1038200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33900000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "2429800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123100000", "sellingGeneralAndAdministrative": "1136400000", "netIncomeFromContinuingOperations": "-1118600000" }, "balance": { "goodwill": "2261900000", "inventory": "241000000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5350500000", "longTermDebt": "1278300000", "shortTermDebt": "150500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649900000", "reportedCurrency": "USD", "retainedEarnings": "-487400000", "totalLiabilities": "2415700000", "otherCurrentAssets": "115200000", "totalCurrentAssets": "1788300000", "currentLongTermDebt": "116000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3562200000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1547700000", "totalShareholderEquity": "2934800000", "capitalLeaseObligations": "153400000", "otherCurrentLiabilities": "348800000", "totalCurrentLiabilities": "878700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "1537000000", "cashAndShortTermInvestments": "1069100000", "commonStockSharesOutstanding": "172200000", "intangibleAssetsExcludingGoodwill": "649900000", "cashAndCashEquivalentsAtCarryingValue": "1069100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1118600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "336500000", "capitalExpenditures": "33800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103700000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "35300000", "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": "154500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2510600000, "cost_of_revenue": 1119000000, "gross_profit": 1391600000, "research_and_development": 99100000, "selling_general_admin": 1136400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156400000, "depreciation_amortisation": 123100000, "ebitda": 279500000, "interest_expense": 46400000, "interest_income": null, "other_non_operating": null, "pretax_income": -1084700000, "tax_provision": 33900000, "effective_tax_rate": null, "net_income": -1118600000, "net_income_continuing_ops": -1118600000, "net_income_to_common": -1118600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1069100000, "short_term_investments": null, "net_receivables": 363000000, "inventory": 241000000, "other_current_assets": null, "total_current_assets": 1788300000, "net_ppe": null, "goodwill": 2261900000, "intangible_assets": 649900000, "goodwill_and_intangibles": 2911800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3562200000, "total_assets": 5350500000, "short_term_debt": 150500000, "accounts_payable": 174600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878700000, "long_term_debt": 1278300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1537000000, "total_liabilities": 2415700000, "total_debt": 1428800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -487400000, "total_equity": 2934800000, "shares_outstanding": 172200000, "operating_cash_flow": 336500000, "stock_based_compensation": 35300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103700000, "free_cash_flow": 370300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156400000", "ebitda": "279500000", "netIncome": "-1118600000", "grossProfit": "1391600000", "depreciation": "None", "totalRevenue": "2510600000", "costOfRevenue": "1119000000", "interestIncome": "None", "incomeBeforeTax": "-1084700000", "interestExpense": "46400000", "operatingIncome": "-1038200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33900000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "2429800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123100000", "sellingGeneralAndAdministrative": "1136400000", "netIncomeFromContinuingOperations": "-1118600000" }, "balance": { "goodwill": "2261900000", "inventory": "241000000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5350500000", "longTermDebt": "1278300000", "shortTermDebt": "150500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649900000", "reportedCurrency": "USD", "retainedEarnings": "-487400000", "totalLiabilities": "2415700000", "otherCurrentAssets": "115200000", "totalCurrentAssets": "1788300000", "currentLongTermDebt": "116000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3562200000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1547700000", "totalShareholderEquity": "2934800000", "capitalLeaseObligations": "153400000", "otherCurrentLiabilities": "348800000", "totalCurrentLiabilities": "878700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "1537000000", "cashAndShortTermInvestments": "1069100000", "commonStockSharesOutstanding": "172200000", "intangibleAssetsExcludingGoodwill": "649900000", "cashAndCashEquivalentsAtCarryingValue": "1069100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1118600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "336500000", "capitalExpenditures": "33800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103700000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "35300000", "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": "154500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 2566500000, "cost_of_revenue": 2252000000, "gross_profit": 1440500000, "ebit": 31500000, "ebitda": 31500000, "pretax_income": -54900000, "tax_provision": 45300000, "net_income": -100200000, "net_income_to_common": -100200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940000000, "total_current_assets": 1743700000, "total_assets": 6605100000, "short_term_debt": 145600000, "long_term_debt": 1398100000, "total_debt": 1543700000, "total_liabilities": 2431200000, "total_equity": 4173900000, "shares_outstanding": 166900000, "goodwill_and_intangibles": 4246200000 }, "cash_flow": { "operating_cash_flow": 275700000, "capital_expenditure": 58200000, "free_cash_flow": 333900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307153, "ticker_id": 2939, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31500000", "ebitda": "31500000", "netIncome": "-100200000", "grossProfit": "1440500000", "depreciation": "None", "totalRevenue": "2566500000", "costOfRevenue": "2252000000", "interestIncome": "None", "incomeBeforeTax": "-54900000", "interestExpense": "63400000", "operatingIncome": "31500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45300000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "1150700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2252000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162600000", "sellingGeneralAndAdministrative": "1050300000", "netIncomeFromContinuingOperations": "190700000" }, "balance": { "goodwill": "3292200000", "inventory": "258800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6605100000", "longTermDebt": "1398100000", "shortTermDebt": "145600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "954000000", "reportedCurrency": "USD", "retainedEarnings": "631200000", "totalLiabilities": "2431200000", "otherCurrentAssets": "137400000", "totalCurrentAssets": "1743700000", "currentLongTermDebt": "115300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861400000", "currentAccountsPayable": "179500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653600000", "totalShareholderEquity": "4173900000", "capitalLeaseObligations": "140200000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "780800000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "1650400000", "cashAndShortTermInvestments": "940000000", "commonStockSharesOutstanding": "166900000", "intangibleAssetsExcludingGoodwill": "954000000", "cashAndCashEquivalentsAtCarryingValue": "940000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "35100000", "operatingCashflow": "275700000", "capitalExpenditures": "58200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118900000", "cashflowFromInvestment": "-62400000", "stockBasedCompensation": "30700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2566500000, "cost_of_revenue": 2252000000, "gross_profit": 1440500000, "research_and_development": 93800000, "selling_general_admin": 1050300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31500000, "depreciation_amortisation": 162600000, "ebitda": 31500000, "interest_expense": 63400000, "interest_income": null, "other_non_operating": null, "pretax_income": -54900000, "tax_provision": 45300000, "effective_tax_rate": null, "net_income": -100200000, "net_income_continuing_ops": 190700000, "net_income_to_common": -100200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 940000000, "short_term_investments": null, "net_receivables": 407500000, "inventory": 258800000, "other_current_assets": null, "total_current_assets": 1743700000, "net_ppe": null, "goodwill": 3292200000, "intangible_assets": 954000000, "goodwill_and_intangibles": 4246200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4861400000, "total_assets": 6605100000, "short_term_debt": 145600000, "accounts_payable": 179500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 780800000, "long_term_debt": 1398100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1650400000, "total_liabilities": 2431200000, "total_debt": 1543700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 631200000, "total_equity": 4173900000, "shares_outstanding": 166900000, "operating_cash_flow": 275700000, "stock_based_compensation": 30700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118900000, "free_cash_flow": 333900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31500000", "ebitda": "31500000", "netIncome": "-100200000", "grossProfit": "1440500000", "depreciation": "None", "totalRevenue": "2566500000", "costOfRevenue": "2252000000", "interestIncome": "None", "incomeBeforeTax": "-54900000", "interestExpense": "63400000", "operatingIncome": "31500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45300000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "1150700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2252000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162600000", "sellingGeneralAndAdministrative": "1050300000", "netIncomeFromContinuingOperations": "190700000" }, "balance": { "goodwill": "3292200000", "inventory": "258800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6605100000", "longTermDebt": "1398100000", "shortTermDebt": "145600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "954000000", "reportedCurrency": "USD", "retainedEarnings": "631200000", "totalLiabilities": "2431200000", "otherCurrentAssets": "137400000", "totalCurrentAssets": "1743700000", "currentLongTermDebt": "115300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861400000", "currentAccountsPayable": "179500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653600000", "totalShareholderEquity": "4173900000", "capitalLeaseObligations": "140200000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "780800000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "1650400000", "cashAndShortTermInvestments": "940000000", "commonStockSharesOutstanding": "166900000", "intangibleAssetsExcludingGoodwill": "954000000", "cashAndCashEquivalentsAtCarryingValue": "940000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "35100000", "operatingCashflow": "275700000", "capitalExpenditures": "58200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118900000", "cashflowFromInvestment": "-62400000", "stockBasedCompensation": "30700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 2569100000, "cost_of_revenue": 1080700000, "gross_profit": 1488400000, "ebit": 359900000, "ebitda": 497700000, "pretax_income": 283900000, "tax_provision": 45900000, "net_income": 243100000, "net_income_to_common": 243100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606900000, "total_current_assets": 1424600000, "total_assets": 6587000000, "short_term_debt": 537000000, "long_term_debt": 870700000, "total_debt": 1407700000, "total_liabilities": 2380100000, "total_equity": 4206900000, "shares_outstanding": 177600000, "goodwill_and_intangibles": 4583300000 }, "cash_flow": { "operating_cash_flow": 182700000, "capital_expenditure": 75700000, "free_cash_flow": 258400000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307158, "ticker_id": 2939, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359900000", "ebitda": "497700000", "netIncome": "243100000", "grossProfit": "1488400000", "depreciation": "None", "totalRevenue": "2569100000", "costOfRevenue": "1080700000", "interestIncome": "None", "incomeBeforeTax": "283900000", "interestExpense": "38400000", "operatingIncome": "319200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45900000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "1169200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100100000", "otherNonOperatingIncome": "3100000", "costofGoodsAndServicesSold": "1080700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137800000", "sellingGeneralAndAdministrative": "1055500000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "3496600000", "inventory": "300800000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6587000000", "longTermDebt": "870700000", "shortTermDebt": "537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1086700000", "reportedCurrency": "USD", "retainedEarnings": "731400000", "totalLiabilities": "2380100000", "otherCurrentAssets": "123400000", "totalCurrentAssets": "1424600000", "currentLongTermDebt": "510000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5162400000", "currentAccountsPayable": "228300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293600000", "shortLongTermDebtTotal": "1529100000", "totalShareholderEquity": "4206900000", "capitalLeaseObligations": "148400000", "otherCurrentLiabilities": "350400000", "totalCurrentLiabilities": "1236700000", "otherNonCurrentLiabilities": "151300000", "totalNonCurrentLiabilities": "1143400000", "cashAndShortTermInvestments": "606900000", "commonStockSharesOutstanding": "177600000", "intangibleAssetsExcludingGoodwill": "1086700000", "cashAndCashEquivalentsAtCarryingValue": "606900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243100000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-39900000", "operatingCashflow": "182700000", "capitalExpenditures": "75700000", "changeInReceivables": "-71000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12500000", "cashflowFromInvestment": "-657300000", "stockBasedCompensation": "30500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-462100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2569100000, "cost_of_revenue": 1080700000, "gross_profit": 1488400000, "research_and_development": 100100000, "selling_general_admin": 1055500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359900000, "depreciation_amortisation": 137800000, "ebitda": 497700000, "interest_expense": 38400000, "interest_income": null, "other_non_operating": null, "pretax_income": 283900000, "tax_provision": 45900000, "effective_tax_rate": null, "net_income": 243100000, "net_income_continuing_ops": 238000000, "net_income_to_common": 243100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606900000, "short_term_investments": null, "net_receivables": 393500000, "inventory": 300800000, "other_current_assets": null, "total_current_assets": 1424600000, "net_ppe": null, "goodwill": 3496600000, "intangible_assets": 1086700000, "goodwill_and_intangibles": 4583300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5162400000, "total_assets": 6587000000, "short_term_debt": 537000000, "accounts_payable": 228300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1236700000, "long_term_debt": 870700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1143400000, "total_liabilities": 2380100000, "total_debt": 1407700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 731400000, "total_equity": 4206900000, "shares_outstanding": 177600000, "operating_cash_flow": 182700000, "stock_based_compensation": 30500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -657300000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12500000, "free_cash_flow": 258400000, "net_change_in_cash": -462100000 }, "raw_data": { "income": { "ebit": "359900000", "ebitda": "497700000", "netIncome": "243100000", "grossProfit": "1488400000", "depreciation": "None", "totalRevenue": "2569100000", "costOfRevenue": "1080700000", "interestIncome": "None", "incomeBeforeTax": "283900000", "interestExpense": "38400000", "operatingIncome": "319200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45900000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "1169200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100100000", "otherNonOperatingIncome": "3100000", "costofGoodsAndServicesSold": "1080700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137800000", "sellingGeneralAndAdministrative": "1055500000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "3496600000", "inventory": "300800000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6587000000", "longTermDebt": "870700000", "shortTermDebt": "537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1086700000", "reportedCurrency": "USD", "retainedEarnings": "731400000", "totalLiabilities": "2380100000", "otherCurrentAssets": "123400000", "totalCurrentAssets": "1424600000", "currentLongTermDebt": "510000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5162400000", "currentAccountsPayable": "228300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293600000", "shortLongTermDebtTotal": "1529100000", "totalShareholderEquity": "4206900000", "capitalLeaseObligations": "148400000", "otherCurrentLiabilities": "350400000", "totalCurrentLiabilities": "1236700000", "otherNonCurrentLiabilities": "151300000", "totalNonCurrentLiabilities": "1143400000", "cashAndShortTermInvestments": "606900000", "commonStockSharesOutstanding": "177600000", "intangibleAssetsExcludingGoodwill": "1086700000", "cashAndCashEquivalentsAtCarryingValue": "606900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243100000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-39900000", "operatingCashflow": "182700000", "capitalExpenditures": "75700000", "changeInReceivables": "-71000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12500000", "cashflowFromInvestment": "-657300000", "stockBasedCompensation": "30500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-462100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 2508900000, "cost_of_revenue": 1046500000, "gross_profit": 1462400000, "ebit": 372400000, "ebitda": 496000000, "pretax_income": 254500000, "tax_provision": -9000000, "net_income": 340500000, "net_income_to_common": 340500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1073600000, "total_current_assets": 1835800000, "total_assets": 6574200000, "short_term_debt": 479800000, "long_term_debt": 883400000, "total_debt": 1363200000, "total_liabilities": 2516200000, "total_equity": 4057600000, "shares_outstanding": 177600000, "goodwill_and_intangibles": 4178400000 }, "cash_flow": { "operating_cash_flow": 361600000, "capital_expenditure": 54700000, "free_cash_flow": 416300000, "dividends_paid": 12300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307163, "ticker_id": 2939, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "372400000", "ebitda": "496000000", "netIncome": "340500000", "grossProfit": "1462400000", "depreciation": "None", "totalRevenue": "2508900000", "costOfRevenue": "1046500000", "interestIncome": "None", "incomeBeforeTax": "254500000", "interestExpense": "54100000", "operatingIncome": "306200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "1156200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100500000", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "1046500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123600000", "sellingGeneralAndAdministrative": "1019800000", "netIncomeFromContinuingOperations": "263500000" }, "balance": { "goodwill": "3132000000", "inventory": "263800000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6574200000", "longTermDebt": "883400000", "shortTermDebt": "479800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1046400000", "reportedCurrency": "USD", "retainedEarnings": "466900000", "totalLiabilities": "2516200000", "otherCurrentAssets": "166500000", "totalCurrentAssets": "1835800000", "currentLongTermDebt": "432400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4738400000", "currentAccountsPayable": "185800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "392200000", "shortLongTermDebtTotal": "1483600000", "totalShareholderEquity": "4057600000", "capitalLeaseObligations": "144100000", "otherCurrentLiabilities": "434000000", "totalCurrentLiabilities": "1207800000", "otherNonCurrentLiabilities": "304600000", "totalNonCurrentLiabilities": "1308400000", "cashAndShortTermInvestments": "1073600000", "commonStockSharesOutstanding": "177600000", "intangibleAssetsExcludingGoodwill": "1046400000", "cashAndCashEquivalentsAtCarryingValue": "1073600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340500000", "profitLoss": "None", "dividendPayout": "12300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "361600000", "capitalExpenditures": "54700000", "changeInReceivables": "-43200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465600000", "cashflowFromInvestment": "262700000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "158700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2508900000, "cost_of_revenue": 1046500000, "gross_profit": 1462400000, "research_and_development": 100500000, "selling_general_admin": 1019800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 372400000, "depreciation_amortisation": 123600000, "ebitda": 496000000, "interest_expense": 54100000, "interest_income": null, "other_non_operating": null, "pretax_income": 254500000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 340500000, "net_income_continuing_ops": 263500000, "net_income_to_common": 340500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1073600000, "short_term_investments": null, "net_receivables": 331900000, "inventory": 263800000, "other_current_assets": null, "total_current_assets": 1835800000, "net_ppe": null, "goodwill": 3132000000, "intangible_assets": 1046400000, "goodwill_and_intangibles": 4178400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4738400000, "total_assets": 6574200000, "short_term_debt": 479800000, "accounts_payable": 185800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1207800000, "long_term_debt": 883400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308400000, "total_liabilities": 2516200000, "total_debt": 1363200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 466900000, "total_equity": 4057600000, "shares_outstanding": 177600000, "operating_cash_flow": 361600000, "stock_based_compensation": 28200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 262700000, "dividends_paid": 12300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -465600000, "free_cash_flow": 416300000, "net_change_in_cash": 158700000 }, "raw_data": { "income": { "ebit": "372400000", "ebitda": "496000000", "netIncome": "340500000", "grossProfit": "1462400000", "depreciation": "None", "totalRevenue": "2508900000", "costOfRevenue": "1046500000", "interestIncome": "None", "incomeBeforeTax": "254500000", "interestExpense": "54100000", "operatingIncome": "306200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "1156200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100500000", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "1046500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123600000", "sellingGeneralAndAdministrative": "1019800000", "netIncomeFromContinuingOperations": "263500000" }, "balance": { "goodwill": "3132000000", "inventory": "263800000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6574200000", "longTermDebt": "883400000", "shortTermDebt": "479800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1046400000", "reportedCurrency": "USD", "retainedEarnings": "466900000", "totalLiabilities": "2516200000", "otherCurrentAssets": "166500000", "totalCurrentAssets": "1835800000", "currentLongTermDebt": "432400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4738400000", "currentAccountsPayable": "185800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "392200000", "shortLongTermDebtTotal": "1483600000", "totalShareholderEquity": "4057600000", "capitalLeaseObligations": "144100000", "otherCurrentLiabilities": "434000000", "totalCurrentLiabilities": "1207800000", "otherNonCurrentLiabilities": "304600000", "totalNonCurrentLiabilities": "1308400000", "cashAndShortTermInvestments": "1073600000", "commonStockSharesOutstanding": "177600000", "intangibleAssetsExcludingGoodwill": "1046400000", "cashAndCashEquivalentsAtCarryingValue": "1073600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340500000", "profitLoss": "None", "dividendPayout": "12300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "361600000", "capitalExpenditures": "54700000", "changeInReceivables": "-43200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465600000", "cashflowFromInvestment": "262700000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "158700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 1929100000, "cost_of_revenue": 856000000, "gross_profit": 1073099999, "ebit": 127600000, "ebitda": 260200000, "pretax_income": -20000000, "tax_provision": -62500000, "net_income": 33299999, "net_income_to_common": 33299999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888900000, "total_current_assets": 1590600000, "total_assets": 6876000000, "short_term_debt": 917900000, "long_term_debt": 907700000, "total_debt": 1825600000, "total_liabilities": 3155000000, "total_equity": 3720600000, "shares_outstanding": 164100000, "goodwill_and_intangibles": 4360100000 }, "cash_flow": { "operating_cash_flow": 283900000, "capital_expenditure": 47700000, "free_cash_flow": 331600000, "dividends_paid": 8800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307168, "ticker_id": 2939, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127600000", "ebitda": "260200000", "netIncome": "33299999", "grossProfit": "1073099999", "depreciation": "None", "totalRevenue": "1929100000", "costOfRevenue": "856000000", "interestIncome": "None", "incomeBeforeTax": "-20000000", "interestExpense": "62500000", "operatingIncome": "43500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-62500000", "reportedCurrency": "USD", "netInterestIncome": "-62500000", "nonInterestIncome": "None", "operatingExpenses": "1029600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86700000", "otherNonOperatingIncome": "-900000", "costofGoodsAndServicesSold": "856000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132600000", "sellingGeneralAndAdministrative": "1024000000", "netIncomeFromContinuingOperations": "33300000" }, "balance": { "goodwill": "3207400000", "inventory": "216000000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6876000000", "longTermDebt": "907700000", "shortTermDebt": "917900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1152700000", "reportedCurrency": "USD", "retainedEarnings": "126400000", "totalLiabilities": "3155000000", "otherCurrentAssets": "184000000", "totalCurrentAssets": "1590600000", "currentLongTermDebt": "886800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5285400000", "currentAccountsPayable": "202500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303000000", "shortLongTermDebtTotal": "1978200000", "totalShareholderEquity": "3720600000", "capitalLeaseObligations": "186300000", "otherCurrentLiabilities": "471400000", "totalCurrentLiabilities": "1684700000", "otherNonCurrentLiabilities": "408800000", "totalNonCurrentLiabilities": "1470300000", "cashAndShortTermInvestments": "888900000", "commonStockSharesOutstanding": "164100000", "intangibleAssetsExcludingGoodwill": "1152700000", "cashAndCashEquivalentsAtCarryingValue": "888900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33300000", "profitLoss": "None", "dividendPayout": "8800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11900000", "operatingCashflow": "283900000", "capitalExpenditures": "47700000", "changeInReceivables": "71900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "492500000", "cashflowFromInvestment": "-69100000", "stockBasedCompensation": "22600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "707300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1929100000, "cost_of_revenue": 856000000, "gross_profit": 1073099999, "research_and_development": 86700000, "selling_general_admin": 1024000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127600000, "depreciation_amortisation": 132600000, "ebitda": 260200000, "interest_expense": 62500000, "interest_income": null, "other_non_operating": null, "pretax_income": -20000000, "tax_provision": -62500000, "effective_tax_rate": null, "net_income": 33299999, "net_income_continuing_ops": 33300000, "net_income_to_common": 33299999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 888900000, "short_term_investments": null, "net_receivables": 301700000, "inventory": 216000000, "other_current_assets": null, "total_current_assets": 1590600000, "net_ppe": null, "goodwill": 3207400000, "intangible_assets": 1152700000, "goodwill_and_intangibles": 4360100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5285400000, "total_assets": 6876000000, "short_term_debt": 917900000, "accounts_payable": 202500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1684700000, "long_term_debt": 907700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1470300000, "total_liabilities": 3155000000, "total_debt": 1825600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 126400000, "total_equity": 3720600000, "shares_outstanding": 164100000, "operating_cash_flow": 283900000, "stock_based_compensation": 22600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69100000, "dividends_paid": 8800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 492500000, "free_cash_flow": 331600000, "net_change_in_cash": 707300000 }, "raw_data": { "income": { "ebit": "127600000", "ebitda": "260200000", "netIncome": "33299999", "grossProfit": "1073099999", "depreciation": "None", "totalRevenue": "1929100000", "costOfRevenue": "856000000", "interestIncome": "None", "incomeBeforeTax": "-20000000", "interestExpense": "62500000", "operatingIncome": "43500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-62500000", "reportedCurrency": "USD", "netInterestIncome": "-62500000", "nonInterestIncome": "None", "operatingExpenses": "1029600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86700000", "otherNonOperatingIncome": "-900000", "costofGoodsAndServicesSold": "856000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132600000", "sellingGeneralAndAdministrative": "1024000000", "netIncomeFromContinuingOperations": "33300000" }, "balance": { "goodwill": "3207400000", "inventory": "216000000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6876000000", "longTermDebt": "907700000", "shortTermDebt": "917900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1152700000", "reportedCurrency": "USD", "retainedEarnings": "126400000", "totalLiabilities": "3155000000", "otherCurrentAssets": "184000000", "totalCurrentAssets": "1590600000", "currentLongTermDebt": "886800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5285400000", "currentAccountsPayable": "202500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303000000", "shortLongTermDebtTotal": "1978200000", "totalShareholderEquity": "3720600000", "capitalLeaseObligations": "186300000", "otherCurrentLiabilities": "471400000", "totalCurrentLiabilities": "1684700000", "otherNonCurrentLiabilities": "408800000", "totalNonCurrentLiabilities": "1470300000", "cashAndShortTermInvestments": "888900000", "commonStockSharesOutstanding": "164100000", "intangibleAssetsExcludingGoodwill": "1152700000", "cashAndCashEquivalentsAtCarryingValue": "888900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33300000", "profitLoss": "None", "dividendPayout": "8800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11900000", "operatingCashflow": "283900000", "capitalExpenditures": "47700000", "changeInReceivables": "71900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "492500000", "cashflowFromInvestment": "-69100000", "stockBasedCompensation": "22600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "707300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 2284800000, "cost_of_revenue": 933100000, "gross_profit": 1351700000, "ebit": 248500000, "ebitda": 377000000, "pretax_income": 233700000, "tax_provision": 49600000, "net_income": 217600000, "net_income_to_common": 217600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211200000, "total_current_assets": 1001900000, "total_assets": 6158300000, "short_term_debt": 30600000, "long_term_debt": 1321000000, "total_debt": 1351600000, "total_liabilities": 2615500000, "total_equity": 3540200000, "shares_outstanding": 136400000, "goodwill_and_intangibles": 4591600000 }, "cash_flow": { "operating_cash_flow": 397500000, "capital_expenditure": 77800000, "free_cash_flow": 475300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307173, "ticker_id": 2939, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248500000", "ebitda": "377000000", "netIncome": "217600000", "grossProfit": "1351700000", "depreciation": "None", "totalRevenue": "2284800000", "costOfRevenue": "933100000", "interestIncome": "3500000", "incomeBeforeTax": "233700000", "interestExpense": "3500000", "operatingIncome": "235700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "49600000", "reportedCurrency": "USD", "netInterestIncome": "-3500000", "nonInterestIncome": "None", "operatingExpenses": "1116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128500000", "sellingGeneralAndAdministrative": "1080900000", "netIncomeFromContinuingOperations": "217600000" }, "balance": { "goodwill": "3306000000", "inventory": "277900000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6158300000", "longTermDebt": "1321000000", "shortTermDebt": "30600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1285600000", "reportedCurrency": "USD", "retainedEarnings": "93100000", "totalLiabilities": "2615500000", "otherCurrentAssets": "69200000", "totalCurrentAssets": "1001900000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "443600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5156400000", "currentAccountsPayable": "208000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490400000", "shortLongTermDebtTotal": "1537600000", "totalShareholderEquity": "3540200000", "capitalLeaseObligations": "212700000", "otherCurrentLiabilities": "378700000", "totalCurrentLiabilities": "709200000", "otherNonCurrentLiabilities": "13500000", "totalNonCurrentLiabilities": "1906300000", "cashAndShortTermInvestments": "211200000", "commonStockSharesOutstanding": "136400000", "intangibleAssetsExcludingGoodwill": "1285600000", "cashAndCashEquivalentsAtCarryingValue": "211200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "397500000", "capitalExpenditures": "77800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107700000", "cashflowFromInvestment": "-78400000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "643400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2284800000, "cost_of_revenue": 933100000, "gross_profit": 1351700000, "research_and_development": 133100000, "selling_general_admin": 1080900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248500000, "depreciation_amortisation": 128500000, "ebitda": 377000000, "interest_expense": 3500000, "interest_income": null, "other_non_operating": null, "pretax_income": 233700000, "tax_provision": 49600000, "effective_tax_rate": null, "net_income": 217600000, "net_income_continuing_ops": 217600000, "net_income_to_common": 217600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211200000, "short_term_investments": null, "net_receivables": 443600000, "inventory": 277900000, "other_current_assets": null, "total_current_assets": 1001900000, "net_ppe": null, "goodwill": 3306000000, "intangible_assets": 1285600000, "goodwill_and_intangibles": 4591600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5156400000, "total_assets": 6158300000, "short_term_debt": 30600000, "accounts_payable": 208000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709200000, "long_term_debt": 1321000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1906300000, "total_liabilities": 2615500000, "total_debt": 1351600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 93100000, "total_equity": 3540200000, "shares_outstanding": 136400000, "operating_cash_flow": 397500000, "stock_based_compensation": 18400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107700000, "free_cash_flow": 475300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248500000", "ebitda": "377000000", "netIncome": "217600000", "grossProfit": "1351700000", "depreciation": "None", "totalRevenue": "2284800000", "costOfRevenue": "933100000", "interestIncome": "3500000", "incomeBeforeTax": "233700000", "interestExpense": "3500000", "operatingIncome": "235700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "49600000", "reportedCurrency": "USD", "netInterestIncome": "-3500000", "nonInterestIncome": "None", "operatingExpenses": "1116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128500000", "sellingGeneralAndAdministrative": "1080900000", "netIncomeFromContinuingOperations": "217600000" }, "balance": { "goodwill": "3306000000", "inventory": "277900000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6158300000", "longTermDebt": "1321000000", "shortTermDebt": "30600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1285600000", "reportedCurrency": "USD", "retainedEarnings": "93100000", "totalLiabilities": "2615500000", "otherCurrentAssets": "69200000", "totalCurrentAssets": "1001900000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "443600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5156400000", "currentAccountsPayable": "208000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490400000", "shortLongTermDebtTotal": "1537600000", "totalShareholderEquity": "3540200000", "capitalLeaseObligations": "212700000", "otherCurrentLiabilities": "378700000", "totalCurrentLiabilities": "709200000", "otherNonCurrentLiabilities": "13500000", "totalNonCurrentLiabilities": "1906300000", "cashAndShortTermInvestments": "211200000", "commonStockSharesOutstanding": "136400000", "intangibleAssetsExcludingGoodwill": "1285600000", "cashAndCashEquivalentsAtCarryingValue": "211200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "397500000", "capitalExpenditures": "77800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107700000", "cashflowFromInvestment": "-78400000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "643400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 2844500000, "cost_of_revenue": 1234900000, "gross_profit": 1609600000, "ebit": 324800000, "ebitda": 454800000, "pretax_income": 301100000, "tax_provision": 70400000, "net_income": 230700000, "net_income_to_common": 230700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 786800000, "total_assets": 5841600000, "short_term_debt": 243100000, "long_term_debt": 0, "total_debt": 243100000, "total_liabilities": 1015200000, "total_equity": 4823100000, "shares_outstanding": 154600000, "goodwill_and_intangibles": 4715800000 }, "cash_flow": { "operating_cash_flow": 400100000, "capital_expenditure": 72200000, "free_cash_flow": 472300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307178, "ticker_id": 2939, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324800000", "ebitda": "454800000", "netIncome": "230700000", "grossProfit": "1609600000", "depreciation": "None", "totalRevenue": "2844500000", "costOfRevenue": "1234900000", "interestIncome": "None", "incomeBeforeTax": "301100000", "interestExpense": "0", "operatingIncome": "298400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1311200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "172000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1234900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000000", "sellingGeneralAndAdministrative": "1131400000", "netIncomeFromContinuingOperations": "230700000" }, "balance": { "goodwill": "3325500000", "inventory": "278700000", "commonStock": "4901300000", "currentDebt": "None", "investments": "None", "totalAssets": "5841600000", "longTermDebt": "0", "shortTermDebt": "243100000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1390300000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1015200000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "786800000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "459800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5054800000", "currentAccountsPayable": "217400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "261600000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4823100000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "358900000", "totalCurrentLiabilities": "641000000", "otherNonCurrentLiabilities": "15400000", "totalNonCurrentLiabilities": "374200000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "154600000", "intangibleAssetsExcludingGoodwill": "1390300000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "230700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "400100000", "capitalExpenditures": "72200000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-324600000", "cashflowFromInvestment": "-75500000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2844500000, "cost_of_revenue": 1234900000, "gross_profit": 1609600000, "research_and_development": 172000000, "selling_general_admin": 1131400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324800000, "depreciation_amortisation": 130000000, "ebitda": 454800000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 301100000, "tax_provision": 70400000, "effective_tax_rate": null, "net_income": 230700000, "net_income_continuing_ops": 230700000, "net_income_to_common": 230700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": 0, "net_receivables": 459800000, "inventory": 278700000, "other_current_assets": null, "total_current_assets": 786800000, "net_ppe": null, "goodwill": 3325500000, "intangible_assets": 1390300000, "goodwill_and_intangibles": 4715800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5054800000, "total_assets": 5841600000, "short_term_debt": 243100000, "accounts_payable": 217400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641000000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374200000, "total_liabilities": 1015200000, "total_debt": 243100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 4823100000, "shares_outstanding": 154600000, "operating_cash_flow": 400100000, "stock_based_compensation": 13300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -324600000, "free_cash_flow": 472300000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "324800000", "ebitda": "454800000", "netIncome": "230700000", "grossProfit": "1609600000", "depreciation": "None", "totalRevenue": "2844500000", "costOfRevenue": "1234900000", "interestIncome": "None", "incomeBeforeTax": "301100000", "interestExpense": "0", "operatingIncome": "298400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1311200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "172000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1234900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000000", "sellingGeneralAndAdministrative": "1131400000", "netIncomeFromContinuingOperations": "230700000" }, "balance": { "goodwill": "3325500000", "inventory": "278700000", "commonStock": "4901300000", "currentDebt": "None", "investments": "None", "totalAssets": "5841600000", "longTermDebt": "0", "shortTermDebt": "243100000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1390300000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1015200000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "786800000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "459800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5054800000", "currentAccountsPayable": "217400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "261600000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4823100000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "358900000", "totalCurrentLiabilities": "641000000", "otherNonCurrentLiabilities": "15400000", "totalNonCurrentLiabilities": "374200000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "154600000", "intangibleAssetsExcludingGoodwill": "1390300000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "230700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "400100000", "capitalExpenditures": "72200000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-324600000", "cashflowFromInvestment": "-75500000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 705500000, "cost_of_revenue": 315400000, "gross_profit": 390100000, "ebit": 62500000, "ebitda": 62500000, "pretax_income": 52200000, "tax_provision": 13500000, "net_income": 38700000, "net_income_to_common": 38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1082800000, "total_current_assets": 1919100000, "total_assets": 5578000000, "short_term_debt": 38700000, "long_term_debt": 1439100000, "total_debt": 1477800000, "total_liabilities": 2498500000, "total_equity": 3079500000, "shares_outstanding": 166400000, "goodwill_and_intangibles": 2992800000 }, "cash_flow": { "operating_cash_flow": -3300000, "capital_expenditure": 12500000, "free_cash_flow": 9200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307141, "ticker_id": 2939, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "62500000", "netIncome": "38700000", "grossProfit": "390100000", "depreciation": "None", "totalRevenue": "705500000", "costOfRevenue": "315400000", "interestIncome": "None", "incomeBeforeTax": "52200000", "interestExpense": "7400000", "operatingIncome": "62500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "327600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "293900000", "netIncomeFromContinuingOperations": "38700000" }, "balance": { "goodwill": "2359800000", "inventory": "300300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5578000000", "longTermDebt": "1439100000", "shortTermDebt": "38700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "633000000", "reportedCurrency": "USD", "retainedEarnings": "-401700000", "totalLiabilities": "2498500000", "otherCurrentAssets": "99400000", "totalCurrentAssets": "1919100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "436600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3658900000", "currentAccountsPayable": "170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1589200000", "totalShareholderEquity": "3079500000", "capitalLeaseObligations": "150100000", "otherCurrentLiabilities": "577900000", "totalCurrentLiabilities": "786600000", "otherNonCurrentLiabilities": "8700000", "totalNonCurrentLiabilities": "1711900000", "cashAndShortTermInvestments": "1082800000", "commonStockSharesOutstanding": "166400000", "intangibleAssetsExcludingGoodwill": "633000000", "cashAndCashEquivalentsAtCarryingValue": "1082800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9600000", "operatingCashflow": "-3300000", "capitalExpenditures": "12500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45600000", "cashflowFromInvestment": "-68900000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705500000, "cost_of_revenue": 315400000, "gross_profit": 390100000, "research_and_development": 30000000, "selling_general_admin": 293900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62500000, "depreciation_amortisation": null, "ebitda": 62500000, "interest_expense": 7400000, "interest_income": null, "other_non_operating": null, "pretax_income": 52200000, "tax_provision": 13500000, "effective_tax_rate": null, "net_income": 38700000, "net_income_continuing_ops": 38700000, "net_income_to_common": 38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1082800000, "short_term_investments": null, "net_receivables": 436600000, "inventory": 300300000, "other_current_assets": null, "total_current_assets": 1919100000, "net_ppe": null, "goodwill": 2359800000, "intangible_assets": 633000000, "goodwill_and_intangibles": 2992800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3658900000, "total_assets": 5578000000, "short_term_debt": 38700000, "accounts_payable": 170000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 786600000, "long_term_debt": 1439100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1711900000, "total_liabilities": 2498500000, "total_debt": 1477800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -401700000, "total_equity": 3079500000, "shares_outstanding": 166400000, "operating_cash_flow": -3300000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45600000, "free_cash_flow": 9200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "62500000", "netIncome": "38700000", "grossProfit": "390100000", "depreciation": "None", "totalRevenue": "705500000", "costOfRevenue": "315400000", "interestIncome": "None", "incomeBeforeTax": "52200000", "interestExpense": "7400000", "operatingIncome": "62500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13500000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "327600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "293900000", "netIncomeFromContinuingOperations": "38700000" }, "balance": { "goodwill": "2359800000", "inventory": "300300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5578000000", "longTermDebt": "1439100000", "shortTermDebt": "38700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "633000000", "reportedCurrency": "USD", "retainedEarnings": "-401700000", "totalLiabilities": "2498500000", "otherCurrentAssets": "99400000", "totalCurrentAssets": "1919100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "436600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3658900000", "currentAccountsPayable": "170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1589200000", "totalShareholderEquity": "3079500000", "capitalLeaseObligations": "150100000", "otherCurrentLiabilities": "577900000", "totalCurrentLiabilities": "786600000", "otherNonCurrentLiabilities": "8700000", "totalNonCurrentLiabilities": "1711900000", "cashAndShortTermInvestments": "1082800000", "commonStockSharesOutstanding": "166400000", "intangibleAssetsExcludingGoodwill": "633000000", "cashAndCashEquivalentsAtCarryingValue": "1082800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9600000", "operatingCashflow": "-3300000", "capitalExpenditures": "12500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45600000", "cashflowFromInvestment": "-68900000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 750600000, "cost_of_revenue": 337500000, "gross_profit": 413100000, "ebit": 75800000, "ebitda": 104900000, "pretax_income": 57600000, "tax_provision": 24700000, "net_income": 32900000, "net_income_to_common": 32900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1211700000, "total_current_assets": 2026600000, "total_assets": 5679000000, "short_term_debt": 39000000, "long_term_debt": 1448300000, "total_debt": 1487300000, "total_liabilities": 2572700000, "total_equity": 3106300000, "shares_outstanding": 166000000, "goodwill_and_intangibles": 2985400000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 16300000, "free_cash_flow": 124300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307142, "ticker_id": 2939, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75800000", "ebitda": "104900000", "netIncome": "32900000", "grossProfit": "413100000", "depreciation": "None", "totalRevenue": "750600000", "costOfRevenue": "337500000", "interestIncome": "None", "incomeBeforeTax": "57600000", "interestExpense": "10300000", "operatingIncome": "75800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "337300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29100000", "sellingGeneralAndAdministrative": "285500000", "netIncomeFromContinuingOperations": "32900000" }, "balance": { "goodwill": "2358200000", "inventory": "288100000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "1448300000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "627200000", "reportedCurrency": "USD", "retainedEarnings": "-440400000", "totalLiabilities": "2572700000", "otherCurrentAssets": "97200000", "totalCurrentAssets": "2026600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652400000", "currentAccountsPayable": "191600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1708100000", "totalShareholderEquity": "3106300000", "capitalLeaseObligations": "149400000", "otherCurrentLiabilities": "622000000", "totalCurrentLiabilities": "852600000", "otherNonCurrentLiabilities": "12000000", "totalNonCurrentLiabilities": "1720100000", "cashAndShortTermInvestments": "1211700000", "commonStockSharesOutstanding": "166000000", "intangibleAssetsExcludingGoodwill": "627200000", "cashAndCashEquivalentsAtCarryingValue": "1211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "108000000", "capitalExpenditures": "16300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25200000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "-27200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 750600000, "cost_of_revenue": 337500000, "gross_profit": 413100000, "research_and_development": 32100000, "selling_general_admin": 285500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75800000, "depreciation_amortisation": 29100000, "ebitda": 104900000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": 57600000, "tax_provision": 24700000, "effective_tax_rate": null, "net_income": 32900000, "net_income_continuing_ops": 32900000, "net_income_to_common": 32900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1211700000, "short_term_investments": null, "net_receivables": 429600000, "inventory": 288100000, "other_current_assets": null, "total_current_assets": 2026600000, "net_ppe": null, "goodwill": 2358200000, "intangible_assets": 627200000, "goodwill_and_intangibles": 2985400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3652400000, "total_assets": 5679000000, "short_term_debt": 39000000, "accounts_payable": 191600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852600000, "long_term_debt": 1448300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1720100000, "total_liabilities": 2572700000, "total_debt": 1487300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -440400000, "total_equity": 3106300000, "shares_outstanding": 166000000, "operating_cash_flow": 108000000, "stock_based_compensation": -27200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25200000, "free_cash_flow": 124300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75800000", "ebitda": "104900000", "netIncome": "32900000", "grossProfit": "413100000", "depreciation": "None", "totalRevenue": "750600000", "costOfRevenue": "337500000", "interestIncome": "None", "incomeBeforeTax": "57600000", "interestExpense": "10300000", "operatingIncome": "75800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "337300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29100000", "sellingGeneralAndAdministrative": "285500000", "netIncomeFromContinuingOperations": "32900000" }, "balance": { "goodwill": "2358200000", "inventory": "288100000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "1448300000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "627200000", "reportedCurrency": "USD", "retainedEarnings": "-440400000", "totalLiabilities": "2572700000", "otherCurrentAssets": "97200000", "totalCurrentAssets": "2026600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652400000", "currentAccountsPayable": "191600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1708100000", "totalShareholderEquity": "3106300000", "capitalLeaseObligations": "149400000", "otherCurrentLiabilities": "622000000", "totalCurrentLiabilities": "852600000", "otherNonCurrentLiabilities": "12000000", "totalNonCurrentLiabilities": "1720100000", "cashAndShortTermInvestments": "1211700000", "commonStockSharesOutstanding": "166000000", "intangibleAssetsExcludingGoodwill": "627200000", "cashAndCashEquivalentsAtCarryingValue": "1211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "108000000", "capitalExpenditures": "16300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25200000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "-27200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 669900000, "cost_of_revenue": 294800000, "gross_profit": 375100000, "ebit": 64800000, "ebitda": 94000000, "pretax_income": 49900000, "tax_provision": 80200000, "net_income": -30300000, "net_income_to_common": -30300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1133900000, "total_current_assets": 1948300000, "total_assets": 5642500000, "short_term_debt": 39200000, "long_term_debt": 1445400000, "total_debt": 1484600000, "total_liabilities": 2554300000, "total_equity": 3088200000, "shares_outstanding": 170300000, "goodwill_and_intangibles": 3008500000 }, "cash_flow": { "operating_cash_flow": 78700000, "capital_expenditure": 10800000, "free_cash_flow": 89500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307144, "ticker_id": 2939, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64800000", "ebitda": "94000000", "netIncome": "-30300000", "grossProfit": "375100000", "depreciation": "None", "totalRevenue": "669900000", "costOfRevenue": "294800000", "interestIncome": "None", "incomeBeforeTax": "49900000", "interestExpense": "9000000", "operatingIncome": "64800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "80200000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "310300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "284400000", "netIncomeFromContinuingOperations": "-30300000" }, "balance": { "goodwill": "2362700000", "inventory": "290800000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5642500000", "longTermDebt": "1445400000", "shortTermDebt": "39200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "645800000", "reportedCurrency": "USD", "retainedEarnings": "-473300000", "totalLiabilities": "2554300000", "otherCurrentAssets": "117700000", "totalCurrentAssets": "1948300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "405900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3694200000", "currentAccountsPayable": "156000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1602100000", "totalShareholderEquity": "3088200000", "capitalLeaseObligations": "156700000", "otherCurrentLiabilities": "449300000", "totalCurrentLiabilities": "821700000", "otherNonCurrentLiabilities": "15500000", "totalNonCurrentLiabilities": "1732600000", "cashAndShortTermInvestments": "1133900000", "commonStockSharesOutstanding": "170300000", "intangibleAssetsExcludingGoodwill": "645800000", "cashAndCashEquivalentsAtCarryingValue": "1133900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "78700000", "capitalExpenditures": "10800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41700000", "cashflowFromInvestment": "-9700000", "stockBasedCompensation": "10400000", "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": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669900000, "cost_of_revenue": 294800000, "gross_profit": 375100000, "research_and_development": 28300000, "selling_general_admin": 284400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64800000, "depreciation_amortisation": 29200000, "ebitda": 94000000, "interest_expense": 9000000, "interest_income": null, "other_non_operating": null, "pretax_income": 49900000, "tax_provision": 80200000, "effective_tax_rate": null, "net_income": -30300000, "net_income_continuing_ops": -30300000, "net_income_to_common": -30300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1133900000, "short_term_investments": null, "net_receivables": 405900000, "inventory": 290800000, "other_current_assets": null, "total_current_assets": 1948300000, "net_ppe": null, "goodwill": 2362700000, "intangible_assets": 645800000, "goodwill_and_intangibles": 3008500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3694200000, "total_assets": 5642500000, "short_term_debt": 39200000, "accounts_payable": 156000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 821700000, "long_term_debt": 1445400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1732600000, "total_liabilities": 2554300000, "total_debt": 1484600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -473300000, "total_equity": 3088200000, "shares_outstanding": 170300000, "operating_cash_flow": 78700000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41700000, "free_cash_flow": 89500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64800000", "ebitda": "94000000", "netIncome": "-30300000", "grossProfit": "375100000", "depreciation": "None", "totalRevenue": "669900000", "costOfRevenue": "294800000", "interestIncome": "None", "incomeBeforeTax": "49900000", "interestExpense": "9000000", "operatingIncome": "64800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "80200000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "310300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "284400000", "netIncomeFromContinuingOperations": "-30300000" }, "balance": { "goodwill": "2362700000", "inventory": "290800000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5642500000", "longTermDebt": "1445400000", "shortTermDebt": "39200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "645800000", "reportedCurrency": "USD", "retainedEarnings": "-473300000", "totalLiabilities": "2554300000", "otherCurrentAssets": "117700000", "totalCurrentAssets": "1948300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "405900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3694200000", "currentAccountsPayable": "156000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1602100000", "totalShareholderEquity": "3088200000", "capitalLeaseObligations": "156700000", "otherCurrentLiabilities": "449300000", "totalCurrentLiabilities": "821700000", "otherNonCurrentLiabilities": "15500000", "totalNonCurrentLiabilities": "1732600000", "cashAndShortTermInvestments": "1133900000", "commonStockSharesOutstanding": "170300000", "intangibleAssetsExcludingGoodwill": "645800000", "cashAndCashEquivalentsAtCarryingValue": "1133900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "78700000", "capitalExpenditures": "10800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41700000", "cashflowFromInvestment": "-9700000", "stockBasedCompensation": "10400000", "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": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 682100000, "cost_of_revenue": 311900000, "gross_profit": 370200000, "ebit": 50800000, "ebitda": 80600000, "pretax_income": 40700000, "tax_provision": 14300000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1110600000, "total_current_assets": 1934900000, "total_assets": 5664400000, "short_term_debt": 36100000, "long_term_debt": 1445100000, "total_debt": 1481200000, "total_liabilities": 2525400000, "total_equity": 3139000000, "shares_outstanding": 169900000, "goodwill_and_intangibles": 3035700000 }, "cash_flow": { "operating_cash_flow": 88700000, "capital_expenditure": 12300000, "free_cash_flow": 101000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307145, "ticker_id": 2939, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50800000", "ebitda": "80600000", "netIncome": "26400000", "grossProfit": "370200000", "depreciation": "None", "totalRevenue": "682100000", "costOfRevenue": "311900000", "interestIncome": "None", "incomeBeforeTax": "40700000", "interestExpense": "8000000", "operatingIncome": "50800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "319400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29800000", "sellingGeneralAndAdministrative": "295300000", "netIncomeFromContinuingOperations": "26400000" }, "balance": { "goodwill": "2369600000", "inventory": "281900000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5664400000", "longTermDebt": "1445100000", "shortTermDebt": "36100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "666100000", "reportedCurrency": "USD", "retainedEarnings": "-443000000", "totalLiabilities": "2525400000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "1934900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "422800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3729500000", "currentAccountsPayable": "171800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1596200000", "totalShareholderEquity": "3139000000", "capitalLeaseObligations": "151100000", "otherCurrentLiabilities": "331800000", "totalCurrentLiabilities": "793900000", "otherNonCurrentLiabilities": "16200000", "totalNonCurrentLiabilities": "1731500000", "cashAndShortTermInvestments": "1110600000", "commonStockSharesOutstanding": "169900000", "intangibleAssetsExcludingGoodwill": "666100000", "cashAndCashEquivalentsAtCarryingValue": "1110600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "88700000", "capitalExpenditures": "12300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86400000", "cashflowFromInvestment": "-17100000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-16400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 682100000, "cost_of_revenue": 311900000, "gross_profit": 370200000, "research_and_development": 28300000, "selling_general_admin": 295300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50800000, "depreciation_amortisation": 29800000, "ebitda": 80600000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": 40700000, "tax_provision": 14300000, "effective_tax_rate": null, "net_income": 26400000, "net_income_continuing_ops": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1110600000, "short_term_investments": null, "net_receivables": 422800000, "inventory": 281900000, "other_current_assets": null, "total_current_assets": 1934900000, "net_ppe": null, "goodwill": 2369600000, "intangible_assets": 666100000, "goodwill_and_intangibles": 3035700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3729500000, "total_assets": 5664400000, "short_term_debt": 36100000, "accounts_payable": 171800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793900000, "long_term_debt": 1445100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1731500000, "total_liabilities": 2525400000, "total_debt": 1481200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443000000, "total_equity": 3139000000, "shares_outstanding": 169900000, "operating_cash_flow": 88700000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86400000, "free_cash_flow": 101000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50800000", "ebitda": "80600000", "netIncome": "26400000", "grossProfit": "370200000", "depreciation": "None", "totalRevenue": "682100000", "costOfRevenue": "311900000", "interestIncome": "None", "incomeBeforeTax": "40700000", "interestExpense": "8000000", "operatingIncome": "50800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "319400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29800000", "sellingGeneralAndAdministrative": "295300000", "netIncomeFromContinuingOperations": "26400000" }, "balance": { "goodwill": "2369600000", "inventory": "281900000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5664400000", "longTermDebt": "1445100000", "shortTermDebt": "36100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "666100000", "reportedCurrency": "USD", "retainedEarnings": "-443000000", "totalLiabilities": "2525400000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "1934900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "422800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3729500000", "currentAccountsPayable": "171800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1596200000", "totalShareholderEquity": "3139000000", "capitalLeaseObligations": "151100000", "otherCurrentLiabilities": "331800000", "totalCurrentLiabilities": "793900000", "otherNonCurrentLiabilities": "16200000", "totalNonCurrentLiabilities": "1731500000", "cashAndShortTermInvestments": "1110600000", "commonStockSharesOutstanding": "169900000", "intangibleAssetsExcludingGoodwill": "666100000", "cashAndCashEquivalentsAtCarryingValue": "1110600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "88700000", "capitalExpenditures": "12300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86400000", "cashflowFromInvestment": "-17100000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-16400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 616900000, "cost_of_revenue": 280900000, "gross_profit": 336000000, "ebit": 38300000, "ebitda": 74600000, "pretax_income": 29000000, "tax_provision": 11000000, "net_income": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1077300000, "total_current_assets": 1849700000, "total_assets": 5466400000, "short_term_debt": 151000000, "long_term_debt": 1295800000, "total_debt": 1446800000, "total_liabilities": 2430300000, "total_equity": 3036100000, "shares_outstanding": 173600000, "goodwill_and_intangibles": 2953600000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 5900000, "free_cash_flow": 6200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307146, "ticker_id": 2939, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38300000", "ebitda": "74600000", "netIncome": "18000000", "grossProfit": "336000000", "depreciation": "None", "totalRevenue": "616900000", "costOfRevenue": "280900000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "9300000", "operatingIncome": "39000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "297000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "263300000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "2303400000", "inventory": "261300000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5466400000", "longTermDebt": "1295800000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "650200000", "reportedCurrency": "USD", "retainedEarnings": "-469400000", "totalLiabilities": "2430300000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "1849700000", "currentLongTermDebt": "116200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616700000", "currentAccountsPayable": "163500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1560500000", "totalShareholderEquity": "3036100000", "capitalLeaseObligations": "148500000", "otherCurrentLiabilities": "322700000", "totalCurrentLiabilities": "873300000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "1557000000", "cashAndShortTermInvestments": "1077300000", "commonStockSharesOutstanding": "173600000", "intangibleAssetsExcludingGoodwill": "650200000", "cashAndCashEquivalentsAtCarryingValue": "1077300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10100000", "operatingCashflow": "300000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17600000", "cashflowFromInvestment": "-8800000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 616900000, "cost_of_revenue": 280900000, "gross_profit": 336000000, "research_and_development": 25300000, "selling_general_admin": 263300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38300000, "depreciation_amortisation": 36300000, "ebitda": 74600000, "interest_expense": 9300000, "interest_income": null, "other_non_operating": null, "pretax_income": 29000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 18000000, "net_income_continuing_ops": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1077300000, "short_term_investments": null, "net_receivables": 393100000, "inventory": 261300000, "other_current_assets": null, "total_current_assets": 1849700000, "net_ppe": null, "goodwill": 2303400000, "intangible_assets": 650200000, "goodwill_and_intangibles": 2953600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3616700000, "total_assets": 5466400000, "short_term_debt": 151000000, "accounts_payable": 163500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 873300000, "long_term_debt": 1295800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1557000000, "total_liabilities": 2430300000, "total_debt": 1446800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469400000, "total_equity": 3036100000, "shares_outstanding": 173600000, "operating_cash_flow": 300000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17600000, "free_cash_flow": 6200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38300000", "ebitda": "74600000", "netIncome": "18000000", "grossProfit": "336000000", "depreciation": "None", "totalRevenue": "616900000", "costOfRevenue": "280900000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "9300000", "operatingIncome": "39000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "297000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "263300000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "2303400000", "inventory": "261300000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5466400000", "longTermDebt": "1295800000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "650200000", "reportedCurrency": "USD", "retainedEarnings": "-469400000", "totalLiabilities": "2430300000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "1849700000", "currentLongTermDebt": "116200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616700000", "currentAccountsPayable": "163500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1560500000", "totalShareholderEquity": "3036100000", "capitalLeaseObligations": "148500000", "otherCurrentLiabilities": "322700000", "totalCurrentLiabilities": "873300000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "1557000000", "cashAndShortTermInvestments": "1077300000", "commonStockSharesOutstanding": "173600000", "intangibleAssetsExcludingGoodwill": "650200000", "cashAndCashEquivalentsAtCarryingValue": "1077300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10100000", "operatingCashflow": "300000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17600000", "cashflowFromInvestment": "-8800000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 652900000, "cost_of_revenue": 279600000, "gross_profit": 373300000, "ebit": 59600000, "ebitda": 87400000, "pretax_income": 36500000, "tax_provision": 35300000, "net_income": 1200000, "net_income_to_common": 1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1069100000, "total_current_assets": 1788300000, "total_assets": 5350500000, "short_term_debt": 150500000, "long_term_debt": 1278300000, "total_debt": 1428800000, "total_liabilities": 2415700000, "total_equity": 2934800000, "shares_outstanding": 172200000, "goodwill_and_intangibles": 2911800000 }, "cash_flow": { "operating_cash_flow": 132400000, "capital_expenditure": 8600000, "free_cash_flow": 141000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307147, "ticker_id": 2939, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59600000", "ebitda": "87400000", "netIncome": "1200000", "grossProfit": "373300000", "depreciation": "None", "totalRevenue": "652900000", "costOfRevenue": "279600000", "interestIncome": "None", "incomeBeforeTax": "36500000", "interestExpense": "9900000", "operatingIncome": "46100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "35300000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "327200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "278100000", "netIncomeFromContinuingOperations": "1200000" }, "balance": { "goodwill": "2261900000", "inventory": "241000000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5350500000", "longTermDebt": "1278300000", "shortTermDebt": "150500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649900000", "reportedCurrency": "USD", "retainedEarnings": "-487400000", "totalLiabilities": "2415700000", "otherCurrentAssets": "115200000", "totalCurrentAssets": "1788300000", "currentLongTermDebt": "116000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3562200000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1547700000", "totalShareholderEquity": "2934800000", "capitalLeaseObligations": "153400000", "otherCurrentLiabilities": "348800000", "totalCurrentLiabilities": "878700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "1537000000", "cashAndShortTermInvestments": "1069100000", "commonStockSharesOutstanding": "172200000", "intangibleAssetsExcludingGoodwill": "649900000", "cashAndCashEquivalentsAtCarryingValue": "1069100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15200000", "operatingCashflow": "132400000", "capitalExpenditures": "8600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-900000", "cashflowFromInvestment": "-7400000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 652900000, "cost_of_revenue": 279600000, "gross_profit": 373300000, "research_and_development": 26700000, "selling_general_admin": 278100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59600000, "depreciation_amortisation": 27800000, "ebitda": 87400000, "interest_expense": 9900000, "interest_income": null, "other_non_operating": null, "pretax_income": 36500000, "tax_provision": 35300000, "effective_tax_rate": null, "net_income": 1200000, "net_income_continuing_ops": 1200000, "net_income_to_common": 1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1069100000, "short_term_investments": null, "net_receivables": 363000000, "inventory": 241000000, "other_current_assets": null, "total_current_assets": 1788300000, "net_ppe": null, "goodwill": 2261900000, "intangible_assets": 649900000, "goodwill_and_intangibles": 2911800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3562200000, "total_assets": 5350500000, "short_term_debt": 150500000, "accounts_payable": 174600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878700000, "long_term_debt": 1278300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1537000000, "total_liabilities": 2415700000, "total_debt": 1428800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -487400000, "total_equity": 2934800000, "shares_outstanding": 172200000, "operating_cash_flow": 132400000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -900000, "free_cash_flow": 141000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59600000", "ebitda": "87400000", "netIncome": "1200000", "grossProfit": "373300000", "depreciation": "None", "totalRevenue": "652900000", "costOfRevenue": "279600000", "interestIncome": "None", "incomeBeforeTax": "36500000", "interestExpense": "9900000", "operatingIncome": "46100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "35300000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "327200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "278100000", "netIncomeFromContinuingOperations": "1200000" }, "balance": { "goodwill": "2261900000", "inventory": "241000000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5350500000", "longTermDebt": "1278300000", "shortTermDebt": "150500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649900000", "reportedCurrency": "USD", "retainedEarnings": "-487400000", "totalLiabilities": "2415700000", "otherCurrentAssets": "115200000", "totalCurrentAssets": "1788300000", "currentLongTermDebt": "116000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3562200000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1547700000", "totalShareholderEquity": "2934800000", "capitalLeaseObligations": "153400000", "otherCurrentLiabilities": "348800000", "totalCurrentLiabilities": "878700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "1537000000", "cashAndShortTermInvestments": "1069100000", "commonStockSharesOutstanding": "172200000", "intangibleAssetsExcludingGoodwill": "649900000", "cashAndCashEquivalentsAtCarryingValue": "1069100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15200000", "operatingCashflow": "132400000", "capitalExpenditures": "8600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-900000", "cashflowFromInvestment": "-7400000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 601000000, "cost_of_revenue": 283600000, "gross_profit": 317400000, "ebit": 22500000, "ebitda": 51700000, "pretax_income": 9600000, "tax_provision": 1400000, "net_income": 8199999, "net_income_to_common": 8199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 991300000, "total_current_assets": 1797000000, "total_assets": 5510700000, "short_term_debt": 152000000, "long_term_debt": 1305600000, "total_debt": 1457600000, "total_liabilities": 2438200000, "total_equity": 3072500000, "shares_outstanding": 172900000, "goodwill_and_intangibles": 3029900000 }, "cash_flow": { "operating_cash_flow": 70700000, "capital_expenditure": 7400000, "free_cash_flow": 78100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307149, "ticker_id": 2939, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22500000", "ebitda": "51700000", "netIncome": "8199999", "grossProfit": "317400000", "depreciation": "None", "totalRevenue": "601000000", "costOfRevenue": "283600000", "interestIncome": "None", "incomeBeforeTax": "9600000", "interestExpense": "11900000", "operatingIncome": "20900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-11900000", "nonInterestIncome": "None", "operatingExpenses": "296500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "270900000", "netIncomeFromContinuingOperations": "8200000" }, "balance": { "goodwill": "2333800000", "inventory": "265600000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5510700000", "longTermDebt": "1305600000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "696100000", "reportedCurrency": "USD", "retainedEarnings": "-488600000", "totalLiabilities": "2438200000", "otherCurrentAssets": "148000000", "totalCurrentAssets": "1797000000", "currentLongTermDebt": "115800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713700000", "currentAccountsPayable": "172100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575000000", "totalShareholderEquity": "3072500000", "capitalLeaseObligations": "153600000", "otherCurrentLiabilities": "341600000", "totalCurrentLiabilities": "865500000", "otherNonCurrentLiabilities": "9000000", "totalNonCurrentLiabilities": "1572700000", "cashAndShortTermInvestments": "991300000", "commonStockSharesOutstanding": "172900000", "intangibleAssetsExcludingGoodwill": "696100000", "cashAndCashEquivalentsAtCarryingValue": "991300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "70700000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100500000", "cashflowFromInvestment": "-30600000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601000000, "cost_of_revenue": 283600000, "gross_profit": 317400000, "research_and_development": 25500000, "selling_general_admin": 270900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22500000, "depreciation_amortisation": 29200000, "ebitda": 51700000, "interest_expense": 11900000, "interest_income": null, "other_non_operating": null, "pretax_income": 9600000, "tax_provision": 1400000, "effective_tax_rate": null, "net_income": 8199999, "net_income_continuing_ops": 8200000, "net_income_to_common": 8199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 991300000, "short_term_investments": null, "net_receivables": 392100000, "inventory": 265600000, "other_current_assets": null, "total_current_assets": 1797000000, "net_ppe": null, "goodwill": 2333800000, "intangible_assets": 696100000, "goodwill_and_intangibles": 3029900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3713700000, "total_assets": 5510700000, "short_term_debt": 152000000, "accounts_payable": 172100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 865500000, "long_term_debt": 1305600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1572700000, "total_liabilities": 2438200000, "total_debt": 1457600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -488600000, "total_equity": 3072500000, "shares_outstanding": 172900000, "operating_cash_flow": 70700000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100500000, "free_cash_flow": 78100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22500000", "ebitda": "51700000", "netIncome": "8199999", "grossProfit": "317400000", "depreciation": "None", "totalRevenue": "601000000", "costOfRevenue": "283600000", "interestIncome": "None", "incomeBeforeTax": "9600000", "interestExpense": "11900000", "operatingIncome": "20900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-11900000", "nonInterestIncome": "None", "operatingExpenses": "296500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "270900000", "netIncomeFromContinuingOperations": "8200000" }, "balance": { "goodwill": "2333800000", "inventory": "265600000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5510700000", "longTermDebt": "1305600000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "696100000", "reportedCurrency": "USD", "retainedEarnings": "-488600000", "totalLiabilities": "2438200000", "otherCurrentAssets": "148000000", "totalCurrentAssets": "1797000000", "currentLongTermDebt": "115800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713700000", "currentAccountsPayable": "172100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575000000", "totalShareholderEquity": "3072500000", "capitalLeaseObligations": "153600000", "otherCurrentLiabilities": "341600000", "totalCurrentLiabilities": "865500000", "otherNonCurrentLiabilities": "9000000", "totalNonCurrentLiabilities": "1572700000", "cashAndShortTermInvestments": "991300000", "commonStockSharesOutstanding": "172900000", "intangibleAssetsExcludingGoodwill": "696100000", "cashAndCashEquivalentsAtCarryingValue": "991300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "70700000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100500000", "cashflowFromInvestment": "-30600000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 633100000, "cost_of_revenue": 303200000, "gross_profit": 329900000, "ebit": 6300000, "ebitda": 40300000, "pretax_income": -1166100000, "tax_provision": -14500000, "net_income": -1151600000, "net_income_to_common": -1151600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1036200000, "total_current_assets": 1821900000, "total_assets": 5438100000, "short_term_debt": 150200000, "long_term_debt": 1388700000, "total_debt": 1538900000, "total_liabilities": 2461400000, "total_equity": 2976700000, "shares_outstanding": 172100000, "goodwill_and_intangibles": 2981800000 }, "cash_flow": { "operating_cash_flow": 93100000, "capital_expenditure": 6800000, "free_cash_flow": 99900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307150, "ticker_id": 2939, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6300000", "ebitda": "40300000", "netIncome": "-1151600000", "grossProfit": "329900000", "depreciation": "None", "totalRevenue": "633100000", "costOfRevenue": "303200000", "interestIncome": "None", "incomeBeforeTax": "-1166100000", "interestExpense": "11700000", "operatingIncome": "-1153300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14500000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "1483200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "302500000", "netIncomeFromContinuingOperations": "-1151600000" }, "balance": { "goodwill": "2283700000", "inventory": "263800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5438100000", "longTermDebt": "1388700000", "shortTermDebt": "150200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "698100000", "reportedCurrency": "USD", "retainedEarnings": "-496800000", "totalLiabilities": "2461400000", "otherCurrentAssets": "141300000", "totalCurrentAssets": "1821900000", "currentLongTermDebt": "115700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616200000", "currentAccountsPayable": "172400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1642700000", "totalShareholderEquity": "2976700000", "capitalLeaseObligations": "138300000", "otherCurrentLiabilities": "309900000", "totalCurrentLiabilities": "821400000", "otherNonCurrentLiabilities": "9300000", "totalNonCurrentLiabilities": "1640000000", "cashAndShortTermInvestments": "1036200000", "commonStockSharesOutstanding": "172100000", "intangibleAssetsExcludingGoodwill": "698100000", "cashAndCashEquivalentsAtCarryingValue": "1036200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1151600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "93100000", "capitalExpenditures": "6800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300000", "cashflowFromInvestment": "-5900000", "stockBasedCompensation": "5300000", "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": "34000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633100000, "cost_of_revenue": 303200000, "gross_profit": 329900000, "research_and_development": 23600000, "selling_general_admin": 302500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6300000, "depreciation_amortisation": 34000000, "ebitda": 40300000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": -1166100000, "tax_provision": -14500000, "effective_tax_rate": null, "net_income": -1151600000, "net_income_continuing_ops": -1151600000, "net_income_to_common": -1151600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1036200000, "short_term_investments": null, "net_receivables": 380600000, "inventory": 263800000, "other_current_assets": null, "total_current_assets": 1821900000, "net_ppe": null, "goodwill": 2283700000, "intangible_assets": 698100000, "goodwill_and_intangibles": 2981800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3616200000, "total_assets": 5438100000, "short_term_debt": 150200000, "accounts_payable": 172400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 821400000, "long_term_debt": 1388700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1640000000, "total_liabilities": 2461400000, "total_debt": 1538900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -496800000, "total_equity": 2976700000, "shares_outstanding": 172100000, "operating_cash_flow": 93100000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300000, "free_cash_flow": 99900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6300000", "ebitda": "40300000", "netIncome": "-1151600000", "grossProfit": "329900000", "depreciation": "None", "totalRevenue": "633100000", "costOfRevenue": "303200000", "interestIncome": "None", "incomeBeforeTax": "-1166100000", "interestExpense": "11700000", "operatingIncome": "-1153300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14500000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "1483200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "302500000", "netIncomeFromContinuingOperations": "-1151600000" }, "balance": { "goodwill": "2283700000", "inventory": "263800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5438100000", "longTermDebt": "1388700000", "shortTermDebt": "150200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "698100000", "reportedCurrency": "USD", "retainedEarnings": "-496800000", "totalLiabilities": "2461400000", "otherCurrentAssets": "141300000", "totalCurrentAssets": "1821900000", "currentLongTermDebt": "115700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616200000", "currentAccountsPayable": "172400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1642700000", "totalShareholderEquity": "2976700000", "capitalLeaseObligations": "138300000", "otherCurrentLiabilities": "309900000", "totalCurrentLiabilities": "821400000", "otherNonCurrentLiabilities": "9300000", "totalNonCurrentLiabilities": "1640000000", "cashAndShortTermInvestments": "1036200000", "commonStockSharesOutstanding": "172100000", "intangibleAssetsExcludingGoodwill": "698100000", "cashAndCashEquivalentsAtCarryingValue": "1036200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1151600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "93100000", "capitalExpenditures": "6800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300000", "cashflowFromInvestment": "-5900000", "stockBasedCompensation": "5300000", "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": "34000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 623600000, "cost_of_revenue": 265600000, "gross_profit": 358000000, "ebit": 55000000, "ebitda": 87100000, "pretax_income": 35300000, "tax_provision": 11700000, "net_income": 23600000, "net_income_to_common": 23600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 948500000, "total_current_assets": 1771900000, "total_assets": 6556300000, "short_term_debt": 148000000, "long_term_debt": 1390500000, "total_debt": 1538500000, "total_liabilities": 2416000000, "total_equity": 4140300000, "shares_outstanding": 173400000, "goodwill_and_intangibles": 4178500000 }, "cash_flow": { "operating_cash_flow": 40300000, "capital_expenditure": 11000000, "free_cash_flow": 51300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307151, "ticker_id": 2939, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55000000", "ebitda": "87100000", "netIncome": "23600000", "grossProfit": "358000000", "depreciation": "None", "totalRevenue": "623600000", "costOfRevenue": "265600000", "interestIncome": "None", "incomeBeforeTax": "35300000", "interestExpense": "12900000", "operatingIncome": "48100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11700000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "309900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32100000", "sellingGeneralAndAdministrative": "284900000", "netIncomeFromContinuingOperations": "23600000" }, "balance": { "goodwill": "3259800000", "inventory": "267400000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6556300000", "longTermDebt": "1390500000", "shortTermDebt": "148000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "918700000", "reportedCurrency": "USD", "retainedEarnings": "654800000", "totalLiabilities": "2416000000", "otherCurrentAssets": "143000000", "totalCurrentAssets": "1771900000", "currentLongTermDebt": "115500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4784400000", "currentAccountsPayable": "174700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1646000000", "totalShareholderEquity": "4140300000", "capitalLeaseObligations": "140000000", "otherCurrentLiabilities": "288000000", "totalCurrentLiabilities": "781300000", "otherNonCurrentLiabilities": "8700000", "totalNonCurrentLiabilities": "1634700000", "cashAndShortTermInvestments": "948500000", "commonStockSharesOutstanding": "173400000", "intangibleAssetsExcludingGoodwill": "918700000", "cashAndCashEquivalentsAtCarryingValue": "948500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "40300000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2600000", "cashflowFromInvestment": "-10700000", "stockBasedCompensation": "11000000", "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": "33300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 623600000, "cost_of_revenue": 265600000, "gross_profit": 358000000, "research_and_development": 23300000, "selling_general_admin": 284900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55000000, "depreciation_amortisation": 32100000, "ebitda": 87100000, "interest_expense": 12900000, "interest_income": null, "other_non_operating": null, "pretax_income": 35300000, "tax_provision": 11700000, "effective_tax_rate": null, "net_income": 23600000, "net_income_continuing_ops": 23600000, "net_income_to_common": 23600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 948500000, "short_term_investments": null, "net_receivables": 413000000, "inventory": 267400000, "other_current_assets": null, "total_current_assets": 1771900000, "net_ppe": null, "goodwill": 3259800000, "intangible_assets": 918700000, "goodwill_and_intangibles": 4178500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4784400000, "total_assets": 6556300000, "short_term_debt": 148000000, "accounts_payable": 174700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 781300000, "long_term_debt": 1390500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1634700000, "total_liabilities": 2416000000, "total_debt": 1538500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 654800000, "total_equity": 4140300000, "shares_outstanding": 173400000, "operating_cash_flow": 40300000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2600000, "free_cash_flow": 51300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55000000", "ebitda": "87100000", "netIncome": "23600000", "grossProfit": "358000000", "depreciation": "None", "totalRevenue": "623600000", "costOfRevenue": "265600000", "interestIncome": "None", "incomeBeforeTax": "35300000", "interestExpense": "12900000", "operatingIncome": "48100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11700000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "309900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32100000", "sellingGeneralAndAdministrative": "284900000", "netIncomeFromContinuingOperations": "23600000" }, "balance": { "goodwill": "3259800000", "inventory": "267400000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6556300000", "longTermDebt": "1390500000", "shortTermDebt": "148000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "918700000", "reportedCurrency": "USD", "retainedEarnings": "654800000", "totalLiabilities": "2416000000", "otherCurrentAssets": "143000000", "totalCurrentAssets": "1771900000", "currentLongTermDebt": "115500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4784400000", "currentAccountsPayable": "174700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1646000000", "totalShareholderEquity": "4140300000", "capitalLeaseObligations": "140000000", "otherCurrentLiabilities": "288000000", "totalCurrentLiabilities": "781300000", "otherNonCurrentLiabilities": "8700000", "totalNonCurrentLiabilities": "1634700000", "cashAndShortTermInvestments": "948500000", "commonStockSharesOutstanding": "173400000", "intangibleAssetsExcludingGoodwill": "918700000", "cashAndCashEquivalentsAtCarryingValue": "948500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "40300000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2600000", "cashflowFromInvestment": "-10700000", "stockBasedCompensation": "11000000", "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": "33300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 645600000, "cost_of_revenue": 307000000, "gross_profit": 338600000, "ebit": 68400000, "ebitda": 101300000, "pretax_income": -215000000, "tax_provision": 2400000, "net_income": -217400000, "net_income_to_common": -217400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940000000, "total_current_assets": 1743700000, "total_assets": 6605100000, "short_term_debt": 145600000, "long_term_debt": 1398100000, "total_debt": 1543700000, "total_liabilities": 2431200000, "total_equity": 4173900000, "shares_outstanding": 171700000, "goodwill_and_intangibles": 4246200000 }, "cash_flow": { "operating_cash_flow": 102000000, "capital_expenditure": 8200000, "free_cash_flow": 110200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307152, "ticker_id": 2939, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68400000", "ebitda": "101300000", "netIncome": "-217400000", "grossProfit": "338600000", "depreciation": "None", "totalRevenue": "645600000", "costOfRevenue": "307000000", "interestIncome": "None", "incomeBeforeTax": "-215000000", "interestExpense": "13900000", "operatingIncome": "-202800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "541400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32900000", "sellingGeneralAndAdministrative": "260200000", "netIncomeFromContinuingOperations": "-217400000" }, "balance": { "goodwill": "3292200000", "inventory": "258800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6605100000", "longTermDebt": "1398100000", "shortTermDebt": "145600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "954000000", "reportedCurrency": "USD", "retainedEarnings": "631200000", "totalLiabilities": "2431200000", "otherCurrentAssets": "137400000", "totalCurrentAssets": "1743700000", "currentLongTermDebt": "115300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861400000", "currentAccountsPayable": "179500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653600000", "totalShareholderEquity": "4173900000", "capitalLeaseObligations": "140200000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "780800000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "1650400000", "cashAndShortTermInvestments": "940000000", "commonStockSharesOutstanding": "171700000", "intangibleAssetsExcludingGoodwill": "954000000", "cashAndCashEquivalentsAtCarryingValue": "940000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25700000", "operatingCashflow": "102000000", "capitalExpenditures": "8200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3300000", "cashflowFromInvestment": "-12600000", "stockBasedCompensation": "4500000", "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": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 645600000, "cost_of_revenue": 307000000, "gross_profit": 338600000, "research_and_development": 20200000, "selling_general_admin": 260200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68400000, "depreciation_amortisation": 32900000, "ebitda": 101300000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": -215000000, "tax_provision": 2400000, "effective_tax_rate": null, "net_income": -217400000, "net_income_continuing_ops": -217400000, "net_income_to_common": -217400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 940000000, "short_term_investments": null, "net_receivables": 407500000, "inventory": 258800000, "other_current_assets": null, "total_current_assets": 1743700000, "net_ppe": null, "goodwill": 3292200000, "intangible_assets": 954000000, "goodwill_and_intangibles": 4246200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4861400000, "total_assets": 6605100000, "short_term_debt": 145600000, "accounts_payable": 179500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 780800000, "long_term_debt": 1398100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1650400000, "total_liabilities": 2431200000, "total_debt": 1543700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 631200000, "total_equity": 4173900000, "shares_outstanding": 171700000, "operating_cash_flow": 102000000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3300000, "free_cash_flow": 110200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68400000", "ebitda": "101300000", "netIncome": "-217400000", "grossProfit": "338600000", "depreciation": "None", "totalRevenue": "645600000", "costOfRevenue": "307000000", "interestIncome": "None", "incomeBeforeTax": "-215000000", "interestExpense": "13900000", "operatingIncome": "-202800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "541400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32900000", "sellingGeneralAndAdministrative": "260200000", "netIncomeFromContinuingOperations": "-217400000" }, "balance": { "goodwill": "3292200000", "inventory": "258800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6605100000", "longTermDebt": "1398100000", "shortTermDebt": "145600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "954000000", "reportedCurrency": "USD", "retainedEarnings": "631200000", "totalLiabilities": "2431200000", "otherCurrentAssets": "137400000", "totalCurrentAssets": "1743700000", "currentLongTermDebt": "115300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861400000", "currentAccountsPayable": "179500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653600000", "totalShareholderEquity": "4173900000", "capitalLeaseObligations": "140200000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "780800000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "1650400000", "cashAndShortTermInvestments": "940000000", "commonStockSharesOutstanding": "171700000", "intangibleAssetsExcludingGoodwill": "954000000", "cashAndCashEquivalentsAtCarryingValue": "940000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25700000", "operatingCashflow": "102000000", "capitalExpenditures": "8200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3300000", "cashflowFromInvestment": "-12600000", "stockBasedCompensation": "4500000", "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": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 631300000, "cost_of_revenue": 267000000, "gross_profit": 364300000, "ebit": 90100000, "ebitda": 122900000, "pretax_income": 35800000, "tax_provision": 14300000, "net_income": 21500000, "net_income_to_common": 21500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 824200000, "total_current_assets": 1640700000, "total_assets": 6683800000, "short_term_debt": 144500000, "long_term_debt": 1381000000, "total_debt": 1525500000, "total_liabilities": 2390600000, "total_equity": 4293200000, "shares_outstanding": 175200000, "goodwill_and_intangibles": 4459600000 }, "cash_flow": { "operating_cash_flow": 95500000, "capital_expenditure": 18400000, "free_cash_flow": 113900000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307154, "ticker_id": 2939, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90100000", "ebitda": "122900000", "netIncome": "21500000", "grossProfit": "364300000", "depreciation": "None", "totalRevenue": "631300000", "costOfRevenue": "267000000", "interestIncome": "None", "incomeBeforeTax": "35800000", "interestExpense": "15400000", "operatingIncome": "83300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "281000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32800000", "sellingGeneralAndAdministrative": "257700000", "netIncomeFromContinuingOperations": "21500000" }, "balance": { "goodwill": "3458200000", "inventory": "278800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6683800000", "longTermDebt": "1381000000", "shortTermDebt": "144500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1001400000", "reportedCurrency": "USD", "retainedEarnings": "848600000", "totalLiabilities": "2390600000", "otherCurrentAssets": "120600000", "totalCurrentAssets": "1640700000", "currentLongTermDebt": "115100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5043100000", "currentAccountsPayable": "168600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "430600000", "shortLongTermDebtTotal": "1637800000", "totalShareholderEquity": "4293200000", "capitalLeaseObligations": "141700000", "otherCurrentLiabilities": "306100000", "totalCurrentLiabilities": "746800000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "1643800000", "cashAndShortTermInvestments": "824200000", "commonStockSharesOutstanding": "175200000", "intangibleAssetsExcludingGoodwill": "1001400000", "cashAndCashEquivalentsAtCarryingValue": "824200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21500000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13300000", "operatingCashflow": "95500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114500000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631300000, "cost_of_revenue": 267000000, "gross_profit": 364300000, "research_and_development": 22300000, "selling_general_admin": 257700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90100000, "depreciation_amortisation": 32800000, "ebitda": 122900000, "interest_expense": 15400000, "interest_income": null, "other_non_operating": null, "pretax_income": 35800000, "tax_provision": 14300000, "effective_tax_rate": null, "net_income": 21500000, "net_income_continuing_ops": 21500000, "net_income_to_common": 21500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 824200000, "short_term_investments": null, "net_receivables": 417100000, "inventory": 278800000, "other_current_assets": null, "total_current_assets": 1640700000, "net_ppe": null, "goodwill": 3458200000, "intangible_assets": 1001400000, "goodwill_and_intangibles": 4459600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5043100000, "total_assets": 6683800000, "short_term_debt": 144500000, "accounts_payable": 168600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 746800000, "long_term_debt": 1381000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1643800000, "total_liabilities": 2390600000, "total_debt": 1525500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 848600000, "total_equity": 4293200000, "shares_outstanding": 175200000, "operating_cash_flow": 95500000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114500000, "free_cash_flow": 113900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90100000", "ebitda": "122900000", "netIncome": "21500000", "grossProfit": "364300000", "depreciation": "None", "totalRevenue": "631300000", "costOfRevenue": "267000000", "interestIncome": "None", "incomeBeforeTax": "35800000", "interestExpense": "15400000", "operatingIncome": "83300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "281000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32800000", "sellingGeneralAndAdministrative": "257700000", "netIncomeFromContinuingOperations": "21500000" }, "balance": { "goodwill": "3458200000", "inventory": "278800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "6683800000", "longTermDebt": "1381000000", "shortTermDebt": "144500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1001400000", "reportedCurrency": "USD", "retainedEarnings": "848600000", "totalLiabilities": "2390600000", "otherCurrentAssets": "120600000", "totalCurrentAssets": "1640700000", "currentLongTermDebt": "115100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5043100000", "currentAccountsPayable": "168600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "430600000", "shortLongTermDebtTotal": "1637800000", "totalShareholderEquity": "4293200000", "capitalLeaseObligations": "141700000", "otherCurrentLiabilities": "306100000", "totalCurrentLiabilities": "746800000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "1643800000", "cashAndShortTermInvestments": "824200000", "commonStockSharesOutstanding": "175200000", "intangibleAssetsExcludingGoodwill": "1001400000", "cashAndCashEquivalentsAtCarryingValue": "824200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21500000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13300000", "operatingCashflow": "95500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114500000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "income_statement": { "revenue": 662400000, "cost_of_revenue": 279000000, "gross_profit": 383400000, "ebit": 92500000, "ebitda": 126000000, "pretax_income": 68600000, "tax_provision": 16700000, "net_income": 51900000, "net_income_to_common": 51900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 651700000, "total_current_assets": 1488900000, "total_assets": 6607200000, "short_term_debt": 540000000, "long_term_debt": 875600000, "total_debt": 1415600000, "total_liabilities": 2296200000, "total_equity": 4311000000, "shares_outstanding": 176300000, "goodwill_and_intangibles": 4536900000 }, "cash_flow": { "operating_cash_flow": 75100000, "capital_expenditure": 14100000, "free_cash_flow": 89200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307155, "ticker_id": 2939, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:47.441508+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92500000", "ebitda": "126000000", "netIncome": "51900000", "grossProfit": "383400000", "depreciation": "None", "totalRevenue": "662400000", "costOfRevenue": "279000000", "interestIncome": "None", "incomeBeforeTax": "68600000", "interestExpense": "17400000", "operatingIncome": "78900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16700000", "reportedCurrency": "USD", "netInterestIncome": "-17400000", "nonInterestIncome": "None", "operatingExpenses": "304500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26800000", "otherNonOperatingIncome": "7100000", "costofGoodsAndServicesSold": "279000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33500000", "sellingGeneralAndAdministrative": "272900000", "netIncomeFromContinuingOperations": "51900000" }, "balance": { "goodwill": "3493800000", "inventory": "297000000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6607200000", "longTermDebt": "875600000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1043100000", "reportedCurrency": "USD", "retainedEarnings": "827100000", "totalLiabilities": "2296200000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "1488900000", "currentLongTermDebt": "511500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5118300000", "currentAccountsPayable": "176800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300100000", "shortLongTermDebtTotal": "1532400000", "totalShareholderEquity": "4311000000", "capitalLeaseObligations": "145300000", "otherCurrentLiabilities": "293600000", "totalCurrentLiabilities": "1150800000", "otherNonCurrentLiabilities": "153000000", "totalNonCurrentLiabilities": "1145400000", "cashAndShortTermInvestments": "651700000", "commonStockSharesOutstanding": "176300000", "intangibleAssetsExcludingGoodwill": "1043100000", "cashAndCashEquivalentsAtCarryingValue": "651700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "75100000", "capitalExpenditures": "14100000", "changeInReceivables": "-15500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2600000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662400000, "cost_of_revenue": 279000000, "gross_profit": 383400000, "research_and_development": 26800000, "selling_general_admin": 272900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92500000, "depreciation_amortisation": 33500000, "ebitda": 126000000, "interest_expense": 17400000, "interest_income": null, "other_non_operating": null, "pretax_income": 68600000, "tax_provision": 16700000, "effective_tax_rate": null, "net_income": 51900000, "net_income_continuing_ops": 51900000, "net_income_to_common": 51900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 651700000, "short_term_investments": null, "net_receivables": 415200000, "inventory": 297000000, "other_current_assets": null, "total_current_assets": 1488900000, "net_ppe": null, "goodwill": 3493800000, "intangible_assets": 1043100000, "goodwill_and_intangibles": 4536900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5118300000, "total_assets": 6607200000, "short_term_debt": 540000000, "accounts_payable": 176800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1150800000, "long_term_debt": 875600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1145400000, "total_liabilities": 2296200000, "total_debt": 1415600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 827100000, "total_equity": 4311000000, "shares_outstanding": 176300000, "operating_cash_flow": 75100000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2600000, "free_cash_flow": 89200000, "net_change_in_cash": 74900000 }, "raw_data": { "income": { "ebit": "92500000", "ebitda": "126000000", "netIncome": "51900000", "grossProfit": "383400000", "depreciation": "None", "totalRevenue": "662400000", "costOfRevenue": "279000000", "interestIncome": "None", "incomeBeforeTax": "68600000", "interestExpense": "17400000", "operatingIncome": "78900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16700000", "reportedCurrency": "USD", "netInterestIncome": "-17400000", "nonInterestIncome": "None", "operatingExpenses": "304500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26800000", "otherNonOperatingIncome": "7100000", "costofGoodsAndServicesSold": "279000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33500000", "sellingGeneralAndAdministrative": "272900000", "netIncomeFromContinuingOperations": "51900000" }, "balance": { "goodwill": "3493800000", "inventory": "297000000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6607200000", "longTermDebt": "875600000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1043100000", "reportedCurrency": "USD", "retainedEarnings": "827100000", "totalLiabilities": "2296200000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "1488900000", "currentLongTermDebt": "511500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5118300000", "currentAccountsPayable": "176800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300100000", "shortLongTermDebtTotal": "1532400000", "totalShareholderEquity": "4311000000", "capitalLeaseObligations": "145300000", "otherCurrentLiabilities": "293600000", "totalCurrentLiabilities": "1150800000", "otherNonCurrentLiabilities": "153000000", "totalNonCurrentLiabilities": "1145400000", "cashAndShortTermInvestments": "651700000", "commonStockSharesOutstanding": "176300000", "intangibleAssetsExcludingGoodwill": "1043100000", "cashAndCashEquivalentsAtCarryingValue": "651700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "75100000", "capitalExpenditures": "14100000", "changeInReceivables": "-15500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2600000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40100000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }