{ "ticker": { "uuid": "b9f3d63a-f0f4-43e1-9b92-f67b39ecca05", "symbol": "VISN", "name": "CommScope Holding Company, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/b9f3d63a-f0f4-43e1-9b92-f67b39ecca05/", "api_url": "https://sharemaestro.com/factors/api/tickers/b9f3d63a-f0f4-43e1-9b92-f67b39ecca05/" }, "ticker_metadata": { "id": 8820, "uuid": "b9f3d63a-f0f4-43e1-9b92-f67b39ecca05", "symbol": "VISN", "name": "CommScope Holding Company, Inc.", "asset_type": "equity", "market_cap": 2790296000, "stock_exchange_id": 2, "industry": "Communication Equipment", "sector": "Technology", "description": "Gyroscope Therapeutics Holdings plc, a clinical-stage gene therapy company, develops gene therapy products to treat patients with eye diseases. The company is headquartered in Stevenage, the United Kingdom.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b9f3d63a-f0f4-43e1-9b92-f67b39ecca05", "symbol": "VISN", "name": "CommScope Holding Company, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/b9f3d63a-f0f4-43e1-9b92-f67b39ecca05/", "api_url": "https://sharemaestro.com/factors/api/tickers/b9f3d63a-f0f4-43e1-9b92-f67b39ecca05/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.86, "quality": 0.32, "momentum": 0.98, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 11.75, "market_cap": 2646100000, "pe_ratio": 4410.1667, "earnings_yield": 0.0002, "ebitda_to_ev": 5.3995, "shareholder_yield": 0.0067, "roe": 0.0001, "piotroski_f_score": 6, "momentum_12_1": 4.924, "volatility_252d": 1.2163 }, "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": "2026-06-07T06:47:01.810597+00:00", "batch_id": "" }, "size": { "price_close": 11.75, "market_cap": 2646100000, "market_cap_usd": 2646100000, "enterprise_value": 150200000, "shares_outstanding": 225200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4410.1667, "pb_ratio": 0.5759, "ptbv_ratio": 0.8748, "ps_ratio": 0.6608, "pcf_ratio": 9.3436, "pfcf_ratio": 7.7781, "ev_ebitda": 0.1852, "ev_ebit": 0.2573, "ev_sales": 0.0375, "ev_fcf": 0.4415, "earnings_yield": 0.0002, "fcf_yield": 2.265, "price_to_sales": 0.6608, "price_to_book": 0.5759, "price_to_cashflow": 9.3436, "ebitda_to_ev": 5.3995, "sales_yield": 26.6585 }, "yield": { "dividend_yield": 0.0067, "buyback_yield": 0, "shareholder_yield": 0.0067, "debt_paydown_yield": null, "total_yield": 0.0067 }, "quality": { "gross_margin": 0.3886, "operating_margin": 0.1458, "net_margin": 0.0001, "ebitda_margin": 0.2025, "fcf_margin": 0.085, "roe": 0.0001, "roa": 0.0001, "roic": 0.2086, "roc_greenblatt": null, "asset_turnover": 0.7356, "cash_conversion": 567, "accruals_ratio": -0.0519, "sbc_to_revenue": -0.0005, "piotroski_f_score": 6, "altman_z_score": 4.2148, "earnings_stability_5y": 99.3169, "revenue_stability_5y": 0.4244, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2859, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1847, "net_debt_to_ebitda": -3.0776, "debt_to_assets": 0.0026, "interest_coverage": null, "current_ratio": 6.6663, "quick_ratio": 5.9906, "net_debt": -2495900000, "local_beta": 0.0002, "volatility_252d": 1.2163, "volatility_60d": 1.6218, "max_drawdown_12m": -0.1315, "risk_adjusted_momentum": 4.0482 }, "growth": { "revenue_growth_1y": -0.0935, "revenue_growth_3y_cagr": -0.3645, "revenue_growth_5y_cagr": -0.2553, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1389, "book_value_growth_1y": null, "revenue_growth": -0.0935, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0026, "price_return_3m": 1.0913, "price_return_6m": 0.8775, "price_return_9m": 1.2466, "price_return_12m": 4.9391, "price_return_12m_ex1m": 4.924, "momentum_6m": 0.8775, "momentum_12m": 4.9391, "momentum_12_1": 4.924, "distance_from_52w_high": -0.0585, "distance_from_52w_low": 5.1946, "relative_strength": 4.7812 }, "raw_ttm": { "revenue_ttm": 4004100000, "gross_profit_ttm": 1556000000, "ebit_ttm": 583700000, "ebitda_ttm": 811000000, "net_income_ttm": 600000, "eps_diluted_ttm": 0.0027, "operating_cash_flow_ttm": 283200000, "capital_expenditure_ttm": 57000000, "fcf_ttm": 340200000, "dividends_paid_ttm": 17600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 2510000000, "total_current_assets": 3323800000, "total_current_liabilities": 498600000, "net_ppe": null, "total_assets": 5443000000, "total_debt": 14100000, "total_equity": 4594500000, "net_working_capital": 329300000, "book_value_per_share": 20.4019, "retained_earnings": 2454400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3024900000, "tangible_book_per_share": 13.4321 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 100, "rank_pb": 8, "rank_ptbv": 13, "rank_ps": 19, "rank_pcf": 40, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 100, "rank_fcf_yield": 1, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 71, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 58, "rank_fcf_margin": 73, "rank_piotroski": 43, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2 }, "composites": { "value_composite": 14, "quality_composite": 68, "momentum_composite": 2, "growth_composite": 85, "yield_composite": 65, "svqf_composite": 100, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.5246, "os_score": 0.9, "value_percentile": 0.86, "quality_percentile": 0.32, "momentum_percentile": 0.98, "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": 96, "small_cap_core_rank": 22, "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": 764, "ticker_id": 8820, "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": "2026-06-07T06:47:01.810597+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.75, "market_cap": 2646100000, "market_cap_usd": 2646100000, "enterprise_value": 150200000, "shares_outstanding": 225200000, "fx_rate_to_usd": null, "pe_ratio": 4410.16666667, "pb_ratio": 0.57592774, "ptbv_ratio": 0.87477272, "ps_ratio": 0.66084763, "pcf_ratio": 9.34357345, "pfcf_ratio": 7.77807172, "ev_ebitda": 0.18520345, "ev_ebit": 0.25732397, "ev_sales": 0.03751155, "ev_fcf": 0.441505, "earnings_yield": 0.00022675, "fcf_yield": 2.26498003, "dividend_yield": 0.0066513, "buyback_yield": 0, "shareholder_yield": 0.0066513, "debt_paydown_yield": null, "total_yield": 0.0066513, "gross_margin": 0.38860168, "operating_margin": 0.14577558, "net_margin": 0.00014985, "ebitda_margin": 0.20254239, "fcf_margin": 0.08496291, "roe": 0.00013059, "roa": 0.00011023, "roic": 0.20860335, "roc_greenblatt": null, "asset_turnover": 0.73564211, "cash_conversion": 567, "accruals_ratio": -0.0519199, "sbc_to_revenue": -0.00049949, "debt_to_equity": 0.18467733, "net_debt_to_ebitda": -3.07755857, "debt_to_assets": 0.00259048, "interest_coverage": null, "current_ratio": 6.66626554, "quick_ratio": 5.99057361, "net_debt": -2495900000, "revenue_growth_1y": -0.09350026, "revenue_growth_3y_cagr": -0.36446032, "revenue_growth_5y_cagr": -0.25534149, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13893539, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 4.21482828, "earnings_stability_5y": 99.316914, "revenue_stability_5y": 0.424396, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00255973, "price_return_3m": 1.09126829, "price_return_6m": 0.87747667, "price_return_9m": 1.24661096, "price_return_12m": 4.93914274, "price_return_12m_ex1m": 4.92397897, "distance_from_52w_high": -0.05849359, "distance_from_52w_low": 5.19464361, "relative_strength": 4.78120169, "local_beta": 0.0002, "volatility_252d": 1.216349, "volatility_60d": 1.621817, "max_drawdown_12m": -0.1314962, "revenue_ttm": 4004100000, "gross_profit_ttm": 1556000000, "ebit_ttm": 583700000, "ebitda_ttm": 811000000, "net_income_ttm": 600000, "eps_diluted_ttm": 0.0026643, "operating_cash_flow_ttm": 283200000, "capital_expenditure_ttm": 57000000, "fcf_ttm": 340200000, "dividends_paid_ttm": 17600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 2510000000, "total_current_assets": 3323800000, "total_current_liabilities": 498600000, "net_ppe": null, "total_assets": 5443000000, "total_debt": 14100000, "total_equity": 4594500000, "net_working_capital": 329300000, "book_value_per_share": 20.40186501, "retained_earnings": 2454400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3024900000, "tangible_book_per_share": 13.43206039, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 100, "rank_pb": 8, "rank_ptbv": 13, "rank_ps": 19, "rank_pcf": 40, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 100, "rank_fcf_yield": 1, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 71, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 58, "rank_fcf_margin": 73, "rank_piotroski": 43, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2, "value_composite": 14, "quality_composite": 68, "momentum_composite": 2, "growth_composite": 85, "yield_composite": 65, "svqf_composite": 100, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 22, "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": 11.75, "os": 0.9, "value": 0.86, "quality": 0.32, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4410.1667, "earnings_yield": 0.0002, "shareholder_yield": 0.0067, "roe": 0.0001, "momentum_12_1": 4.924, "complete_fields": { "id": 764, "ticker_id": 8820, "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": "2026-06-07T06:47:01.810597+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.75, "market_cap": 2646100000, "market_cap_usd": 2646100000, "enterprise_value": 150200000, "shares_outstanding": 225200000, "fx_rate_to_usd": null, "pe_ratio": 4410.16666667, "pb_ratio": 0.57592774, "ptbv_ratio": 0.87477272, "ps_ratio": 0.66084763, "pcf_ratio": 9.34357345, "pfcf_ratio": 7.77807172, "ev_ebitda": 0.18520345, "ev_ebit": 0.25732397, "ev_sales": 0.03751155, "ev_fcf": 0.441505, "earnings_yield": 0.00022675, "fcf_yield": 2.26498003, "dividend_yield": 0.0066513, "buyback_yield": 0, "shareholder_yield": 0.0066513, "debt_paydown_yield": null, "total_yield": 0.0066513, "gross_margin": 0.38860168, "operating_margin": 0.14577558, "net_margin": 0.00014985, "ebitda_margin": 0.20254239, "fcf_margin": 0.08496291, "roe": 0.00013059, "roa": 0.00011023, "roic": 0.20860335, "roc_greenblatt": null, "asset_turnover": 0.73564211, "cash_conversion": 567, "accruals_ratio": -0.0519199, "sbc_to_revenue": -0.00049949, "debt_to_equity": 0.18467733, "net_debt_to_ebitda": -3.07755857, "debt_to_assets": 0.00259048, "interest_coverage": null, "current_ratio": 6.66626554, "quick_ratio": 5.99057361, "net_debt": -2495900000, "revenue_growth_1y": -0.09350026, "revenue_growth_3y_cagr": -0.36446032, "revenue_growth_5y_cagr": -0.25534149, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13893539, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 4.21482828, "earnings_stability_5y": 99.316914, "revenue_stability_5y": 0.424396, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00255973, "price_return_3m": 1.09126829, "price_return_6m": 0.87747667, "price_return_9m": 1.24661096, "price_return_12m": 4.93914274, "price_return_12m_ex1m": 4.92397897, "distance_from_52w_high": -0.05849359, "distance_from_52w_low": 5.19464361, "relative_strength": 4.78120169, "local_beta": 0.0002, "volatility_252d": 1.216349, "volatility_60d": 1.621817, "max_drawdown_12m": -0.1314962, "revenue_ttm": 4004100000, "gross_profit_ttm": 1556000000, "ebit_ttm": 583700000, "ebitda_ttm": 811000000, "net_income_ttm": 600000, "eps_diluted_ttm": 0.0026643, "operating_cash_flow_ttm": 283200000, "capital_expenditure_ttm": 57000000, "fcf_ttm": 340200000, "dividends_paid_ttm": 17600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 2510000000, "total_current_assets": 3323800000, "total_current_liabilities": 498600000, "net_ppe": null, "total_assets": 5443000000, "total_debt": 14100000, "total_equity": 4594500000, "net_working_capital": 329300000, "book_value_per_share": 20.40186501, "retained_earnings": 2454400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3024900000, "tangible_book_per_share": 13.43206039, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 100, "rank_pb": 8, "rank_ptbv": 13, "rank_ps": 19, "rank_pcf": 40, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 100, "rank_fcf_yield": 1, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 71, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 58, "rank_fcf_margin": 73, "rank_piotroski": 43, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2, "value_composite": 14, "quality_composite": 68, "momentum_composite": 2, "growth_composite": 85, "yield_composite": 65, "svqf_composite": 100, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 22, "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1931600000, "cost_of_revenue": 1114100000, "gross_profit": 817500000, "ebit": 66500000, "ebitda": 226100000, "pretax_income": 54900000, "tax_provision": -269400000, "net_income": 1414700000, "net_income_to_common": 1414700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 754400000, "total_current_assets": 5796200000, "total_assets": 9371000000, "short_term_debt": null, "long_term_debt": 7260200000, "total_debt": 7260200000, "total_liabilities": 9096400000, "total_equity": 274600000, "shares_outstanding": 230000000, "goodwill_and_intangibles": 1603700000 }, "cash_flow": { "operating_cash_flow": 322900000, "capital_expenditure": 70300000, "free_cash_flow": 393200000, "dividends_paid": 17600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195697, "ticker_id": 8820, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66500000", "ebitda": "226100000", "netIncome": "1414700000", "grossProfit": "817500000", "depreciation": "None", "totalRevenue": "1931600000", "costOfRevenue": "1114100000", "interestIncome": "16700000", "incomeBeforeTax": "54900000", "interestExpense": "None", "operatingIncome": "66500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-269400000", "reportedCurrency": "USD", "netInterestIncome": "16700000", "nonInterestIncome": "None", "operatingExpenses": "751000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1114100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159600000", "sellingGeneralAndAdministrative": "497400000", "netIncomeFromContinuingOperations": "324300000" }, "balance": { "goodwill": "764600000", "inventory": "310400000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "9371000000", "longTermDebt": "7260200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "839100000", "reportedCurrency": "USD", "retainedEarnings": "-3040800000", "totalLiabilities": "9096400000", "otherCurrentAssets": "4381000000", "totalCurrentAssets": "5796200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3574800000", "currentAccountsPayable": "213300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7260200000", "totalShareholderEquity": "274600000", "capitalLeaseObligations": "13900000", "otherCurrentLiabilities": "1282200000", "totalCurrentLiabilities": "1495500000", "otherNonCurrentLiabilities": "273500000", "totalNonCurrentLiabilities": "7600900000", "cashAndShortTermInvestments": "754400000", "commonStockSharesOutstanding": "230000000", "intangibleAssetsExcludingGoodwill": "839100000", "cashAndCashEquivalentsAtCarryingValue": "754400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2283700000", "profitLoss": "None", "dividendPayout": "17600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000000", "operatingCashflow": "322900000", "capitalExpenditures": "70300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2053600000", "cashflowFromInvestment": "1981600000", "stockBasedCompensation": "42700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1931600000, "cost_of_revenue": 1114100000, "gross_profit": 817500000, "research_and_development": 283500000, "selling_general_admin": 497400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66500000, "depreciation_amortisation": 159600000, "ebitda": 226100000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 54900000, "tax_provision": -269400000, "effective_tax_rate": null, "net_income": 1414700000, "net_income_continuing_ops": 324300000, "net_income_to_common": 1414700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 754400000, "short_term_investments": null, "net_receivables": 350400000, "inventory": 310400000, "other_current_assets": null, "total_current_assets": 5796200000, "net_ppe": null, "goodwill": 764600000, "intangible_assets": 839100000, "goodwill_and_intangibles": 1603700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3574800000, "total_assets": 9371000000, "short_term_debt": null, "accounts_payable": 213300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1495500000, "long_term_debt": 7260200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7600900000, "total_liabilities": 9096400000, "total_debt": 7260200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3040800000, "total_equity": 274600000, "shares_outstanding": 230000000, "operating_cash_flow": 322900000, "stock_based_compensation": 42700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1981600000, "dividends_paid": 17600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2053600000, "free_cash_flow": 393200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66500000", "ebitda": "226100000", "netIncome": "1414700000", "grossProfit": "817500000", "depreciation": "None", "totalRevenue": "1931600000", "costOfRevenue": "1114100000", "interestIncome": "16700000", "incomeBeforeTax": "54900000", "interestExpense": "None", "operatingIncome": "66500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-269400000", "reportedCurrency": "USD", "netInterestIncome": "16700000", "nonInterestIncome": "None", "operatingExpenses": "751000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1114100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159600000", "sellingGeneralAndAdministrative": "497400000", "netIncomeFromContinuingOperations": "324300000" }, "balance": { "goodwill": "764600000", "inventory": "310400000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "9371000000", "longTermDebt": "7260200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "839100000", "reportedCurrency": "USD", "retainedEarnings": "-3040800000", "totalLiabilities": "9096400000", "otherCurrentAssets": "4381000000", "totalCurrentAssets": "5796200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3574800000", "currentAccountsPayable": "213300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7260200000", "totalShareholderEquity": "274600000", "capitalLeaseObligations": "13900000", "otherCurrentLiabilities": "1282200000", "totalCurrentLiabilities": "1495500000", "otherNonCurrentLiabilities": "273500000", "totalNonCurrentLiabilities": "7600900000", "cashAndShortTermInvestments": "754400000", "commonStockSharesOutstanding": "230000000", "intangibleAssetsExcludingGoodwill": "839100000", "cashAndCashEquivalentsAtCarryingValue": "754400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2283700000", "profitLoss": "None", "dividendPayout": "17600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000000", "operatingCashflow": "322900000", "capitalExpenditures": "70300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2053600000", "cashflowFromInvestment": "1981600000", "stockBasedCompensation": "42700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 4205800000, "cost_of_revenue": 2866400000, "gross_profit": 1339400000, "ebit": 277600000, "ebitda": 648100000, "pretax_income": -409300000, "tax_provision": 51700000, "net_income": -287600000, "net_income_to_common": -287600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 564900000, "total_current_assets": 3484500000, "total_assets": 8747500000, "short_term_debt": 67400000, "long_term_debt": 9238400000, "total_debt": 9305800000, "total_liabilities": 10976300000, "total_equity": -2228800000, "shares_outstanding": 214400000, "goodwill_and_intangibles": 4083500000 }, "cash_flow": { "operating_cash_flow": 273100000, "capital_expenditure": 25300000, "free_cash_flow": 298400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195702, "ticker_id": 8820, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277600000", "ebitda": "648100000", "netIncome": "-287600000", "grossProfit": "1339400000", "depreciation": "None", "totalRevenue": "4205800000", "costOfRevenue": "2866400000", "interestIncome": "10900000", "incomeBeforeTax": "-409300000", "interestExpense": "686900000", "operatingIncome": "331100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51700000", "reportedCurrency": "USD", "netInterestIncome": "-676000000", "nonInterestIncome": "None", "operatingExpenses": "1008300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "316200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2866400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370500000", "sellingGeneralAndAdministrative": "755500000", "netIncomeFromContinuingOperations": "-461000000" }, "balance": { "goodwill": "2867300000", "inventory": "736800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8747500000", "longTermDebt": "9238400000", "shortTermDebt": "67400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1216200000", "reportedCurrency": "USD", "retainedEarnings": "-5324500000", "totalLiabilities": "10976300000", "otherCurrentAssets": "1496900000", "totalCurrentAssets": "3484500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5263000000", "currentAccountsPayable": "370700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9386200000", "totalShareholderEquity": "-2228800000", "capitalLeaseObligations": "33700000", "otherCurrentLiabilities": "791600000", "totalCurrentLiabilities": "1229700000", "otherNonCurrentLiabilities": "408800000", "totalNonCurrentLiabilities": "9746600000", "cashAndShortTermInvestments": "564900000", "commonStockSharesOutstanding": "214400000", "intangibleAssetsExcludingGoodwill": "1216200000", "cashAndCashEquivalentsAtCarryingValue": "564900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-315500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "152500000", "operatingCashflow": "273100000", "capitalExpenditures": "25300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000000", "cashflowFromInvestment": "-57200000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4205800000, "cost_of_revenue": 2866400000, "gross_profit": 1339400000, "research_and_development": 316200000, "selling_general_admin": 755500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277600000, "depreciation_amortisation": 370500000, "ebitda": 648100000, "interest_expense": 686900000, "interest_income": null, "other_non_operating": null, "pretax_income": -409300000, "tax_provision": 51700000, "effective_tax_rate": null, "net_income": -287600000, "net_income_continuing_ops": -461000000, "net_income_to_common": -287600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 564900000, "short_term_investments": null, "net_receivables": 685900000, "inventory": 736800000, "other_current_assets": null, "total_current_assets": 3484500000, "net_ppe": null, "goodwill": 2867300000, "intangible_assets": 1216200000, "goodwill_and_intangibles": 4083500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5263000000, "total_assets": 8747500000, "short_term_debt": 67400000, "accounts_payable": 370700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229700000, "long_term_debt": 9238400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9746600000, "total_liabilities": 10976300000, "total_debt": 9305800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5324500000, "total_equity": -2228800000, "shares_outstanding": 214400000, "operating_cash_flow": 273100000, "stock_based_compensation": 29100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83000000, "free_cash_flow": 298400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277600000", "ebitda": "648100000", "netIncome": "-287600000", "grossProfit": "1339400000", "depreciation": "None", "totalRevenue": "4205800000", "costOfRevenue": "2866400000", "interestIncome": "10900000", "incomeBeforeTax": "-409300000", "interestExpense": "686900000", "operatingIncome": "331100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51700000", "reportedCurrency": "USD", "netInterestIncome": "-676000000", "nonInterestIncome": "None", "operatingExpenses": "1008300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "316200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2866400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370500000", "sellingGeneralAndAdministrative": "755500000", "netIncomeFromContinuingOperations": "-461000000" }, "balance": { "goodwill": "2867300000", "inventory": "736800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8747500000", "longTermDebt": "9238400000", "shortTermDebt": "67400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1216200000", "reportedCurrency": "USD", "retainedEarnings": "-5324500000", "totalLiabilities": "10976300000", "otherCurrentAssets": "1496900000", "totalCurrentAssets": "3484500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5263000000", "currentAccountsPayable": "370700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9386200000", "totalShareholderEquity": "-2228800000", "capitalLeaseObligations": "33700000", "otherCurrentLiabilities": "791600000", "totalCurrentLiabilities": "1229700000", "otherNonCurrentLiabilities": "408800000", "totalNonCurrentLiabilities": "9746600000", "cashAndShortTermInvestments": "564900000", "commonStockSharesOutstanding": "214400000", "intangibleAssetsExcludingGoodwill": "1216200000", "cashAndCashEquivalentsAtCarryingValue": "564900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-315500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "152500000", "operatingCashflow": "273100000", "capitalExpenditures": "25300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000000", "cashflowFromInvestment": "-57200000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370500000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 4565200000, "cost_of_revenue": 3205500000, "gross_profit": 1359700000, "ebit": -322600000, "ebitda": 238600000, "pretax_income": -998400000, "tax_provision": 97400000, "net_income": -1506800000, "net_income_to_common": -1506800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 543800000, "total_current_assets": 2862700000, "total_assets": 9371900000, "short_term_debt": 68500000, "long_term_debt": 9246600000, "total_debt": 9315100000, "total_liabilities": 11178600000, "total_equity": -1806700000, "shares_outstanding": 210900000, "goodwill_and_intangibles": 5097100000 }, "cash_flow": { "operating_cash_flow": 297300000, "capital_expenditure": 60700000, "free_cash_flow": 358000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195707, "ticker_id": 8820, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-322600000", "ebitda": "238600000", "netIncome": "-1506800000", "grossProfit": "1359700000", "depreciation": "None", "totalRevenue": "4565200000", "costOfRevenue": "3205500000", "interestIncome": "11100000", "incomeBeforeTax": "-998400000", "interestExpense": "675800000", "operatingIncome": "220500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "97400000", "reportedCurrency": "USD", "netInterestIncome": "-664700000", "nonInterestIncome": "None", "operatingExpenses": "1139200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "383100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3205500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561200000", "sellingGeneralAndAdministrative": "783200000", "netIncomeFromContinuingOperations": "-1095800000" }, "balance": { "goodwill": "3514400000", "inventory": "1079700000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "9371900000", "longTermDebt": "9246600000", "shortTermDebt": "68500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1582700000", "reportedCurrency": "USD", "retainedEarnings": "-4953100000", "totalLiabilities": "11178600000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2862700000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6509200000", "currentAccountsPayable": "435900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9315100000", "totalShareholderEquity": "-1806700000", "capitalLeaseObligations": "35300000", "otherCurrentLiabilities": "819600000", "totalCurrentLiabilities": "1409400000", "otherNonCurrentLiabilities": "427300000", "totalNonCurrentLiabilities": "9769200000", "cashAndShortTermInvestments": "543800000", "commonStockSharesOutstanding": "210900000", "intangibleAssetsExcludingGoodwill": "1582700000", "cashAndCashEquivalentsAtCarryingValue": "543800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1506800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "391300000", "operatingCashflow": "297300000", "capitalExpenditures": "60700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181700000", "cashflowFromInvestment": "30900000", "stockBasedCompensation": "38600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "561200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4565200000, "cost_of_revenue": 3205500000, "gross_profit": 1359700000, "research_and_development": 383100000, "selling_general_admin": 783200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -322600000, "depreciation_amortisation": 561200000, "ebitda": 238600000, "interest_expense": 675800000, "interest_income": null, "other_non_operating": null, "pretax_income": -998400000, "tax_provision": 97400000, "effective_tax_rate": null, "net_income": -1506800000, "net_income_continuing_ops": -1095800000, "net_income_to_common": -1506800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 543800000, "short_term_investments": null, "net_receivables": 815200000, "inventory": 1079700000, "other_current_assets": null, "total_current_assets": 2862700000, "net_ppe": null, "goodwill": 3514400000, "intangible_assets": 1582700000, "goodwill_and_intangibles": 5097100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6509200000, "total_assets": 9371900000, "short_term_debt": 68500000, "accounts_payable": 435900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1409400000, "long_term_debt": 9246600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9769200000, "total_liabilities": 11178600000, "total_debt": 9315100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4953100000, "total_equity": -1806700000, "shares_outstanding": 210900000, "operating_cash_flow": 297300000, "stock_based_compensation": 38600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181700000, "free_cash_flow": 358000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-322600000", "ebitda": "238600000", "netIncome": "-1506800000", "grossProfit": "1359700000", "depreciation": "None", "totalRevenue": "4565200000", "costOfRevenue": "3205500000", "interestIncome": "11100000", "incomeBeforeTax": "-998400000", "interestExpense": "675800000", "operatingIncome": "220500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "97400000", "reportedCurrency": "USD", "netInterestIncome": "-664700000", "nonInterestIncome": "None", "operatingExpenses": "1139200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "383100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3205500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561200000", "sellingGeneralAndAdministrative": "783200000", "netIncomeFromContinuingOperations": "-1095800000" }, "balance": { "goodwill": "3514400000", "inventory": "1079700000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "9371900000", "longTermDebt": "9246600000", "shortTermDebt": "68500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1582700000", "reportedCurrency": "USD", "retainedEarnings": "-4953100000", "totalLiabilities": "11178600000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2862700000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6509200000", "currentAccountsPayable": "435900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9315100000", "totalShareholderEquity": "-1806700000", "capitalLeaseObligations": "35300000", "otherCurrentLiabilities": "819600000", "totalCurrentLiabilities": "1409400000", "otherNonCurrentLiabilities": "427300000", "totalNonCurrentLiabilities": "9769200000", "cashAndShortTermInvestments": "543800000", "commonStockSharesOutstanding": "210900000", "intangibleAssetsExcludingGoodwill": "1582700000", "cashAndCashEquivalentsAtCarryingValue": "543800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1506800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "391300000", "operatingCashflow": "297300000", "capitalExpenditures": "60700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181700000", "cashflowFromInvestment": "30900000", "stockBasedCompensation": "38600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "561200000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 7524700000, "cost_of_revenue": 5369000000, "gross_profit": 2155700000, "ebit": -610800000, "ebitda": 85300000, "pretax_income": -1199700000, "tax_provision": -15000000, "net_income": -1286900000, "net_income_to_common": -1286900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373000000, "total_current_assets": 3726100000, "total_assets": 11685400000, "short_term_debt": 76400000, "long_term_debt": 9469600000, "total_debt": 9546000000, "total_liabilities": 12131100000, "total_equity": -445700000, "shares_outstanding": 207400000, "goodwill_and_intangibles": 5987500000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 101300000, "free_cash_flow": 291300000, "dividends_paid": 14900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195712, "ticker_id": 8820, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-610800000", "ebitda": "85300000", "netIncome": "-1286900000", "grossProfit": "2155700000", "depreciation": "None", "totalRevenue": "7524700000", "costOfRevenue": "5369000000", "interestIncome": "2800000", "incomeBeforeTax": "-1199700000", "interestExpense": "588900000", "operatingIncome": "606300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-586100000", "nonInterestIncome": "None", "operatingExpenses": "1549400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "543600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5369000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "696100000", "sellingGeneralAndAdministrative": "907800000", "netIncomeFromContinuingOperations": "-1430100000" }, "balance": { "goodwill": "4072400000", "inventory": "1376000000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "11685400000", "longTermDebt": "9469600000", "shortTermDebt": "76400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1915100000", "reportedCurrency": "USD", "retainedEarnings": "-3502200000", "totalLiabilities": "12131100000", "otherCurrentAssets": "798900000", "totalCurrentAssets": "3726100000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1178200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7959299999", "currentAccountsPayable": "684300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9665400000", "totalShareholderEquity": "-445700000", "capitalLeaseObligations": "44400000", "otherCurrentLiabilities": "1257900000", "totalCurrentLiabilities": "2107500000", "otherNonCurrentLiabilities": "355900000", "totalNonCurrentLiabilities": "10023600000", "cashAndShortTermInvestments": "373000000", "commonStockSharesOutstanding": "207400000", "intangibleAssetsExcludingGoodwill": "1915100000", "cashAndCashEquivalentsAtCarryingValue": "373000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1286900000", "profitLoss": "None", "dividendPayout": "14900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-178800000", "operatingCashflow": "190000000", "capitalExpenditures": "101300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-82100000", "stockBasedCompensation": "61100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "696100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7524700000, "cost_of_revenue": 5369000000, "gross_profit": 2155700000, "research_and_development": 543600000, "selling_general_admin": 907800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -610800000, "depreciation_amortisation": 696100000, "ebitda": 85300000, "interest_expense": 588900000, "interest_income": null, "other_non_operating": null, "pretax_income": -1199700000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": -1286900000, "net_income_continuing_ops": -1430100000, "net_income_to_common": -1286900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373000000, "short_term_investments": null, "net_receivables": 1178200000, "inventory": 1376000000, "other_current_assets": null, "total_current_assets": 3726100000, "net_ppe": null, "goodwill": 4072400000, "intangible_assets": 1915100000, "goodwill_and_intangibles": 5987500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7959299999, "total_assets": 11685400000, "short_term_debt": 76400000, "accounts_payable": 684300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2107500000, "long_term_debt": 9469600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10023600000, "total_liabilities": 12131100000, "total_debt": 9546000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3502200000, "total_equity": -445700000, "shares_outstanding": 207400000, "operating_cash_flow": 190000000, "stock_based_compensation": 61100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82100000, "dividends_paid": 14900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65000000, "free_cash_flow": 291300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-610800000", "ebitda": "85300000", "netIncome": "-1286900000", "grossProfit": "2155700000", "depreciation": "None", "totalRevenue": "7524700000", "costOfRevenue": "5369000000", "interestIncome": "2800000", "incomeBeforeTax": "-1199700000", "interestExpense": "588900000", "operatingIncome": "606300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-586100000", "nonInterestIncome": "None", "operatingExpenses": "1549400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "543600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5369000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "696100000", "sellingGeneralAndAdministrative": "907800000", "netIncomeFromContinuingOperations": "-1430100000" }, "balance": { "goodwill": "4072400000", "inventory": "1376000000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "11685400000", "longTermDebt": "9469600000", "shortTermDebt": "76400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1915100000", "reportedCurrency": "USD", "retainedEarnings": "-3502200000", "totalLiabilities": "12131100000", "otherCurrentAssets": "798900000", "totalCurrentAssets": "3726100000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1178200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7959299999", "currentAccountsPayable": "684300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9665400000", "totalShareholderEquity": "-445700000", "capitalLeaseObligations": "44400000", "otherCurrentLiabilities": "1257900000", "totalCurrentLiabilities": "2107500000", "otherNonCurrentLiabilities": "355900000", "totalNonCurrentLiabilities": "10023600000", "cashAndShortTermInvestments": "373000000", "commonStockSharesOutstanding": "207400000", "intangibleAssetsExcludingGoodwill": "1915100000", "cashAndCashEquivalentsAtCarryingValue": "373000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1286900000", "profitLoss": "None", "dividendPayout": "14900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-178800000", "operatingCashflow": "190000000", "capitalExpenditures": "101300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-82100000", "stockBasedCompensation": "61100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "696100000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 8586700000, "cost_of_revenue": 6466800000, "gross_profit": 2119900000, "ebit": 26700000, "ebitda": 813000000, "pretax_income": -534500000, "tax_provision": -71900000, "net_income": -462600000, "net_income_to_common": -462600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360300000, "total_current_assets": 3579700000, "total_assets": 13259500000, "short_term_debt": 78700000, "long_term_debt": 9478500000, "total_debt": 9557200000, "total_liabilities": 12360000000, "total_equity": 899500000, "shares_outstanding": 203600000, "goodwill_and_intangibles": 8259000000 }, "cash_flow": { "operating_cash_flow": 122300000, "capital_expenditure": 131400000, "free_cash_flow": 253700000, "dividends_paid": 43000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195717, "ticker_id": 8820, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26700000", "ebitda": "813000000", "netIncome": "-462600000", "grossProfit": "2119900000", "depreciation": "None", "totalRevenue": "8586700000", "costOfRevenue": "6466800000", "interestIncome": "1900000", "incomeBeforeTax": "-534500000", "interestExpense": "561200000", "operatingIncome": "293100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-71900000", "reportedCurrency": "USD", "netInterestIncome": "-559300000", "nonInterestIncome": "None", "operatingExpenses": "1826800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "683200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6466800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "786300000", "sellingGeneralAndAdministrative": "1082900000", "netIncomeFromContinuingOperations": "-350000000" }, "balance": { "goodwill": "5231700000", "inventory": "1435800000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "13259500000", "longTermDebt": "9478500000", "shortTermDebt": "78700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3027300000", "reportedCurrency": "USD", "retainedEarnings": "-2215300000", "totalLiabilities": "12360000000", "otherCurrentAssets": "251000000", "totalCurrentAssets": "3579700000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1532600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9679800000", "currentAccountsPayable": "1160700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9698000000", "totalShareholderEquity": "899500000", "capitalLeaseObligations": "46700000", "otherCurrentLiabilities": "848500000", "totalCurrentLiabilities": "2182500000", "otherNonCurrentLiabilities": "490800000", "totalNonCurrentLiabilities": "10177500000", "cashAndShortTermInvestments": "360300000", "commonStockSharesOutstanding": "203600000", "intangibleAssetsExcludingGoodwill": "3027300000", "cashAndCashEquivalentsAtCarryingValue": "360300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462600000", "profitLoss": "None", "dividendPayout": "43000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-359800000", "operatingCashflow": "122300000", "capitalExpenditures": "131400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139500000", "cashflowFromInvestment": "-136800000", "stockBasedCompensation": "79600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "786300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8586700000, "cost_of_revenue": 6466800000, "gross_profit": 2119900000, "research_and_development": 683200000, "selling_general_admin": 1082900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26700000, "depreciation_amortisation": 786300000, "ebitda": 813000000, "interest_expense": 561200000, "interest_income": null, "other_non_operating": null, "pretax_income": -534500000, "tax_provision": -71900000, "effective_tax_rate": null, "net_income": -462600000, "net_income_continuing_ops": -350000000, "net_income_to_common": -462600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360300000, "short_term_investments": null, "net_receivables": 1532600000, "inventory": 1435800000, "other_current_assets": null, "total_current_assets": 3579700000, "net_ppe": null, "goodwill": 5231700000, "intangible_assets": 3027300000, "goodwill_and_intangibles": 8259000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9679800000, "total_assets": 13259500000, "short_term_debt": 78700000, "accounts_payable": 1160700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2182500000, "long_term_debt": 9478500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10177500000, "total_liabilities": 12360000000, "total_debt": 9557200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2215300000, "total_equity": 899500000, "shares_outstanding": 203600000, "operating_cash_flow": 122300000, "stock_based_compensation": 79600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136800000, "dividends_paid": 43000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139500000, "free_cash_flow": 253700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26700000", "ebitda": "813000000", "netIncome": "-462600000", "grossProfit": "2119900000", "depreciation": "None", "totalRevenue": "8586700000", "costOfRevenue": "6466800000", "interestIncome": "1900000", "incomeBeforeTax": "-534500000", "interestExpense": "561200000", "operatingIncome": "293100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-71900000", "reportedCurrency": "USD", "netInterestIncome": "-559300000", "nonInterestIncome": "None", "operatingExpenses": "1826800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "683200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6466800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "786300000", "sellingGeneralAndAdministrative": "1082900000", "netIncomeFromContinuingOperations": "-350000000" }, "balance": { "goodwill": "5231700000", "inventory": "1435800000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "13259500000", "longTermDebt": "9478500000", "shortTermDebt": "78700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3027300000", "reportedCurrency": "USD", "retainedEarnings": "-2215300000", "totalLiabilities": "12360000000", "otherCurrentAssets": "251000000", "totalCurrentAssets": "3579700000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1532600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9679800000", "currentAccountsPayable": "1160700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9698000000", "totalShareholderEquity": "899500000", "capitalLeaseObligations": "46700000", "otherCurrentLiabilities": "848500000", "totalCurrentLiabilities": "2182500000", "otherNonCurrentLiabilities": "490800000", "totalNonCurrentLiabilities": "10177500000", "cashAndShortTermInvestments": "360300000", "commonStockSharesOutstanding": "203600000", "intangibleAssetsExcludingGoodwill": "3027300000", "cashAndCashEquivalentsAtCarryingValue": "360300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462600000", "profitLoss": "None", "dividendPayout": "43000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-359800000", "operatingCashflow": "122300000", "capitalExpenditures": "131400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139500000", "cashflowFromInvestment": "-136800000", "stockBasedCompensation": "79600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "786300000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 8435900000, "cost_of_revenue": 6318600000, "gross_profit": 2117300000, "ebit": -76700000, "ebitda": 746600000, "pretax_income": -654500000, "tax_provision": -81100000, "net_income": -573400000, "net_income_to_common": -573400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521900000, "total_current_assets": 3354500000, "total_assets": 13576800000, "short_term_debt": 94400000, "long_term_debt": null, "total_debt": 94400000, "total_liabilities": 12180000000, "total_equity": 1396800000, "shares_outstanding": 196800000, "goodwill_and_intangibles": 8936900000 }, "cash_flow": { "operating_cash_flow": 436200000, "capital_expenditure": 121200000, "free_cash_flow": 557400000, "dividends_paid": 14300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195722, "ticker_id": 8820, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76700000", "ebitda": "746600000", "netIncome": "-573400000", "grossProfit": "2117300000", "depreciation": "None", "totalRevenue": "8435900000", "costOfRevenue": "6318600000", "interestIncome": "None", "incomeBeforeTax": "-654500000", "interestExpense": "577800000", "operatingIncome": "268200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-81100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1849100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "703300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6318600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "823300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5286500000", "inventory": "1088900000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "13576800000", "longTermDebt": "None", "shortTermDebt": "94400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3650400000", "reportedCurrency": "None", "retainedEarnings": "-1752700000", "totalLiabilities": "12180000000", "otherCurrentAssets": "256300000", "totalCurrentAssets": "3354500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1487400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10222300000", "currentAccountsPayable": "1010800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9702100000", "totalShareholderEquity": "1396800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745200000", "totalCurrentLiabilities": "1953400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10226600000", "cashAndShortTermInvestments": "521900000", "commonStockSharesOutstanding": "196800000", "intangibleAssetsExcludingGoodwill": "3650400000", "cashAndCashEquivalentsAtCarryingValue": "521900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-573400000", "profitLoss": "None", "dividendPayout": "14300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-100500000", "operatingCashflow": "436200000", "capitalExpenditures": "121200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383800000", "cashflowFromInvestment": "-120200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "823300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8435900000, "cost_of_revenue": 6318600000, "gross_profit": 2117300000, "research_and_development": 703300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76700000, "depreciation_amortisation": 823300000, "ebitda": 746600000, "interest_expense": 577800000, "interest_income": null, "other_non_operating": null, "pretax_income": -654500000, "tax_provision": -81100000, "effective_tax_rate": null, "net_income": -573400000, "net_income_continuing_ops": null, "net_income_to_common": -573400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 521900000, "short_term_investments": null, "net_receivables": 1487400000, "inventory": 1088900000, "other_current_assets": null, "total_current_assets": 3354500000, "net_ppe": null, "goodwill": 5286500000, "intangible_assets": 3650400000, "goodwill_and_intangibles": 8936900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10222300000, "total_assets": 13576800000, "short_term_debt": 94400000, "accounts_payable": 1010800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1953400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10226600000, "total_liabilities": 12180000000, "total_debt": 94400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1752700000, "total_equity": 1396800000, "shares_outstanding": 196800000, "operating_cash_flow": 436200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120200000, "dividends_paid": 14300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -383800000, "free_cash_flow": 557400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76700000", "ebitda": "746600000", "netIncome": "-573400000", "grossProfit": "2117300000", "depreciation": "None", "totalRevenue": "8435900000", "costOfRevenue": "6318600000", "interestIncome": "None", "incomeBeforeTax": "-654500000", "interestExpense": "577800000", "operatingIncome": "268200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-81100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1849100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "703300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6318600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "823300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5286500000", "inventory": "1088900000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "13576800000", "longTermDebt": "None", "shortTermDebt": "94400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3650400000", "reportedCurrency": "None", "retainedEarnings": "-1752700000", "totalLiabilities": "12180000000", "otherCurrentAssets": "256300000", "totalCurrentAssets": "3354500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1487400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10222300000", "currentAccountsPayable": "1010800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9702100000", "totalShareholderEquity": "1396800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745200000", "totalCurrentLiabilities": "1953400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10226600000", "cashAndShortTermInvestments": "521900000", "commonStockSharesOutstanding": "196800000", "intangibleAssetsExcludingGoodwill": "3650400000", "cashAndCashEquivalentsAtCarryingValue": "521900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-573400000", "profitLoss": "None", "dividendPayout": "14300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-100500000", "operatingCashflow": "436200000", "capitalExpenditures": "121200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383800000", "cashflowFromInvestment": "-120200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "823300000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 8345100000, "cost_of_revenue": 6534200000, "gross_profit": 1810900000, "ebit": -496800001, "ebitda": 240099999, "pretax_income": -1074000000, "tax_provision": -144500000, "net_income": -929500000, "net_income_to_common": -929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 598200000, "total_current_assets": 3511800000, "total_assets": 14431600000, "short_term_debt": 93700000, "long_term_debt": null, "total_debt": 93700000, "total_liabilities": 12595300000, "total_equity": 1836300000, "shares_outstanding": 193700000, "goodwill_and_intangibles": 9735300000 }, "cash_flow": { "operating_cash_flow": 596400000, "capital_expenditure": 104100000, "free_cash_flow": 700500000, "dividends_paid": 43700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195727, "ticker_id": 8820, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-496800001", "ebitda": "240099999", "netIncome": "-929500000", "grossProfit": "1810900000", "depreciation": "None", "totalRevenue": "8345100000", "costOfRevenue": "6534200000", "interestIncome": "None", "incomeBeforeTax": "-1074000000", "interestExpense": "577200000", "operatingIncome": "150600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-144500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1660300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "578500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6534200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "736900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5471700000", "inventory": "975900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14431600000", "longTermDebt": "None", "shortTermDebt": "93700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4263600000", "reportedCurrency": "None", "retainedEarnings": "-1179300000", "totalLiabilities": "12595300000", "otherCurrentAssets": "238900000", "totalCurrentAssets": "3511800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1698800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10919800000", "currentAccountsPayable": "1148000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10054500000", "totalShareholderEquity": "1836300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "674600000", "totalCurrentLiabilities": "2042000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10553300000", "cashAndShortTermInvestments": "598200000", "commonStockSharesOutstanding": "193700000", "intangibleAssetsExcludingGoodwill": "4263600000", "cashAndCashEquivalentsAtCarryingValue": "598200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-929500000", "profitLoss": "None", "dividendPayout": "43700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "489100000", "operatingCashflow": "596400000", "capitalExpenditures": "104100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4698600000", "cashflowFromInvestment": "-5154900000", "stockBasedCompensation": "90800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "770900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8345100000, "cost_of_revenue": 6534200000, "gross_profit": 1810900000, "research_and_development": 578500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -496800001, "depreciation_amortisation": 736900000, "ebitda": 240099999, "interest_expense": 577200000, "interest_income": null, "other_non_operating": null, "pretax_income": -1074000000, "tax_provision": -144500000, "effective_tax_rate": null, "net_income": -929500000, "net_income_continuing_ops": null, "net_income_to_common": -929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 598200000, "short_term_investments": null, "net_receivables": 1698800000, "inventory": 975900000, "other_current_assets": null, "total_current_assets": 3511800000, "net_ppe": null, "goodwill": 5471700000, "intangible_assets": 4263600000, "goodwill_and_intangibles": 9735300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10919800000, "total_assets": 14431600000, "short_term_debt": 93700000, "accounts_payable": 1148000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2042000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10553300000, "total_liabilities": 12595300000, "total_debt": 93700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1179300000, "total_equity": 1836300000, "shares_outstanding": 193700000, "operating_cash_flow": 596400000, "stock_based_compensation": 90800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5154900000, "dividends_paid": 43700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4698600000, "free_cash_flow": 700500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-496800001", "ebitda": "240099999", "netIncome": "-929500000", "grossProfit": "1810900000", "depreciation": "None", "totalRevenue": "8345100000", "costOfRevenue": "6534200000", "interestIncome": "None", "incomeBeforeTax": "-1074000000", "interestExpense": "577200000", "operatingIncome": "150600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-144500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1660300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "578500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6534200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "736900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5471700000", "inventory": "975900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14431600000", "longTermDebt": "None", "shortTermDebt": "93700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4263600000", "reportedCurrency": "None", "retainedEarnings": "-1179300000", "totalLiabilities": "12595300000", "otherCurrentAssets": "238900000", "totalCurrentAssets": "3511800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1698800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10919800000", "currentAccountsPayable": "1148000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10054500000", "totalShareholderEquity": "1836300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "674600000", "totalCurrentLiabilities": "2042000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10553300000", "cashAndShortTermInvestments": "598200000", "commonStockSharesOutstanding": "193700000", "intangibleAssetsExcludingGoodwill": "4263600000", "cashAndCashEquivalentsAtCarryingValue": "598200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-929500000", "profitLoss": "None", "dividendPayout": "43700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "489100000", "operatingCashflow": "596400000", "capitalExpenditures": "104100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4698600000", "cashflowFromInvestment": "-5154900000", "stockBasedCompensation": "90800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "770900000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 4568507000, "cost_of_revenue": 3144786000, "gross_profit": 1423721000, "ebit": 412729000, "ebitda": 752892000, "pretax_income": 170712000, "tax_provision": 30495000, "net_income": 140217000, "net_income_to_common": 140217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458195000, "total_current_assets": 1877825000, "total_assets": 6630540000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 4873772000, "total_equity": 1756768000, "shares_outstanding": 195300000, "goodwill_and_intangibles": 4204299000 }, "cash_flow": { "operating_cash_flow": 494144000, "capital_expenditure": 82347000, "free_cash_flow": 576491000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195732, "ticker_id": 8820, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412729000", "ebitda": "752892000", "netIncome": "140217000", "grossProfit": "1423721000", "depreciation": "None", "totalRevenue": "4568507000", "costOfRevenue": "3144786000", "interestIncome": "None", "incomeBeforeTax": "170712000", "interestExpense": "242017000", "operatingIncome": "528527000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30495000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "895194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185696000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3144786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340163000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2852309000", "inventory": "473327000", "commonStock": "1991000", "currentDebt": "None", "investments": "None", "totalAssets": "6630540000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1351990000", "reportedCurrency": "None", "retainedEarnings": "-249777000", "totalLiabilities": "4873772000", "otherCurrentAssets": "271844000", "totalCurrentAssets": "1877825000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "810359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4752715000", "currentAccountsPayable": "399237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3985904000", "totalShareholderEquity": "1756768000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271267000", "totalCurrentLiabilities": "690622000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4183150000", "cashAndShortTermInvestments": "458195000", "commonStockSharesOutstanding": "195300000", "intangibleAssetsExcludingGoodwill": "1351990000", "cashAndCashEquivalentsAtCarryingValue": "458195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-48456000", "operatingCashflow": "494144000", "capitalExpenditures": "82347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409577000", "cashflowFromInvestment": "-64305000", "stockBasedCompensation": "44899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4568507000, "cost_of_revenue": 3144786000, "gross_profit": 1423721000, "research_and_development": 185696000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412729000, "depreciation_amortisation": 340163000, "ebitda": 752892000, "interest_expense": 242017000, "interest_income": null, "other_non_operating": null, "pretax_income": 170712000, "tax_provision": 30495000, "effective_tax_rate": null, "net_income": 140217000, "net_income_continuing_ops": null, "net_income_to_common": 140217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458195000, "short_term_investments": null, "net_receivables": 810359000, "inventory": 473327000, "other_current_assets": null, "total_current_assets": 1877825000, "net_ppe": null, "goodwill": 2852309000, "intangible_assets": 1351990000, "goodwill_and_intangibles": 4204299000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4752715000, "total_assets": 6630540000, "short_term_debt": null, "accounts_payable": 399237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 690622000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4183150000, "total_liabilities": 4873772000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249777000, "total_equity": 1756768000, "shares_outstanding": 195300000, "operating_cash_flow": 494144000, "stock_based_compensation": 44899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -409577000, "free_cash_flow": 576491000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412729000", "ebitda": "752892000", "netIncome": "140217000", "grossProfit": "1423721000", "depreciation": "None", "totalRevenue": "4568507000", "costOfRevenue": "3144786000", "interestIncome": "None", "incomeBeforeTax": "170712000", "interestExpense": "242017000", "operatingIncome": "528527000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30495000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "895194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185696000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3144786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340163000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2852309000", "inventory": "473327000", "commonStock": "1991000", "currentDebt": "None", "investments": "None", "totalAssets": "6630540000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1351990000", "reportedCurrency": "None", "retainedEarnings": "-249777000", "totalLiabilities": "4873772000", "otherCurrentAssets": "271844000", "totalCurrentAssets": "1877825000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "810359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4752715000", "currentAccountsPayable": "399237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3985904000", "totalShareholderEquity": "1756768000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271267000", "totalCurrentLiabilities": "690622000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4183150000", "cashAndShortTermInvestments": "458195000", "commonStockSharesOutstanding": "195300000", "intangibleAssetsExcludingGoodwill": "1351990000", "cashAndCashEquivalentsAtCarryingValue": "458195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-48456000", "operatingCashflow": "494144000", "capitalExpenditures": "82347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409577000", "cashflowFromInvestment": "-64305000", "stockBasedCompensation": "44899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357458000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 471800000, "cost_of_revenue": 272200000, "gross_profit": 199600000, "ebit": 42900000, "ebitda": 82000000, "pretax_income": 46500000, "tax_provision": -185200000, "net_income": -1499900000, "net_income_to_common": -1499900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2510000000, "total_current_assets": 3323800000, "total_assets": 5443000000, "short_term_debt": 14100000, "long_term_debt": null, "total_debt": 14100000, "total_liabilities": 848500000, "total_equity": 4594500000, "shares_outstanding": 225200000, "goodwill_and_intangibles": 1569600000 }, "cash_flow": { "operating_cash_flow": -226600000, "capital_expenditure": 2200000, "free_cash_flow": -224400000, "dividends_paid": 1700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195695, "ticker_id": 8820, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42900000", "ebitda": "82000000", "netIncome": "-1499900000", "grossProfit": "199600000", "depreciation": "None", "totalRevenue": "471800000", "costOfRevenue": "272200000", "interestIncome": "20700000", "incomeBeforeTax": "46500000", "interestExpense": "None", "operatingIncome": "42900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-185200000", "reportedCurrency": "USD", "netInterestIncome": "20700000", "nonInterestIncome": "None", "operatingExpenses": "156700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39100000", "sellingGeneralAndAdministrative": "109200000", "netIncomeFromContinuingOperations": "231700000" }, "balance": { "goodwill": "764600000", "inventory": "336900000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "5443000000", "longTermDebt": "None", "shortTermDebt": "14100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "805000000", "reportedCurrency": "USD", "retainedEarnings": "2454400000", "totalLiabilities": "848500000", "otherCurrentAssets": "99500000", "totalCurrentAssets": "3323800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119199999", "currentAccountsPayable": "164600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "66000000", "totalShareholderEquity": "4594500000", "capitalLeaseObligations": "14100000", "otherCurrentLiabilities": "197500000", "totalCurrentLiabilities": "498600000", "otherNonCurrentLiabilities": "280500000", "totalNonCurrentLiabilities": "349900000", "cashAndShortTermInvestments": "2510000000", "commonStockSharesOutstanding": "225200000", "intangibleAssetsExcludingGoodwill": "805000000", "cashAndCashEquivalentsAtCarryingValue": "2510000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231700000", "profitLoss": "None", "dividendPayout": "1700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-54700000", "operatingCashflow": "-226600000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8671500000", "cashflowFromInvestment": "10539500000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1278700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471800000, "cost_of_revenue": 272200000, "gross_profit": 199600000, "research_and_development": 58200000, "selling_general_admin": 109200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42900000, "depreciation_amortisation": 39100000, "ebitda": 82000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 46500000, "tax_provision": -185200000, "effective_tax_rate": null, "net_income": -1499900000, "net_income_continuing_ops": 231700000, "net_income_to_common": -1499900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2510000000, "short_term_investments": null, "net_receivables": 377400000, "inventory": 336900000, "other_current_assets": null, "total_current_assets": 3323800000, "net_ppe": null, "goodwill": 764600000, "intangible_assets": 805000000, "goodwill_and_intangibles": 1569600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2119199999, "total_assets": 5443000000, "short_term_debt": 14100000, "accounts_payable": 164600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 498600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349900000, "total_liabilities": 848500000, "total_debt": 14100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2454400000, "total_equity": 4594500000, "shares_outstanding": 225200000, "operating_cash_flow": -226600000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10539500000, "dividends_paid": 1700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8671500000, "free_cash_flow": -224400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42900000", "ebitda": "82000000", "netIncome": "-1499900000", "grossProfit": "199600000", "depreciation": "None", "totalRevenue": "471800000", "costOfRevenue": "272200000", "interestIncome": "20700000", "incomeBeforeTax": "46500000", "interestExpense": "None", "operatingIncome": "42900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-185200000", "reportedCurrency": "USD", "netInterestIncome": "20700000", "nonInterestIncome": "None", "operatingExpenses": "156700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39100000", "sellingGeneralAndAdministrative": "109200000", "netIncomeFromContinuingOperations": "231700000" }, "balance": { "goodwill": "764600000", "inventory": "336900000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "5443000000", "longTermDebt": "None", "shortTermDebt": "14100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "805000000", "reportedCurrency": "USD", "retainedEarnings": "2454400000", "totalLiabilities": "848500000", "otherCurrentAssets": "99500000", "totalCurrentAssets": "3323800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119199999", "currentAccountsPayable": "164600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "66000000", "totalShareholderEquity": "4594500000", "capitalLeaseObligations": "14100000", "otherCurrentLiabilities": "197500000", "totalCurrentLiabilities": "498600000", "otherNonCurrentLiabilities": "280500000", "totalNonCurrentLiabilities": "349900000", "cashAndShortTermInvestments": "2510000000", "commonStockSharesOutstanding": "225200000", "intangibleAssetsExcludingGoodwill": "805000000", "cashAndCashEquivalentsAtCarryingValue": "2510000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231700000", "profitLoss": "None", "dividendPayout": "1700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-54700000", "operatingCashflow": "-226600000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8671500000", "cashflowFromInvestment": "10539500000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1278700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39100000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 514500000, "cost_of_revenue": 314300000, "gross_profit": 200200000, "ebit": 9800000, "ebitda": 48100000, "pretax_income": 1200000, "tax_provision": 51500000, "net_income": 1359500000, "net_income_to_common": 1359500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 754400000, "total_current_assets": 5796200000, "total_assets": 9371000000, "short_term_debt": null, "long_term_debt": 7260200000, "total_debt": 7260200000, "total_liabilities": 9096400000, "total_equity": 274600000, "shares_outstanding": 221800000, "goodwill_and_intangibles": 1603700000 }, "cash_flow": { "operating_cash_flow": 281300000, "capital_expenditure": 25800000, "free_cash_flow": 307100000, "dividends_paid": 17600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195696, "ticker_id": 8820, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9800000", "ebitda": "48100000", "netIncome": "1359500000", "grossProfit": "200200000", "depreciation": "None", "totalRevenue": "514500000", "costOfRevenue": "314300000", "interestIncome": "5300000", "incomeBeforeTax": "1200000", "interestExpense": "None", "operatingIncome": "9800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51500000", "reportedCurrency": "USD", "netInterestIncome": "489700000", "nonInterestIncome": "None", "operatingExpenses": "190400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38300000", "sellingGeneralAndAdministrative": "139200000", "netIncomeFromContinuingOperations": "-101700000" }, "balance": { "goodwill": "764600000", "inventory": "310400000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "9371000000", "longTermDebt": "7260200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "839100000", "reportedCurrency": "USD", "retainedEarnings": "-3040800000", "totalLiabilities": "9096400000", "otherCurrentAssets": "4381000000", "totalCurrentAssets": "5796200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3574800000", "currentAccountsPayable": "213300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7260200000", "totalShareholderEquity": "274600000", "capitalLeaseObligations": "13900000", "otherCurrentLiabilities": "1282200000", "totalCurrentLiabilities": "1495500000", "otherNonCurrentLiabilities": "273500000", "totalNonCurrentLiabilities": "7600900000", "cashAndShortTermInvestments": "754400000", "commonStockSharesOutstanding": "221800000", "intangibleAssetsExcludingGoodwill": "839100000", "cashAndCashEquivalentsAtCarryingValue": "754400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1359500000", "profitLoss": "None", "dividendPayout": "17600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24500000", "operatingCashflow": "281300000", "capitalExpenditures": "25800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37700000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "-27300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514500000, "cost_of_revenue": 314300000, "gross_profit": 200200000, "research_and_development": 70600000, "selling_general_admin": 139200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9800000, "depreciation_amortisation": 38300000, "ebitda": 48100000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1200000, "tax_provision": 51500000, "effective_tax_rate": null, "net_income": 1359500000, "net_income_continuing_ops": -101700000, "net_income_to_common": 1359500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 754400000, "short_term_investments": null, "net_receivables": 350400000, "inventory": 310400000, "other_current_assets": null, "total_current_assets": 5796200000, "net_ppe": null, "goodwill": 764600000, "intangible_assets": 839100000, "goodwill_and_intangibles": 1603700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3574800000, "total_assets": 9371000000, "short_term_debt": null, "accounts_payable": 213300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1495500000, "long_term_debt": 7260200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7600900000, "total_liabilities": 9096400000, "total_debt": 7260200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3040800000, "total_equity": 274600000, "shares_outstanding": 221800000, "operating_cash_flow": 281300000, "stock_based_compensation": -27300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25800000, "dividends_paid": 17600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37700000, "free_cash_flow": 307100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9800000", "ebitda": "48100000", "netIncome": "1359500000", "grossProfit": "200200000", "depreciation": "None", "totalRevenue": "514500000", "costOfRevenue": "314300000", "interestIncome": "5300000", "incomeBeforeTax": "1200000", "interestExpense": "None", "operatingIncome": "9800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51500000", "reportedCurrency": "USD", "netInterestIncome": "489700000", "nonInterestIncome": "None", "operatingExpenses": "190400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38300000", "sellingGeneralAndAdministrative": "139200000", "netIncomeFromContinuingOperations": "-101700000" }, "balance": { "goodwill": "764600000", "inventory": "310400000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "9371000000", "longTermDebt": "7260200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "839100000", "reportedCurrency": "USD", "retainedEarnings": "-3040800000", "totalLiabilities": "9096400000", "otherCurrentAssets": "4381000000", "totalCurrentAssets": "5796200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3574800000", "currentAccountsPayable": "213300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7260200000", "totalShareholderEquity": "274600000", "capitalLeaseObligations": "13900000", "otherCurrentLiabilities": "1282200000", "totalCurrentLiabilities": "1495500000", "otherNonCurrentLiabilities": "273500000", "totalNonCurrentLiabilities": "7600900000", "cashAndShortTermInvestments": "754400000", "commonStockSharesOutstanding": "221800000", "intangibleAssetsExcludingGoodwill": "839100000", "cashAndCashEquivalentsAtCarryingValue": "754400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1359500000", "profitLoss": "None", "dividendPayout": "17600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24500000", "operatingCashflow": "281300000", "capitalExpenditures": "25800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37700000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "-27300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1629700000, "cost_of_revenue": 1013600000, "gross_profit": 616100000, "ebit": 304100000, "ebitda": 378800000, "pretax_income": 149500000, "tax_provision": 42600000, "net_income": 108600000, "net_income_to_common": 108600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 705300000, "total_current_assets": 2803400000, "total_assets": 7939100000, "short_term_debt": 30700000, "long_term_debt": 7254900000, "total_debt": 7285600000, "total_liabilities": 9005100000, "total_equity": -1066000000, "shares_outstanding": 277700000, "goodwill_and_intangibles": 3985799999 }, "cash_flow": { "operating_cash_flow": 151400000, "capital_expenditure": 16400000, "free_cash_flow": 167800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195698, "ticker_id": 8820, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304100000", "ebitda": "378800000", "netIncome": "108600000", "grossProfit": "616100000", "depreciation": "None", "totalRevenue": "1629700000", "costOfRevenue": "1013600000", "interestIncome": "3900000", "incomeBeforeTax": "149500000", "interestExpense": "154600000", "operatingIncome": "314100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "42600000", "reportedCurrency": "USD", "netInterestIncome": "-150700000", "nonInterestIncome": "None", "operatingExpenses": "302000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1013600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74700000", "sellingGeneralAndAdministrative": "226800000", "netIncomeFromContinuingOperations": "106900000" }, "balance": { "goodwill": "2923700000", "inventory": "798400000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "7939100000", "longTermDebt": "7254900000", "shortTermDebt": "30700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1062099999", "reportedCurrency": "USD", "retainedEarnings": "-4400300000", "totalLiabilities": "9005100000", "otherCurrentAssets": "257200000", "totalCurrentAssets": "2803400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1042500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5135700000", "currentAccountsPayable": "592500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7395600000", "totalShareholderEquity": "-1066000000", "capitalLeaseObligations": "30700000", "otherCurrentLiabilities": "508600000", "totalCurrentLiabilities": "1243800000", "otherNonCurrentLiabilities": "416100000", "totalNonCurrentLiabilities": "7761300000", "cashAndShortTermInvestments": "705300000", "commonStockSharesOutstanding": "277700000", "intangibleAssetsExcludingGoodwill": "1062099999", "cashAndCashEquivalentsAtCarryingValue": "705300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "22500000", "operatingCashflow": "151400000", "capitalExpenditures": "16400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "10700000", "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": "74700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1629700000, "cost_of_revenue": 1013600000, "gross_profit": 616100000, "research_and_development": 95300000, "selling_general_admin": 226800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304100000, "depreciation_amortisation": 74700000, "ebitda": 378800000, "interest_expense": 154600000, "interest_income": null, "other_non_operating": null, "pretax_income": 149500000, "tax_provision": 42600000, "effective_tax_rate": null, "net_income": 108600000, "net_income_continuing_ops": 106900000, "net_income_to_common": 108600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 705300000, "short_term_investments": null, "net_receivables": 1042500000, "inventory": 798400000, "other_current_assets": null, "total_current_assets": 2803400000, "net_ppe": null, "goodwill": 2923700000, "intangible_assets": 1062099999, "goodwill_and_intangibles": 3985799999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5135700000, "total_assets": 7939100000, "short_term_debt": 30700000, "accounts_payable": 592500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1243800000, "long_term_debt": 7254900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7761300000, "total_liabilities": 9005100000, "total_debt": 7285600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4400300000, "total_equity": -1066000000, "shares_outstanding": 277700000, "operating_cash_flow": 151400000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300000, "free_cash_flow": 167800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304100000", "ebitda": "378800000", "netIncome": "108600000", "grossProfit": "616100000", "depreciation": "None", "totalRevenue": "1629700000", "costOfRevenue": "1013600000", "interestIncome": "3900000", "incomeBeforeTax": "149500000", "interestExpense": "154600000", "operatingIncome": "314100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "42600000", "reportedCurrency": "USD", "netInterestIncome": "-150700000", "nonInterestIncome": "None", "operatingExpenses": "302000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1013600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74700000", "sellingGeneralAndAdministrative": "226800000", "netIncomeFromContinuingOperations": "106900000" }, "balance": { "goodwill": "2923700000", "inventory": "798400000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "7939100000", "longTermDebt": "7254900000", "shortTermDebt": "30700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1062099999", "reportedCurrency": "USD", "retainedEarnings": "-4400300000", "totalLiabilities": "9005100000", "otherCurrentAssets": "257200000", "totalCurrentAssets": "2803400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1042500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5135700000", "currentAccountsPayable": "592500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7395600000", "totalShareholderEquity": "-1066000000", "capitalLeaseObligations": "30700000", "otherCurrentLiabilities": "508600000", "totalCurrentLiabilities": "1243800000", "otherNonCurrentLiabilities": "416100000", "totalNonCurrentLiabilities": "7761300000", "cashAndShortTermInvestments": "705300000", "commonStockSharesOutstanding": "277700000", "intangibleAssetsExcludingGoodwill": "1062099999", "cashAndCashEquivalentsAtCarryingValue": "705300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "22500000", "operatingCashflow": "151400000", "capitalExpenditures": "16400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "10700000", "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": "74700000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1388100000, "cost_of_revenue": 848000000, "gross_profit": 540100000, "ebit": 226900000, "ebitda": 302100000, "pretax_income": 70800000, "tax_provision": 41400000, "net_income": 32400000, "net_income_to_common": 32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 571100000, "total_current_assets": 2521300000, "total_assets": 7743400000, "short_term_debt": 32800000, "long_term_debt": 7249700000, "total_debt": 7282500000, "total_liabilities": 8922700000, "total_equity": -1179300000, "shares_outstanding": 227300000, "goodwill_and_intangibles": 4040800000 }, "cash_flow": { "operating_cash_flow": 77100000, "capital_expenditure": 12600000, "free_cash_flow": 89700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195699, "ticker_id": 8820, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226900000", "ebitda": "302100000", "netIncome": "32400000", "grossProfit": "540100000", "depreciation": "None", "totalRevenue": "1388100000", "costOfRevenue": "848000000", "interestIncome": "3100000", "incomeBeforeTax": "70800000", "interestExpense": "156100000", "operatingIncome": "248800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41400000", "reportedCurrency": "USD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "291300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "848000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75200000", "sellingGeneralAndAdministrative": "215600000", "netIncomeFromContinuingOperations": "29400000" }, "balance": { "goodwill": "2926600000", "inventory": "822800000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "7743400000", "longTermDebt": "7249700000", "shortTermDebt": "32800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1114200000", "reportedCurrency": "USD", "retainedEarnings": "-4508700000", "totalLiabilities": "8922700000", "otherCurrentAssets": "192300000", "totalCurrentAssets": "2521300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "935100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5222100000", "currentAccountsPayable": "531200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7387799999", "totalShareholderEquity": "-1179300000", "capitalLeaseObligations": "32800000", "otherCurrentLiabilities": "478200000", "totalCurrentLiabilities": "1158200000", "otherNonCurrentLiabilities": "421200000", "totalNonCurrentLiabilities": "7764500000", "cashAndShortTermInvestments": "571100000", "commonStockSharesOutstanding": "227300000", "intangibleAssetsExcludingGoodwill": "1114200000", "cashAndCashEquivalentsAtCarryingValue": "571100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-54100000", "operatingCashflow": "77100000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9400000", "cashflowFromInvestment": "4700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1388100000, "cost_of_revenue": 848000000, "gross_profit": 540100000, "research_and_development": 90900000, "selling_general_admin": 215600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226900000, "depreciation_amortisation": 75200000, "ebitda": 302100000, "interest_expense": 156100000, "interest_income": null, "other_non_operating": null, "pretax_income": 70800000, "tax_provision": 41400000, "effective_tax_rate": null, "net_income": 32400000, "net_income_continuing_ops": 29400000, "net_income_to_common": 32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 571100000, "short_term_investments": null, "net_receivables": 935100000, "inventory": 822800000, "other_current_assets": null, "total_current_assets": 2521300000, "net_ppe": null, "goodwill": 2926600000, "intangible_assets": 1114200000, "goodwill_and_intangibles": 4040800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5222100000, "total_assets": 7743400000, "short_term_debt": 32800000, "accounts_payable": 531200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1158200000, "long_term_debt": 7249700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7764500000, "total_liabilities": 8922700000, "total_debt": 7282500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4508700000, "total_equity": -1179300000, "shares_outstanding": 227300000, "operating_cash_flow": 77100000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9400000, "free_cash_flow": 89700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226900000", "ebitda": "302100000", "netIncome": "32400000", "grossProfit": "540100000", "depreciation": "None", "totalRevenue": "1388100000", "costOfRevenue": "848000000", "interestIncome": "3100000", "incomeBeforeTax": "70800000", "interestExpense": "156100000", "operatingIncome": "248800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41400000", "reportedCurrency": "USD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "291300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "848000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75200000", "sellingGeneralAndAdministrative": "215600000", "netIncomeFromContinuingOperations": "29400000" }, "balance": { "goodwill": "2926600000", "inventory": "822800000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "7743400000", "longTermDebt": "7249700000", "shortTermDebt": "32800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1114200000", "reportedCurrency": "USD", "retainedEarnings": "-4508700000", "totalLiabilities": "8922700000", "otherCurrentAssets": "192300000", "totalCurrentAssets": "2521300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "935100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5222100000", "currentAccountsPayable": "531200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7387799999", "totalShareholderEquity": "-1179300000", "capitalLeaseObligations": "32800000", "otherCurrentLiabilities": "478200000", "totalCurrentLiabilities": "1158200000", "otherNonCurrentLiabilities": "421200000", "totalNonCurrentLiabilities": "7764500000", "cashAndShortTermInvestments": "571100000", "commonStockSharesOutstanding": "227300000", "intangibleAssetsExcludingGoodwill": "1114200000", "cashAndCashEquivalentsAtCarryingValue": "571100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-54100000", "operatingCashflow": "77100000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9400000", "cashflowFromInvestment": "4700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75200000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1112200000, "cost_of_revenue": 697600000, "gross_profit": 414600000, "ebit": 129300000, "ebitda": 207300000, "pretax_income": -44400000, "tax_provision": -334100000, "net_income": -85700000, "net_income_to_common": -85700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493300000, "total_current_assets": 2297500000, "total_assets": 7507400000, "short_term_debt": 64200000, "long_term_debt": 7244700000, "total_debt": 7308900000, "total_liabilities": 8811400000, "total_equity": -1304000000, "shares_outstanding": 216300000, "goodwill_and_intangibles": 4052300000 }, "cash_flow": { "operating_cash_flow": -186900000, "capital_expenditure": 15500000, "free_cash_flow": -171400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195700, "ticker_id": 8820, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129300000", "ebitda": "207300000", "netIncome": "-85700000", "grossProfit": "414600000", "depreciation": "None", "totalRevenue": "1112200000", "costOfRevenue": "697600000", "interestIncome": "4400000", "incomeBeforeTax": "-44400000", "interestExpense": "173700000", "operatingIncome": "152200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-334100000", "reportedCurrency": "USD", "netInterestIncome": "-169300000", "nonInterestIncome": "None", "operatingExpenses": "262399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "194200000", "netIncomeFromContinuingOperations": "289700000" }, "balance": { "goodwill": "2888500000", "inventory": "765700000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "7507400000", "longTermDebt": "7244700000", "shortTermDebt": "64200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1163800000", "reportedCurrency": "USD", "retainedEarnings": "-4540500000", "totalLiabilities": "8811400000", "otherCurrentAssets": "194200000", "totalCurrentAssets": "2297500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5209900000", "currentAccountsPayable": "467500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7385800000", "totalShareholderEquity": "-1304000000", "capitalLeaseObligations": "32100000", "otherCurrentLiabilities": "517200000", "totalCurrentLiabilities": "1048900000", "otherNonCurrentLiabilities": "421000000", "totalNonCurrentLiabilities": "7762500000", "cashAndShortTermInvestments": "493300000", "commonStockSharesOutstanding": "216300000", "intangibleAssetsExcludingGoodwill": "1163800000", "cashAndCashEquivalentsAtCarryingValue": "493300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "784000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35900000", "operatingCashflow": "-186900000", "capitalExpenditures": "15500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2006200000", "cashflowFromInvestment": "2019000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112200000, "cost_of_revenue": 697600000, "gross_profit": 414600000, "research_and_development": 83900000, "selling_general_admin": 194200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129300000, "depreciation_amortisation": 78000000, "ebitda": 207300000, "interest_expense": 173700000, "interest_income": null, "other_non_operating": null, "pretax_income": -44400000, "tax_provision": -334100000, "effective_tax_rate": null, "net_income": -85700000, "net_income_continuing_ops": 289700000, "net_income_to_common": -85700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 493300000, "short_term_investments": null, "net_receivables": 844300000, "inventory": 765700000, "other_current_assets": null, "total_current_assets": 2297500000, "net_ppe": null, "goodwill": 2888500000, "intangible_assets": 1163800000, "goodwill_and_intangibles": 4052300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5209900000, "total_assets": 7507400000, "short_term_debt": 64200000, "accounts_payable": 467500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1048900000, "long_term_debt": 7244700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7762500000, "total_liabilities": 8811400000, "total_debt": 7308900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4540500000, "total_equity": -1304000000, "shares_outstanding": 216300000, "operating_cash_flow": -186900000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2019000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2006200000, "free_cash_flow": -171400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129300000", "ebitda": "207300000", "netIncome": "-85700000", "grossProfit": "414600000", "depreciation": "None", "totalRevenue": "1112200000", "costOfRevenue": "697600000", "interestIncome": "4400000", "incomeBeforeTax": "-44400000", "interestExpense": "173700000", "operatingIncome": "152200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-334100000", "reportedCurrency": "USD", "netInterestIncome": "-169300000", "nonInterestIncome": "None", "operatingExpenses": "262399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "194200000", "netIncomeFromContinuingOperations": "289700000" }, "balance": { "goodwill": "2888500000", "inventory": "765700000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "7507400000", "longTermDebt": "7244700000", "shortTermDebt": "64200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1163800000", "reportedCurrency": "USD", "retainedEarnings": "-4540500000", "totalLiabilities": "8811400000", "otherCurrentAssets": "194200000", "totalCurrentAssets": "2297500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5209900000", "currentAccountsPayable": "467500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7385800000", "totalShareholderEquity": "-1304000000", "capitalLeaseObligations": "32100000", "otherCurrentLiabilities": "517200000", "totalCurrentLiabilities": "1048900000", "otherNonCurrentLiabilities": "421000000", "totalNonCurrentLiabilities": "7762500000", "cashAndShortTermInvestments": "493300000", "commonStockSharesOutstanding": "216300000", "intangibleAssetsExcludingGoodwill": "1163800000", "cashAndCashEquivalentsAtCarryingValue": "493300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "784000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35900000", "operatingCashflow": "-186900000", "capitalExpenditures": "15500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2006200000", "cashflowFromInvestment": "2019000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1169100000, "cost_of_revenue": 775100000, "gross_profit": 394000000, "ebit": 131100000, "ebitda": 213900000, "pretax_income": -52600000, "tax_provision": 10500000, "net_income": 6400000, "net_income_to_common": 6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 564900000, "total_current_assets": 3484500000, "total_assets": 8747500000, "short_term_debt": 67400000, "long_term_debt": 9238400000, "total_debt": 9305800000, "total_liabilities": 10976300000, "total_equity": -2228800000, "shares_outstanding": 215900000, "goodwill_and_intangibles": 4083500000 }, "cash_flow": { "operating_cash_flow": 277900000, "capital_expenditure": 7300000, "free_cash_flow": 285200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195701, "ticker_id": 8820, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131100000", "ebitda": "213900000", "netIncome": "6400000", "grossProfit": "394000000", "depreciation": "None", "totalRevenue": "1169100000", "costOfRevenue": "775100000", "interestIncome": "2600000", "incomeBeforeTax": "-52600000", "interestExpense": "183700000", "operatingIncome": "140600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10500000", "reportedCurrency": "USD", "netInterestIncome": "-181100000", "nonInterestIncome": "None", "operatingExpenses": "253400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82800000", "sellingGeneralAndAdministrative": "190000000", "netIncomeFromContinuingOperations": "-63100000" }, "balance": { "goodwill": "2867300000", "inventory": "736800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8747500000", "longTermDebt": "9238400000", "shortTermDebt": "67400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1216200000", "reportedCurrency": "USD", "retainedEarnings": "-5324500000", "totalLiabilities": "10976300000", "otherCurrentAssets": "1496900000", "totalCurrentAssets": "3484500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5263000000", "currentAccountsPayable": "370700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9386200000", "totalShareholderEquity": "-2228800000", "capitalLeaseObligations": "33700000", "otherCurrentLiabilities": "791600000", "totalCurrentLiabilities": "1229700000", "otherNonCurrentLiabilities": "408800000", "totalNonCurrentLiabilities": "9746600000", "cashAndShortTermInvestments": "564900000", "commonStockSharesOutstanding": "215900000", "intangibleAssetsExcludingGoodwill": "1216200000", "cashAndCashEquivalentsAtCarryingValue": "564900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "94300000", "operatingCashflow": "277900000", "capitalExpenditures": "7300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57200000", "cashflowFromInvestment": "-2900000", "stockBasedCompensation": "8000000", "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": "82800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1169100000, "cost_of_revenue": 775100000, "gross_profit": 394000000, "research_and_development": 81000000, "selling_general_admin": 190000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131100000, "depreciation_amortisation": 82800000, "ebitda": 213900000, "interest_expense": 183700000, "interest_income": null, "other_non_operating": null, "pretax_income": -52600000, "tax_provision": 10500000, "effective_tax_rate": null, "net_income": 6400000, "net_income_continuing_ops": -63100000, "net_income_to_common": 6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 564900000, "short_term_investments": null, "net_receivables": 685900000, "inventory": 736800000, "other_current_assets": null, "total_current_assets": 3484500000, "net_ppe": null, "goodwill": 2867300000, "intangible_assets": 1216200000, "goodwill_and_intangibles": 4083500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5263000000, "total_assets": 8747500000, "short_term_debt": 67400000, "accounts_payable": 370700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229700000, "long_term_debt": 9238400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9746600000, "total_liabilities": 10976300000, "total_debt": 9305800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5324500000, "total_equity": -2228800000, "shares_outstanding": 215900000, "operating_cash_flow": 277900000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57200000, "free_cash_flow": 285200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131100000", "ebitda": "213900000", "netIncome": "6400000", "grossProfit": "394000000", "depreciation": "None", "totalRevenue": "1169100000", "costOfRevenue": "775100000", "interestIncome": "2600000", "incomeBeforeTax": "-52600000", "interestExpense": "183700000", "operatingIncome": "140600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10500000", "reportedCurrency": "USD", "netInterestIncome": "-181100000", "nonInterestIncome": "None", "operatingExpenses": "253400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82800000", "sellingGeneralAndAdministrative": "190000000", "netIncomeFromContinuingOperations": "-63100000" }, "balance": { "goodwill": "2867300000", "inventory": "736800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8747500000", "longTermDebt": "9238400000", "shortTermDebt": "67400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1216200000", "reportedCurrency": "USD", "retainedEarnings": "-5324500000", "totalLiabilities": "10976300000", "otherCurrentAssets": "1496900000", "totalCurrentAssets": "3484500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5263000000", "currentAccountsPayable": "370700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9386200000", "totalShareholderEquity": "-2228800000", "capitalLeaseObligations": "33700000", "otherCurrentLiabilities": "791600000", "totalCurrentLiabilities": "1229700000", "otherNonCurrentLiabilities": "408800000", "totalNonCurrentLiabilities": "9746600000", "cashAndShortTermInvestments": "564900000", "commonStockSharesOutstanding": "215900000", "intangibleAssetsExcludingGoodwill": "1216200000", "cashAndCashEquivalentsAtCarryingValue": "564900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "94300000", "operatingCashflow": "277900000", "capitalExpenditures": "7300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57200000", "cashflowFromInvestment": "-2900000", "stockBasedCompensation": "8000000", "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": "82800000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1082200000, "cost_of_revenue": 703900000, "gross_profit": 378300000, "ebit": 98000000, "ebitda": 183200000, "pretax_income": -70000000, "tax_provision": 26700000, "net_income": -27500000, "net_income_to_common": -27500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392100000, "total_current_assets": 3423900000, "total_assets": 8810700000, "short_term_debt": 1340700000, "long_term_debt": 7966400000, "total_debt": 9307100000, "total_liabilities": 10922500000, "total_equity": -2111800000, "shares_outstanding": 215900000, "goodwill_and_intangibles": 4183100000 }, "cash_flow": { "operating_cash_flow": 122100000, "capital_expenditure": 6700000, "free_cash_flow": 128800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195703, "ticker_id": 8820, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98000000", "ebitda": "183200000", "netIncome": "-27500000", "grossProfit": "378300000", "depreciation": "None", "totalRevenue": "1082200000", "costOfRevenue": "703900000", "interestIncome": "2600000", "incomeBeforeTax": "-70000000", "interestExpense": "168000000", "operatingIncome": "116400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26700000", "reportedCurrency": "USD", "netInterestIncome": "-165400000", "nonInterestIncome": "None", "operatingExpenses": "261899999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85200000", "sellingGeneralAndAdministrative": "203400000", "netIncomeFromContinuingOperations": "-96700000" }, "balance": { "goodwill": "2906900000", "inventory": "843500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8810700000", "longTermDebt": "7966400000", "shortTermDebt": "1340700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1276200000", "reportedCurrency": "USD", "retainedEarnings": "-5300900000", "totalLiabilities": "10922500000", "otherCurrentAssets": "1523500000", "totalCurrentAssets": "3423900000", "currentLongTermDebt": "1306600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "664800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5386800000", "currentAccountsPayable": "381700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9430900000", "totalShareholderEquity": "-2111800000", "capitalLeaseObligations": "34100000", "otherCurrentLiabilities": "728300000", "totalCurrentLiabilities": "2450700000", "otherNonCurrentLiabilities": "404400000", "totalNonCurrentLiabilities": "8471800000", "cashAndShortTermInvestments": "392100000", "commonStockSharesOutstanding": "215900000", "intangibleAssetsExcludingGoodwill": "1276200000", "cashAndCashEquivalentsAtCarryingValue": "392100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "11500000", "operatingCashflow": "122100000", "capitalExpenditures": "6700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "8300000", "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": "85200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1082200000, "cost_of_revenue": 703900000, "gross_profit": 378300000, "research_and_development": 78000000, "selling_general_admin": 203400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98000000, "depreciation_amortisation": 85200000, "ebitda": 183200000, "interest_expense": 168000000, "interest_income": null, "other_non_operating": null, "pretax_income": -70000000, "tax_provision": 26700000, "effective_tax_rate": null, "net_income": -27500000, "net_income_continuing_ops": -96700000, "net_income_to_common": -27500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392100000, "short_term_investments": null, "net_receivables": 664800000, "inventory": 843500000, "other_current_assets": null, "total_current_assets": 3423900000, "net_ppe": null, "goodwill": 2906900000, "intangible_assets": 1276200000, "goodwill_and_intangibles": 4183100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5386800000, "total_assets": 8810700000, "short_term_debt": 1340700000, "accounts_payable": 381700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2450700000, "long_term_debt": 7966400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8471800000, "total_liabilities": 10922500000, "total_debt": 9307100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5300900000, "total_equity": -2111800000, "shares_outstanding": 215900000, "operating_cash_flow": 122100000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8000000, "free_cash_flow": 128800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98000000", "ebitda": "183200000", "netIncome": "-27500000", "grossProfit": "378300000", "depreciation": "None", "totalRevenue": "1082200000", "costOfRevenue": "703900000", "interestIncome": "2600000", "incomeBeforeTax": "-70000000", "interestExpense": "168000000", "operatingIncome": "116400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26700000", "reportedCurrency": "USD", "netInterestIncome": "-165400000", "nonInterestIncome": "None", "operatingExpenses": "261899999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85200000", "sellingGeneralAndAdministrative": "203400000", "netIncomeFromContinuingOperations": "-96700000" }, "balance": { "goodwill": "2906900000", "inventory": "843500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8810700000", "longTermDebt": "7966400000", "shortTermDebt": "1340700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1276200000", "reportedCurrency": "USD", "retainedEarnings": "-5300900000", "totalLiabilities": "10922500000", "otherCurrentAssets": "1523500000", "totalCurrentAssets": "3423900000", "currentLongTermDebt": "1306600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "664800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5386800000", "currentAccountsPayable": "381700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9430900000", "totalShareholderEquity": "-2111800000", "capitalLeaseObligations": "34100000", "otherCurrentLiabilities": "728300000", "totalCurrentLiabilities": "2450700000", "otherNonCurrentLiabilities": "404400000", "totalNonCurrentLiabilities": "8471800000", "cashAndShortTermInvestments": "392100000", "commonStockSharesOutstanding": "215900000", "intangibleAssetsExcludingGoodwill": "1276200000", "cashAndCashEquivalentsAtCarryingValue": "392100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "11500000", "operatingCashflow": "122100000", "capitalExpenditures": "6700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "8300000", "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": "85200000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1053600000, "cost_of_revenue": 710100000, "gross_profit": 343500000, "ebit": 98900000, "ebitda": 188700000, "pretax_income": -68600000, "tax_provision": -12400000, "net_income": 44400000, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345900000, "total_current_assets": 2566800000, "total_assets": 8821000000, "short_term_debt": 1342200000, "long_term_debt": null, "total_debt": 1342200000, "total_liabilities": 10945500000, "total_equity": -2124500000, "shares_outstanding": 215500000, "goodwill_and_intangibles": 4946100000 }, "cash_flow": { "operating_cash_flow": 50800000, "capital_expenditure": 5300000, "free_cash_flow": 56100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195704, "ticker_id": 8820, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98900000", "ebitda": "188700000", "netIncome": "44400000", "grossProfit": "343500000", "depreciation": "None", "totalRevenue": "1053600000", "costOfRevenue": "710100000", "interestIncome": "None", "incomeBeforeTax": "-68600000", "interestExpense": "167500000", "operatingIncome": "103800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-12400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "239700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3500300000", "inventory": "1041800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8821000000", "longTermDebt": "None", "shortTermDebt": "1342200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1445800000", "reportedCurrency": "None", "retainedEarnings": "-5267900000", "totalLiabilities": "10945500000", "otherCurrentAssets": "179300000", "totalCurrentAssets": "2566800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "999800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6254200000", "currentAccountsPayable": "494800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9438700000", "totalShareholderEquity": "-2124500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496800000", "totalCurrentLiabilities": "2473100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8472400000", "cashAndShortTermInvestments": "345900000", "commonStockSharesOutstanding": "215500000", "intangibleAssetsExcludingGoodwill": "1445800000", "cashAndCashEquivalentsAtCarryingValue": "345900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "15300000", "operatingCashflow": "50800000", "capitalExpenditures": "5300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9600000", "cashflowFromInvestment": "-50200000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1053600000, "cost_of_revenue": 710100000, "gross_profit": 343500000, "research_and_development": 72600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98900000, "depreciation_amortisation": 89800000, "ebitda": 188700000, "interest_expense": 167500000, "interest_income": null, "other_non_operating": null, "pretax_income": -68600000, "tax_provision": -12400000, "effective_tax_rate": null, "net_income": 44400000, "net_income_continuing_ops": null, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345900000, "short_term_investments": null, "net_receivables": 999800000, "inventory": 1041800000, "other_current_assets": null, "total_current_assets": 2566800000, "net_ppe": null, "goodwill": 3500300000, "intangible_assets": 1445800000, "goodwill_and_intangibles": 4946100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6254200000, "total_assets": 8821000000, "short_term_debt": 1342200000, "accounts_payable": 494800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2473100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8472400000, "total_liabilities": 10945500000, "total_debt": 1342200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5267900000, "total_equity": -2124500000, "shares_outstanding": 215500000, "operating_cash_flow": 50800000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9600000, "free_cash_flow": 56100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98900000", "ebitda": "188700000", "netIncome": "44400000", "grossProfit": "343500000", "depreciation": "None", "totalRevenue": "1053600000", "costOfRevenue": "710100000", "interestIncome": "None", "incomeBeforeTax": "-68600000", "interestExpense": "167500000", "operatingIncome": "103800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-12400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "239700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3500300000", "inventory": "1041800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8821000000", "longTermDebt": "None", "shortTermDebt": "1342200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1445800000", "reportedCurrency": "None", "retainedEarnings": "-5267900000", "totalLiabilities": "10945500000", "otherCurrentAssets": "179300000", "totalCurrentAssets": "2566800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "999800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6254200000", "currentAccountsPayable": "494800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9438700000", "totalShareholderEquity": "-2124500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496800000", "totalCurrentLiabilities": "2473100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8472400000", "cashAndShortTermInvestments": "345900000", "commonStockSharesOutstanding": "215500000", "intangibleAssetsExcludingGoodwill": "1445800000", "cashAndCashEquivalentsAtCarryingValue": "345900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "15300000", "operatingCashflow": "50800000", "capitalExpenditures": "5300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9600000", "cashflowFromInvestment": "-50200000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89800000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 900900000, "cost_of_revenue": 674900000, "gross_profit": 226000000, "ebit": -48000000, "ebitda": 64700000, "pretax_income": -215700000, "tax_provision": 27200000, "net_income": -311800000, "net_income_to_common": -311800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357200000, "total_current_assets": 2407400000, "total_assets": 8653600000, "short_term_debt": 68800000, "long_term_debt": null, "total_debt": 68800000, "total_liabilities": 10807100000, "total_equity": -2153500000, "shares_outstanding": 212300000, "goodwill_and_intangibles": 5000300000 }, "cash_flow": { "operating_cash_flow": -177700000, "capital_expenditure": 6000000, "free_cash_flow": -171700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195705, "ticker_id": 8820, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48000000", "ebitda": "64700000", "netIncome": "-311800000", "grossProfit": "226000000", "depreciation": "None", "totalRevenue": "900900000", "costOfRevenue": "674900000", "interestIncome": "None", "incomeBeforeTax": "-215700000", "interestExpense": "167700000", "operatingIncome": "-27200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "253200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3500400000", "inventory": "1044100000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8653600000", "longTermDebt": "None", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1499900000", "reportedCurrency": "None", "retainedEarnings": "-5312300000", "totalLiabilities": "10807100000", "otherCurrentAssets": "169200000", "totalCurrentAssets": "2407400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6246200000", "currentAccountsPayable": "454600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9448400000", "totalShareholderEquity": "-2153500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414400000", "totalCurrentLiabilities": "1048900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9758200000", "cashAndShortTermInvestments": "357200000", "commonStockSharesOutstanding": "212300000", "intangibleAssetsExcludingGoodwill": "1499900000", "cashAndCashEquivalentsAtCarryingValue": "357200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-359200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "31400000", "operatingCashflow": "-177700000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8200000", "cashflowFromInvestment": "2600000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 900900000, "cost_of_revenue": 674900000, "gross_profit": 226000000, "research_and_development": 84600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48000000, "depreciation_amortisation": 112700000, "ebitda": 64700000, "interest_expense": 167700000, "interest_income": null, "other_non_operating": null, "pretax_income": -215700000, "tax_provision": 27200000, "effective_tax_rate": null, "net_income": -311800000, "net_income_continuing_ops": null, "net_income_to_common": -311800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357200000, "short_term_investments": null, "net_receivables": 836900000, "inventory": 1044100000, "other_current_assets": null, "total_current_assets": 2407400000, "net_ppe": null, "goodwill": 3500400000, "intangible_assets": 1499900000, "goodwill_and_intangibles": 5000300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6246200000, "total_assets": 8653600000, "short_term_debt": 68800000, "accounts_payable": 454600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1048900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9758200000, "total_liabilities": 10807100000, "total_debt": 68800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5312300000, "total_equity": -2153500000, "shares_outstanding": 212300000, "operating_cash_flow": -177700000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8200000, "free_cash_flow": -171700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48000000", "ebitda": "64700000", "netIncome": "-311800000", "grossProfit": "226000000", "depreciation": "None", "totalRevenue": "900900000", "costOfRevenue": "674900000", "interestIncome": "None", "incomeBeforeTax": "-215700000", "interestExpense": "167700000", "operatingIncome": "-27200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27200000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "253200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3500400000", "inventory": "1044100000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "8653600000", "longTermDebt": "None", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1499900000", "reportedCurrency": "None", "retainedEarnings": "-5312300000", "totalLiabilities": "10807100000", "otherCurrentAssets": "169200000", "totalCurrentAssets": "2407400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6246200000", "currentAccountsPayable": "454600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9448400000", "totalShareholderEquity": "-2153500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414400000", "totalCurrentLiabilities": "1048900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9758200000", "cashAndShortTermInvestments": "357200000", "commonStockSharesOutstanding": "212300000", "intangibleAssetsExcludingGoodwill": "1499900000", "cashAndCashEquivalentsAtCarryingValue": "357200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-359200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "31400000", "operatingCashflow": "-177700000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8200000", "cashflowFromInvestment": "2600000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112700000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 923100000, "cost_of_revenue": 650100000, "gross_profit": 273000000, "ebit": -71200001, "ebitda": 47799999, "pretax_income": -242100000, "tax_provision": 171800000, "net_income": -581100000, "net_income_to_common": -581100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 543800000, "total_current_assets": 2862700000, "total_assets": 9371900000, "short_term_debt": 68500000, "long_term_debt": null, "total_debt": 68500000, "total_liabilities": 11178600000, "total_equity": -1806700000, "shares_outstanding": 212100000, "goodwill_and_intangibles": 5097100000 }, "cash_flow": { "operating_cash_flow": 60400000, "capital_expenditure": 9400000, "free_cash_flow": 69800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195706, "ticker_id": 8820, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71200001", "ebitda": "47799999", "netIncome": "-581100000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "923100000", "costOfRevenue": "650100000", "interestIncome": "None", "incomeBeforeTax": "-242100000", "interestExpense": "170900000", "operatingIncome": "16100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "171800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "256899999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3514400000", "inventory": "1079700000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "9371900000", "longTermDebt": "None", "shortTermDebt": "68500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1582700000", "reportedCurrency": "None", "retainedEarnings": "-4953100000", "totalLiabilities": "11178600000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2862700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6509200000", "currentAccountsPayable": "435900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9315100000", "totalShareholderEquity": "-1806700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "819600000", "totalCurrentLiabilities": "1409400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9769200000", "cashAndShortTermInvestments": "543800000", "commonStockSharesOutstanding": "212100000", "intangibleAssetsExcludingGoodwill": "1582700000", "cashAndCashEquivalentsAtCarryingValue": "543800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-525200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "173300000", "operatingCashflow": "60400000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58800000", "cashflowFromInvestment": "20000000", "stockBasedCompensation": "11800000", "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": "119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 923100000, "cost_of_revenue": 650100000, "gross_profit": 273000000, "research_and_development": 85200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71200001, "depreciation_amortisation": 119000000, "ebitda": 47799999, "interest_expense": 170900000, "interest_income": null, "other_non_operating": null, "pretax_income": -242100000, "tax_provision": 171800000, "effective_tax_rate": null, "net_income": -581100000, "net_income_continuing_ops": null, "net_income_to_common": -581100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 543800000, "short_term_investments": null, "net_receivables": 815200000, "inventory": 1079700000, "other_current_assets": null, "total_current_assets": 2862700000, "net_ppe": null, "goodwill": 3514400000, "intangible_assets": 1582700000, "goodwill_and_intangibles": 5097100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6509200000, "total_assets": 9371900000, "short_term_debt": 68500000, "accounts_payable": 435900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1409400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9769200000, "total_liabilities": 11178600000, "total_debt": 68500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4953100000, "total_equity": -1806700000, "shares_outstanding": 212100000, "operating_cash_flow": 60400000, "stock_based_compensation": 11800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58800000, "free_cash_flow": 69800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71200001", "ebitda": "47799999", "netIncome": "-581100000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "923100000", "costOfRevenue": "650100000", "interestIncome": "None", "incomeBeforeTax": "-242100000", "interestExpense": "170900000", "operatingIncome": "16100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "171800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "256899999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3514400000", "inventory": "1079700000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "9371900000", "longTermDebt": "None", "shortTermDebt": "68500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1582700000", "reportedCurrency": "None", "retainedEarnings": "-4953100000", "totalLiabilities": "11178600000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2862700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6509200000", "currentAccountsPayable": "435900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9315100000", "totalShareholderEquity": "-1806700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "819600000", "totalCurrentLiabilities": "1409400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9769200000", "cashAndShortTermInvestments": "543800000", "commonStockSharesOutstanding": "212100000", "intangibleAssetsExcludingGoodwill": "1582700000", "cashAndCashEquivalentsAtCarryingValue": "543800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-525200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "173300000", "operatingCashflow": "60400000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58800000", "cashflowFromInvestment": "20000000", "stockBasedCompensation": "11800000", "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": "119000000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1053400000, "cost_of_revenue": 742100000, "gross_profit": 311300000, "ebit": -397000000, "ebitda": -258300000, "pretax_income": -568300000, "tax_provision": -34500000, "net_income": -828700000, "net_income_to_common": -828700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518900000, "total_current_assets": 3214700000, "total_assets": 10065600000, "short_term_debt": 72900000, "long_term_debt": null, "total_debt": 72900000, "total_liabilities": 11409400000, "total_equity": -1343800000, "shares_outstanding": 211900000, "goodwill_and_intangibles": 5308900000 }, "cash_flow": { "operating_cash_flow": 138800000, "capital_expenditure": 8700000, "free_cash_flow": 147500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195708, "ticker_id": 8820, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-397000000", "ebitda": "-258300000", "netIncome": "-828700000", "grossProfit": "311300000", "depreciation": "None", "totalRevenue": "1053400000", "costOfRevenue": "742100000", "interestIncome": "None", "incomeBeforeTax": "-568300000", "interestExpense": "171300000", "operatingIncome": "54100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-34500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "257200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3635700000", "inventory": "1364600000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "10065600000", "longTermDebt": "None", "shortTermDebt": "72900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1673200000", "reportedCurrency": "None", "retainedEarnings": "-4427900000", "totalLiabilities": "11409400000", "otherCurrentAssets": "186700000", "totalCurrentAssets": "3214700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1144500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6850900000", "currentAccountsPayable": "795300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9572800000", "totalShareholderEquity": "-1343800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "576300000", "totalCurrentLiabilities": "1546500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9862900000", "cashAndShortTermInvestments": "518900000", "commonStockSharesOutstanding": "211900000", "intangibleAssetsExcludingGoodwill": "1673200000", "cashAndCashEquivalentsAtCarryingValue": "518900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-828700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "82400000", "operatingCashflow": "138800000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25100000", "cashflowFromInvestment": "-8600000", "stockBasedCompensation": "11300000", "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": "138700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1053400000, "cost_of_revenue": 742100000, "gross_profit": 311300000, "research_and_development": 85400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -397000000, "depreciation_amortisation": 138700000, "ebitda": -258300000, "interest_expense": 171300000, "interest_income": null, "other_non_operating": null, "pretax_income": -568300000, "tax_provision": -34500000, "effective_tax_rate": null, "net_income": -828700000, "net_income_continuing_ops": null, "net_income_to_common": -828700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518900000, "short_term_investments": null, "net_receivables": 1144500000, "inventory": 1364600000, "other_current_assets": null, "total_current_assets": 3214700000, "net_ppe": null, "goodwill": 3635700000, "intangible_assets": 1673200000, "goodwill_and_intangibles": 5308900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6850900000, "total_assets": 10065600000, "short_term_debt": 72900000, "accounts_payable": 795300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1546500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9862900000, "total_liabilities": 11409400000, "total_debt": 72900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4427900000, "total_equity": -1343800000, "shares_outstanding": 211900000, "operating_cash_flow": 138800000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25100000, "free_cash_flow": 147500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-397000000", "ebitda": "-258300000", "netIncome": "-828700000", "grossProfit": "311300000", "depreciation": "None", "totalRevenue": "1053400000", "costOfRevenue": "742100000", "interestIncome": "None", "incomeBeforeTax": "-568300000", "interestExpense": "171300000", "operatingIncome": "54100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-34500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "257200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3635700000", "inventory": "1364600000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "10065600000", "longTermDebt": "None", "shortTermDebt": "72900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1673200000", "reportedCurrency": "None", "retainedEarnings": "-4427900000", "totalLiabilities": "11409400000", "otherCurrentAssets": "186700000", "totalCurrentAssets": "3214700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1144500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6850900000", "currentAccountsPayable": "795300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9572800000", "totalShareholderEquity": "-1343800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "576300000", "totalCurrentLiabilities": "1546500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9862900000", "cashAndShortTermInvestments": "518900000", "commonStockSharesOutstanding": "211900000", "intangibleAssetsExcludingGoodwill": "1673200000", "cashAndCashEquivalentsAtCarryingValue": "518900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-828700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "82400000", "operatingCashflow": "138800000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25100000", "cashflowFromInvestment": "-8600000", "stockBasedCompensation": "11300000", "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": "138700000", "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": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "income_statement": { "revenue": 1588800000, "cost_of_revenue": 1095700000, "gross_profit": 493100000, "ebit": 101800000, "ebitda": 241200000, "pretax_income": -66700000, "tax_provision": -3600000, "net_income": -100400000, "net_income_to_common": -100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418100000, "total_current_assets": 3424900000, "total_assets": 11165700000, "short_term_debt": 77300000, "long_term_debt": null, "total_debt": 77300000, "total_liabilities": 11650800000, "total_equity": -485100000, "shares_outstanding": 210500000, "goodwill_and_intangibles": 6325500000 }, "cash_flow": { "operating_cash_flow": 136800000, "capital_expenditure": 20800000, "free_cash_flow": 157600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 195709, "ticker_id": 8820, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:14:07.311020+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101800000", "ebitda": "241200000", "netIncome": "-100400000", "grossProfit": "493100000", "depreciation": "None", "totalRevenue": "1588800000", "costOfRevenue": "1095700000", "interestIncome": "None", "incomeBeforeTax": "-66700000", "interestExpense": "168500000", "operatingIncome": "137600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3600000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "355500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "128300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1095700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4079200000", "inventory": "1454200000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "11165700000", "longTermDebt": "None", "shortTermDebt": "77300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2246300000", "reportedCurrency": "None", "retainedEarnings": "-3599200000", "totalLiabilities": "11650800000", "otherCurrentAssets": "198500000", "totalCurrentAssets": "3424900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1354100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7740800000", "currentAccountsPayable": "782700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9602200000", "totalShareholderEquity": "-485100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "752000000", "totalCurrentLiabilities": "1721600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9929200000", "cashAndShortTermInvestments": "418100000", "commonStockSharesOutstanding": "210500000", "intangibleAssetsExcludingGoodwill": "2246300000", "cashAndCashEquivalentsAtCarryingValue": "418100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "167500000", "operatingCashflow": "136800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36700000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1588800000, "cost_of_revenue": 1095700000, "gross_profit": 493100000, "research_and_development": 128300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101800000, "depreciation_amortisation": 139400000, "ebitda": 241200000, "interest_expense": 168500000, "interest_income": null, "other_non_operating": null, "pretax_income": -66700000, "tax_provision": -3600000, "effective_tax_rate": null, "net_income": -100400000, "net_income_continuing_ops": null, "net_income_to_common": -100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418100000, "short_term_investments": null, "net_receivables": 1354100000, "inventory": 1454200000, "other_current_assets": null, "total_current_assets": 3424900000, "net_ppe": null, "goodwill": 4079200000, "intangible_assets": 2246300000, "goodwill_and_intangibles": 6325500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7740800000, "total_assets": 11165700000, "short_term_debt": 77300000, "accounts_payable": 782700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1721600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9929200000, "total_liabilities": 11650800000, "total_debt": 77300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3599200000, "total_equity": -485100000, "shares_outstanding": 210500000, "operating_cash_flow": 136800000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36700000, "free_cash_flow": 157600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101800000", "ebitda": "241200000", "netIncome": "-100400000", "grossProfit": "493100000", "depreciation": "None", "totalRevenue": "1588800000", "costOfRevenue": "1095700000", "interestIncome": "None", "incomeBeforeTax": "-66700000", "interestExpense": "168500000", "operatingIncome": "137600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3600000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "355500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "128300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1095700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4079200000", "inventory": "1454200000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "11165700000", "longTermDebt": "None", "shortTermDebt": "77300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2246300000", "reportedCurrency": "None", "retainedEarnings": "-3599200000", "totalLiabilities": "11650800000", "otherCurrentAssets": "198500000", "totalCurrentAssets": "3424900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1354100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7740800000", "currentAccountsPayable": "782700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9602200000", "totalShareholderEquity": "-485100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "752000000", "totalCurrentLiabilities": "1721600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9929200000", "cashAndShortTermInvestments": "418100000", "commonStockSharesOutstanding": "210500000", "intangibleAssetsExcludingGoodwill": "2246300000", "cashAndCashEquivalentsAtCarryingValue": "418100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "167500000", "operatingCashflow": "136800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36700000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }