{ "ticker": { "uuid": "bb8d358f-4e3f-4c5a-9e8c-77a151c9617c", "symbol": "RYZ", "name": "Ryerson Holding Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/bb8d358f-4e3f-4c5a-9e8c-77a151c9617c/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb8d358f-4e3f-4c5a-9e8c-77a151c9617c/" }, "ticker_metadata": { "id": 3482, "uuid": "bb8d358f-4e3f-4c5a-9e8c-77a151c9617c", "symbol": "RYZ", "name": "Ryerson Holding Corporation", "asset_type": "equity", "market_cap": 1473121000, "stock_exchange_id": 3, "industry": "Metal Fabrication", "sector": "Industrials", "description": "Ryerson Holding Corporation, processes and distributes industrial metals in the United States and internationally. The company is headquartered in Chicago, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bb8d358f-4e3f-4c5a-9e8c-77a151c9617c", "symbol": "RYZ", "name": "Ryerson Holding Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/bb8d358f-4e3f-4c5a-9e8c-77a151c9617c/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb8d358f-4e3f-4c5a-9e8c-77a151c9617c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.63, "quality": 0.63, "momentum": 0.63, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 27.15, "market_cap": 871949400, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0395, "shareholder_yield": 0.0319, "roe": -0.0361, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.5381 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.771805+00:00", "batch_id": "" }, "size": { "price_close": 27.15, "market_cap": 871949400, "market_cap_usd": 871949400, "enterprise_value": 1794449400, "shares_outstanding": 32116000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.68, "ptbv_ratio": 0.9051, "ps_ratio": 0.1743, "pcf_ratio": null, "pfcf_ratio": 185.5211, "ev_ebitda": 25.3096, "ev_ebit": -138.0346, "ev_sales": 0.3587, "ev_fcf": 381.7977, "earnings_yield": null, "fcf_yield": 0.0026, "price_to_sales": 0.1743, "price_to_book": 0.68, "price_to_cashflow": null, "ebitda_to_ev": 0.0395, "sales_yield": 2.7875 }, "yield": { "dividend_yield": 0.0319, "buyback_yield": 0, "shareholder_yield": 0.0319, "debt_paydown_yield": null, "total_yield": 0.0319 }, "quality": { "gross_margin": 0.1726, "operating_margin": -0.0026, "net_margin": -0.0093, "ebitda_margin": 0.0142, "fcf_margin": 0.0009, "roe": -0.0361, "roa": -0.0124, "roic": -0.0044, "roc_greenblatt": null, "asset_turnover": 1.3434, "cash_conversion": -0.1015, "accruals_ratio": 0.0013, "sbc_to_revenue": 0.0021, "piotroski_f_score": 4, "altman_z_score": 2.1806, "earnings_stability_5y": 2.2292, "revenue_stability_5y": 0.1881, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2318, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8957, "net_debt_to_ebitda": 13.0113, "debt_to_assets": 0.2549, "interest_coverage": -0.3163, "current_ratio": 2.2124, "quick_ratio": 1.0274, "net_debt": 922500000, "local_beta": null, "volatility_252d": 0.5381, "volatility_60d": 0.4094, "max_drawdown_12m": -0.2027, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1128, "revenue_growth_3y_cagr": -0.1025, "revenue_growth_5y_cagr": 0.0569, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9842, "book_value_growth_1y": -0.0454, "revenue_growth": 0.1128, "earnings_growth": null }, "momentum": { "price_return_1m": 0.004, "price_return_3m": 0.0856, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0444, "distance_from_52w_low": 0.3616, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 5002100000, "gross_profit_ttm": 863300000, "ebit_ttm": -13000000, "ebitda_ttm": 70900000, "net_income_ttm": -46300000, "eps_diluted_ttm": -1.4416, "operating_cash_flow_ttm": -51000000, "capital_expenditure_ttm": 55700000, "fcf_ttm": 4700000, "dividends_paid_ttm": 27800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41100000, "cash_and_equivalents": 26700000, "total_current_assets": 2111100000, "total_current_liabilities": 954200000, "net_ppe": null, "total_assets": 3723600000, "total_debt": 949200000, "total_equity": 1282300000, "net_working_capital": 1174300000, "book_value_per_share": 39.9271, "retained_earnings": 693500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 963400000, "tangible_book_per_share": 29.9975 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 37, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.63, "os_score": 0.77, "value_percentile": 0.63, "quality_percentile": 0.63, "momentum_percentile": 0.63, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 45, "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": 4873, "ticker_id": 3482, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.771805+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.15, "market_cap": 871949400, "market_cap_usd": 871949400, "enterprise_value": 1794449400, "shares_outstanding": 32116000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67998861, "ptbv_ratio": 0.90507515, "ps_ratio": 0.17431667, "pcf_ratio": null, "pfcf_ratio": 185.52114894, "ev_ebitda": 25.30958251, "ev_ebit": -138.03456923, "ev_sales": 0.35873921, "ev_fcf": 381.79774468, "earnings_yield": null, "fcf_yield": 0.00261919, "dividend_yield": 0.03188258, "buyback_yield": 0, "shareholder_yield": 0.03188258, "debt_paydown_yield": null, "total_yield": 0.03188258, "gross_margin": 0.17258751, "operating_margin": -0.00259891, "net_margin": -0.00925611, "ebitda_margin": 0.01417405, "fcf_margin": 0.00093961, "roe": -0.036107, "roa": -0.0124342, "roic": -0.00442217, "roc_greenblatt": null, "asset_turnover": 1.34335052, "cash_conversion": -0.10151188, "accruals_ratio": 0.00126222, "sbc_to_revenue": 0.00205914, "debt_to_equity": 1.89565624, "net_debt_to_ebitda": 13.0112835, "debt_to_assets": 0.2549146, "interest_coverage": -0.3163017, "current_ratio": 2.21242926, "quick_ratio": 1.02735276, "net_debt": 922500000, "revenue_growth_1y": 0.11276473, "revenue_growth_3y_cagr": -0.10251931, "revenue_growth_5y_cagr": 0.0568837, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.98419105, "book_value_growth_1y": -0.04542969, "piotroski_f_score": 4, "altman_z_score": 2.18062974, "earnings_stability_5y": 2.229152, "revenue_stability_5y": 0.188138, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00403834, "price_return_3m": 0.08556577, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.04440776, "distance_from_52w_low": 0.36158475, "relative_strength": null, "local_beta": null, "volatility_252d": 0.53805, "volatility_60d": 0.409363, "max_drawdown_12m": -0.20271891, "revenue_ttm": 5002100000, "gross_profit_ttm": 863300000, "ebit_ttm": -13000000, "ebitda_ttm": 70900000, "net_income_ttm": -46300000, "eps_diluted_ttm": -1.44164902, "operating_cash_flow_ttm": -51000000, "capital_expenditure_ttm": 55700000, "fcf_ttm": 4700000, "dividends_paid_ttm": 27800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41100000, "cash_and_equivalents": 26700000, "total_current_assets": 2111100000, "total_current_liabilities": 954200000, "net_ppe": null, "total_assets": 3723600000, "total_debt": 949200000, "total_equity": 1282300000, "net_working_capital": 1174300000, "book_value_per_share": 39.92713912, "retained_earnings": 693500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 963400000, "tangible_book_per_share": 29.99750903, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 45, "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": 27.15, "os": 0.77, "value": 0.63, "quality": 0.63, "momentum": 0.63, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0319, "roe": -0.0361, "momentum_12_1": null, "complete_fields": { "id": 4873, "ticker_id": 3482, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.771805+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.15, "market_cap": 871949400, "market_cap_usd": 871949400, "enterprise_value": 1794449400, "shares_outstanding": 32116000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67998861, "ptbv_ratio": 0.90507515, "ps_ratio": 0.17431667, "pcf_ratio": null, "pfcf_ratio": 185.52114894, "ev_ebitda": 25.30958251, "ev_ebit": -138.03456923, "ev_sales": 0.35873921, "ev_fcf": 381.79774468, "earnings_yield": null, "fcf_yield": 0.00261919, "dividend_yield": 0.03188258, "buyback_yield": 0, "shareholder_yield": 0.03188258, "debt_paydown_yield": null, "total_yield": 0.03188258, "gross_margin": 0.17258751, "operating_margin": -0.00259891, "net_margin": -0.00925611, "ebitda_margin": 0.01417405, "fcf_margin": 0.00093961, "roe": -0.036107, "roa": -0.0124342, "roic": -0.00442217, "roc_greenblatt": null, "asset_turnover": 1.34335052, "cash_conversion": -0.10151188, "accruals_ratio": 0.00126222, "sbc_to_revenue": 0.00205914, "debt_to_equity": 1.89565624, "net_debt_to_ebitda": 13.0112835, "debt_to_assets": 0.2549146, "interest_coverage": -0.3163017, "current_ratio": 2.21242926, "quick_ratio": 1.02735276, "net_debt": 922500000, "revenue_growth_1y": 0.11276473, "revenue_growth_3y_cagr": -0.10251931, "revenue_growth_5y_cagr": 0.0568837, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.98419105, "book_value_growth_1y": -0.04542969, "piotroski_f_score": 4, "altman_z_score": 2.18062974, "earnings_stability_5y": 2.229152, "revenue_stability_5y": 0.188138, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00403834, "price_return_3m": 0.08556577, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.04440776, "distance_from_52w_low": 0.36158475, "relative_strength": null, "local_beta": null, "volatility_252d": 0.53805, "volatility_60d": 0.409363, "max_drawdown_12m": -0.20271891, "revenue_ttm": 5002100000, "gross_profit_ttm": 863300000, "ebit_ttm": -13000000, "ebitda_ttm": 70900000, "net_income_ttm": -46300000, "eps_diluted_ttm": -1.44164902, "operating_cash_flow_ttm": -51000000, "capital_expenditure_ttm": 55700000, "fcf_ttm": 4700000, "dividends_paid_ttm": 27800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41100000, "cash_and_equivalents": 26700000, "total_current_assets": 2111100000, "total_current_liabilities": 954200000, "net_ppe": null, "total_assets": 3723600000, "total_debt": 949200000, "total_equity": 1282300000, "net_working_capital": 1174300000, "book_value_per_share": 39.92713912, "retained_earnings": 693500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 963400000, "tangible_book_per_share": 29.99750903, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 45, "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": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 4571300000, "cost_of_revenue": 3803600000, "gross_profit": 767700000, "ebit": -32200000, "ebitda": 47500000, "pretax_income": -71200000, "tax_provision": -16100000, "net_income": -56400000, "net_income_to_common": -56400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27800000, "total_current_assets": 1222800000, "total_assets": 2565700000, "short_term_debt": 41100000, "long_term_debt": 461200000, "total_debt": 502300000, "total_liabilities": 1802100000, "total_equity": 753100000, "shares_outstanding": 32116000, "goodwill_and_intangibles": 219700000 }, "cash_flow": { "operating_cash_flow": 87000000, "capital_expenditure": 51500000, "free_cash_flow": 138500000, "dividends_paid": 24100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325239, "ticker_id": 3482, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32200000", "ebitda": "47500000", "netIncome": "-56400000", "grossProfit": "767700000", "depreciation": "None", "totalRevenue": "4571300000", "costOfRevenue": "3803600000", "interestIncome": "39000000", "incomeBeforeTax": "-71200000", "interestExpense": "38800000", "operatingIncome": "-32200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16100000", "reportedCurrency": "USD", "netInterestIncome": "-38900000", "nonInterestIncome": "None", "operatingExpenses": "799900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3803600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79700000", "sellingGeneralAndAdministrative": "809600000", "netIncomeFromContinuingOperations": "-55100000" }, "balance": { "goodwill": "161500000", "inventory": "648300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2565700000", "longTermDebt": "461200000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58200000", "reportedCurrency": "USD", "retainedEarnings": "698800000", "totalLiabilities": "1802100000", "otherCurrentAssets": "69300000", "totalCurrentAssets": "1222800000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342899999", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "933700000", "shortLongTermDebtTotal": "1150900000", "totalShareholderEquity": "753100000", "capitalLeaseObligations": "352600000", "otherCurrentLiabilities": "94400000", "totalCurrentLiabilities": "668100000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "1134000000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "32116000", "intangibleAssetsExcludingGoodwill": "58200000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56400000", "profitLoss": "None", "dividendPayout": "24100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "39500000", "operatingCashflow": "87000000", "capitalExpenditures": "51500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36500000", "cashflowFromInvestment": "-53600000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4571300000, "cost_of_revenue": 3803600000, "gross_profit": 767700000, "research_and_development": null, "selling_general_admin": 809600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32200000, "depreciation_amortisation": 79700000, "ebitda": 47500000, "interest_expense": 38800000, "interest_income": null, "other_non_operating": null, "pretax_income": -71200000, "tax_provision": -16100000, "effective_tax_rate": null, "net_income": -56400000, "net_income_continuing_ops": -55100000, "net_income_to_common": -56400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27800000, "short_term_investments": null, "net_receivables": 477400000, "inventory": 648300000, "other_current_assets": null, "total_current_assets": 1222800000, "net_ppe": null, "goodwill": 161500000, "intangible_assets": 58200000, "goodwill_and_intangibles": 219700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1342899999, "total_assets": 2565700000, "short_term_debt": 41100000, "accounts_payable": 516000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 668100000, "long_term_debt": 461200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1134000000, "total_liabilities": 1802100000, "total_debt": 502300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 698800000, "total_equity": 753100000, "shares_outstanding": 32116000, "operating_cash_flow": 87000000, "stock_based_compensation": 8700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53600000, "dividends_paid": 24100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36500000, "free_cash_flow": 138500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32200000", "ebitda": "47500000", "netIncome": "-56400000", "grossProfit": "767700000", "depreciation": "None", "totalRevenue": "4571300000", "costOfRevenue": "3803600000", "interestIncome": "39000000", "incomeBeforeTax": "-71200000", "interestExpense": "38800000", "operatingIncome": "-32200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16100000", "reportedCurrency": "USD", "netInterestIncome": "-38900000", "nonInterestIncome": "None", "operatingExpenses": "799900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3803600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79700000", "sellingGeneralAndAdministrative": "809600000", "netIncomeFromContinuingOperations": "-55100000" }, "balance": { "goodwill": "161500000", "inventory": "648300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2565700000", "longTermDebt": "461200000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58200000", "reportedCurrency": "USD", "retainedEarnings": "698800000", "totalLiabilities": "1802100000", "otherCurrentAssets": "69300000", "totalCurrentAssets": "1222800000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342899999", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "933700000", "shortLongTermDebtTotal": "1150900000", "totalShareholderEquity": "753100000", "capitalLeaseObligations": "352600000", "otherCurrentLiabilities": "94400000", "totalCurrentLiabilities": "668100000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "1134000000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "32116000", "intangibleAssetsExcludingGoodwill": "58200000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56400000", "profitLoss": "None", "dividendPayout": "24100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "39500000", "operatingCashflow": "87000000", "capitalExpenditures": "51500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36500000", "cashflowFromInvestment": "-53600000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 4598700000, "cost_of_revenue": 3781100000, "gross_profit": 817600000, "ebit": 26000000, "ebitda": 103600000, "pretax_income": -7400000, "tax_provision": -100000, "net_income": -8600000, "net_income_to_common": -8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29300000, "total_current_assets": 1207600000, "total_assets": 2597500000, "short_term_debt": 38500000, "long_term_debt": 466700000, "total_debt": 505200000, "total_liabilities": 1773000000, "total_equity": 815300000, "shares_outstanding": 33189000, "goodwill_and_intangibles": 230100000 }, "cash_flow": { "operating_cash_flow": 204900000, "capital_expenditure": 99600000, "free_cash_flow": 304500000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325244, "ticker_id": 3482, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26000000", "ebitda": "103600000", "netIncome": "-8600000", "grossProfit": "817600000", "depreciation": "None", "totalRevenue": "4598700000", "costOfRevenue": "3781100000", "interestIncome": "43000000", "incomeBeforeTax": "-7400000", "interestExpense": "43000000", "operatingIncome": "26000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "791600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3781100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77600000", "sellingGeneralAndAdministrative": "801200000", "netIncomeFromContinuingOperations": "-7300000" }, "balance": { "goodwill": "161800000", "inventory": "684600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2597500000", "longTermDebt": "466700000", "shortTermDebt": "38500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68300000", "reportedCurrency": "USD", "retainedEarnings": "779600000", "totalLiabilities": "1773000000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "1207600000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389900000", "currentAccountsPayable": "440800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "981300000", "shortLongTermDebtTotal": "1185400000", "totalShareholderEquity": "815300000", "capitalLeaseObligations": "366700000", "otherCurrentLiabilities": "83200000", "totalCurrentLiabilities": "580100000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1192900000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "33189000", "intangibleAssetsExcludingGoodwill": "68300000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8600000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "119900000", "operatingCashflow": "204900000", "capitalExpenditures": "99600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86800000", "cashflowFromInvestment": "-142700000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4598700000, "cost_of_revenue": 3781100000, "gross_profit": 817600000, "research_and_development": null, "selling_general_admin": 801200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26000000, "depreciation_amortisation": 77600000, "ebitda": 103600000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": -7400000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": -8600000, "net_income_continuing_ops": -7300000, "net_income_to_common": -8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29300000, "short_term_investments": null, "net_receivables": 445400000, "inventory": 684600000, "other_current_assets": null, "total_current_assets": 1207600000, "net_ppe": null, "goodwill": 161800000, "intangible_assets": 68300000, "goodwill_and_intangibles": 230100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1389900000, "total_assets": 2597500000, "short_term_debt": 38500000, "accounts_payable": 440800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 580100000, "long_term_debt": 466700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1192900000, "total_liabilities": 1773000000, "total_debt": 505200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 779600000, "total_equity": 815300000, "shares_outstanding": 33189000, "operating_cash_flow": 204900000, "stock_based_compensation": 11600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142700000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86800000, "free_cash_flow": 304500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26000000", "ebitda": "103600000", "netIncome": "-8600000", "grossProfit": "817600000", "depreciation": "None", "totalRevenue": "4598700000", "costOfRevenue": "3781100000", "interestIncome": "43000000", "incomeBeforeTax": "-7400000", "interestExpense": "43000000", "operatingIncome": "26000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "791600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3781100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77600000", "sellingGeneralAndAdministrative": "801200000", "netIncomeFromContinuingOperations": "-7300000" }, "balance": { "goodwill": "161800000", "inventory": "684600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2597500000", "longTermDebt": "466700000", "shortTermDebt": "38500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68300000", "reportedCurrency": "USD", "retainedEarnings": "779600000", "totalLiabilities": "1773000000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "1207600000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389900000", "currentAccountsPayable": "440800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "981300000", "shortLongTermDebtTotal": "1185400000", "totalShareholderEquity": "815300000", "capitalLeaseObligations": "366700000", "otherCurrentLiabilities": "83200000", "totalCurrentLiabilities": "580100000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1192900000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "33189000", "intangibleAssetsExcludingGoodwill": "68300000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8600000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "119900000", "operatingCashflow": "204900000", "capitalExpenditures": "99600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86800000", "cashflowFromInvestment": "-142700000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 5108700000, "cost_of_revenue": 4106300000, "gross_profit": 1002400000, "ebit": 217400000, "ebitda": 279900000, "pretax_income": 193700000, "tax_provision": 47300000, "net_income": 145700000, "net_income_to_common": 145700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55400000, "total_current_assets": 1383400000, "total_assets": 2569600000, "short_term_debt": 45500000, "long_term_debt": 428300000, "total_debt": 473800000, "total_liabilities": 1655100000, "total_equity": 905900000, "shares_outstanding": 35567000, "goodwill_and_intangibles": 231500000 }, "cash_flow": { "operating_cash_flow": 365100000, "capital_expenditure": 121900000, "free_cash_flow": 487000000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325249, "ticker_id": 3482, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217400000", "ebitda": "279900000", "netIncome": "145700000", "grossProfit": "1002400000", "depreciation": "None", "totalRevenue": "5108700000", "costOfRevenue": "4106300000", "interestIncome": "34700000", "incomeBeforeTax": "193700000", "interestExpense": "34700000", "operatingIncome": "217400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47300000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "785000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4106300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "1159552", "netIncomeFromContinuingOperations": "-780695" }, "balance": { "goodwill": "157800000", "inventory": "3696530", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2569600000", "longTermDebt": "428300000", "shortTermDebt": "45500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73700000", "reportedCurrency": "USD", "retainedEarnings": "813200000", "totalLiabilities": "1655100000", "otherCurrentAssets": "837803470", "totalCurrentAssets": "1383400000", "currentLongTermDebt": "1589000", "longTermInvestments": "2004430", "shortTermInvestments": "None", "currentNetReceivables": "486500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186199999", "currentAccountsPayable": "463400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "939000000", "shortLongTermDebtTotal": "1158000000", "totalShareholderEquity": "905900000", "capitalLeaseObligations": "367300000", "otherCurrentLiabilities": "124959292", "totalCurrentLiabilities": "633900000", "otherNonCurrentLiabilities": "13900000", "totalNonCurrentLiabilities": "1021199999", "cashAndShortTermInvestments": "55400000", "commonStockSharesOutstanding": "35567000", "intangibleAssetsExcludingGoodwill": "73700000", "cashAndCashEquivalentsAtCarryingValue": "55400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145700000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28800000", "operatingCashflow": "365100000", "capitalExpenditures": "121900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88300000", "cashflowFromInvestment": "-262100000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5108700000, "cost_of_revenue": 4106300000, "gross_profit": 1002400000, "research_and_development": null, "selling_general_admin": 1159552, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217400000, "depreciation_amortisation": 62500000, "ebitda": 279900000, "interest_expense": 34700000, "interest_income": null, "other_non_operating": null, "pretax_income": 193700000, "tax_provision": 47300000, "effective_tax_rate": null, "net_income": 145700000, "net_income_continuing_ops": -780695, "net_income_to_common": 145700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55400000, "short_term_investments": null, "net_receivables": 486500000, "inventory": 3696530, "other_current_assets": null, "total_current_assets": 1383400000, "net_ppe": null, "goodwill": 157800000, "intangible_assets": 73700000, "goodwill_and_intangibles": 231500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1186199999, "total_assets": 2569600000, "short_term_debt": 45500000, "accounts_payable": 463400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633900000, "long_term_debt": 428300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021199999, "total_liabilities": 1655100000, "total_debt": 473800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 813200000, "total_equity": 905900000, "shares_outstanding": 35567000, "operating_cash_flow": 365100000, "stock_based_compensation": 13800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -262100000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88300000, "free_cash_flow": 487000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217400000", "ebitda": "279900000", "netIncome": "145700000", "grossProfit": "1002400000", "depreciation": "None", "totalRevenue": "5108700000", "costOfRevenue": "4106300000", "interestIncome": "34700000", "incomeBeforeTax": "193700000", "interestExpense": "34700000", "operatingIncome": "217400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47300000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "785000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4106300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "1159552", "netIncomeFromContinuingOperations": "-780695" }, "balance": { "goodwill": "157800000", "inventory": "3696530", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2569600000", "longTermDebt": "428300000", "shortTermDebt": "45500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73700000", "reportedCurrency": "USD", "retainedEarnings": "813200000", "totalLiabilities": "1655100000", "otherCurrentAssets": "837803470", "totalCurrentAssets": "1383400000", "currentLongTermDebt": "1589000", "longTermInvestments": "2004430", "shortTermInvestments": "None", "currentNetReceivables": "486500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186199999", "currentAccountsPayable": "463400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "939000000", "shortLongTermDebtTotal": "1158000000", "totalShareholderEquity": "905900000", "capitalLeaseObligations": "367300000", "otherCurrentLiabilities": "124959292", "totalCurrentLiabilities": "633900000", "otherNonCurrentLiabilities": "13900000", "totalNonCurrentLiabilities": "1021199999", "cashAndShortTermInvestments": "55400000", "commonStockSharesOutstanding": "35567000", "intangibleAssetsExcludingGoodwill": "73700000", "cashAndCashEquivalentsAtCarryingValue": "55400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145700000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28800000", "operatingCashflow": "365100000", "capitalExpenditures": "121900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88300000", "cashflowFromInvestment": "-262100000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 6323600000, "cost_of_revenue": 5014200000, "gross_profit": 1309400000, "ebit": 580200000, "ebitda": 639200000, "pretax_income": 522900000, "tax_provision": 131400000, "net_income": 391000000, "net_income_to_common": 391000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40500000, "total_current_assets": 1441600000, "total_assets": 2334300000, "short_term_debt": 38100000, "long_term_debt": 361200000, "total_debt": 399300000, "total_liabilities": 1441300000, "total_equity": 885100000, "shares_outstanding": 38282000, "goodwill_and_intangibles": 180099999 }, "cash_flow": { "operating_cash_flow": 501200000, "capital_expenditure": 105100000, "free_cash_flow": 606300000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325254, "ticker_id": 3482, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580200000", "ebitda": "639200000", "netIncome": "391000000", "grossProfit": "1309400000", "depreciation": "None", "totalRevenue": "6323600000", "costOfRevenue": "5014200000", "interestIncome": "None", "incomeBeforeTax": "522900000", "interestExpense": "34300000", "operatingIncome": "580200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "131400000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "729200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5014200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "735200000", "netIncomeFromContinuingOperations": "391500000" }, "balance": { "goodwill": "129199999", "inventory": "798500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2334300000", "longTermDebt": "361200000", "shortTermDebt": "38100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "50900000", "reportedCurrency": "USD", "retainedEarnings": "692500000", "totalLiabilities": "1441300000", "otherCurrentAssets": "67800000", "totalCurrentAssets": "1441600000", "currentLongTermDebt": "5800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892700000", "currentAccountsPayable": "438400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "841500000", "totalShareholderEquity": "885100000", "capitalLeaseObligations": "240300000", "otherCurrentLiabilities": "126400000", "totalCurrentLiabilities": "619200000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "822099999", "cashAndShortTermInvestments": "40500000", "commonStockSharesOutstanding": "38282000", "intangibleAssetsExcludingGoodwill": "50900000", "cashAndCashEquivalentsAtCarryingValue": "40500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391000000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "39900000", "operatingCashflow": "501200000", "capitalExpenditures": "105100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350100000", "cashflowFromInvestment": "-160000000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6323600000, "cost_of_revenue": 5014200000, "gross_profit": 1309400000, "research_and_development": null, "selling_general_admin": 735200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580200000, "depreciation_amortisation": 59000000, "ebitda": 639200000, "interest_expense": 34300000, "interest_income": null, "other_non_operating": null, "pretax_income": 522900000, "tax_provision": 131400000, "effective_tax_rate": null, "net_income": 391000000, "net_income_continuing_ops": 391500000, "net_income_to_common": 391000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40500000, "short_term_investments": null, "net_receivables": 534799999, "inventory": 798500000, "other_current_assets": null, "total_current_assets": 1441600000, "net_ppe": null, "goodwill": 129199999, "intangible_assets": 50900000, "goodwill_and_intangibles": 180099999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 892700000, "total_assets": 2334300000, "short_term_debt": 38100000, "accounts_payable": 438400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619200000, "long_term_debt": 361200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 822099999, "total_liabilities": 1441300000, "total_debt": 399300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 692500000, "total_equity": 885100000, "shares_outstanding": 38282000, "operating_cash_flow": 501200000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160000000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350100000, "free_cash_flow": 606300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "580200000", "ebitda": "639200000", "netIncome": "391000000", "grossProfit": "1309400000", "depreciation": "None", "totalRevenue": "6323600000", "costOfRevenue": "5014200000", "interestIncome": "None", "incomeBeforeTax": "522900000", "interestExpense": "34300000", "operatingIncome": "580200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "131400000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "729200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5014200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "735200000", "netIncomeFromContinuingOperations": "391500000" }, "balance": { "goodwill": "129199999", "inventory": "798500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2334300000", "longTermDebt": "361200000", "shortTermDebt": "38100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "50900000", "reportedCurrency": "USD", "retainedEarnings": "692500000", "totalLiabilities": "1441300000", "otherCurrentAssets": "67800000", "totalCurrentAssets": "1441600000", "currentLongTermDebt": "5800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892700000", "currentAccountsPayable": "438400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "841500000", "totalShareholderEquity": "885100000", "capitalLeaseObligations": "240300000", "otherCurrentLiabilities": "126400000", "totalCurrentLiabilities": "619200000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "822099999", "cashAndShortTermInvestments": "40500000", "commonStockSharesOutstanding": "38282000", "intangibleAssetsExcludingGoodwill": "50900000", "cashAndCashEquivalentsAtCarryingValue": "40500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391000000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "39900000", "operatingCashflow": "501200000", "capitalExpenditures": "105100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350100000", "cashflowFromInvestment": "-160000000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 5675300000, "cost_of_revenue": 4487900000, "gross_profit": 1187400000, "ebit": 482900000, "ebitda": 538800000, "pretax_income": 389100000, "tax_provision": 93700000, "net_income": 294300000, "net_income_to_common": 294300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52400000, "total_current_assets": 1593000000, "total_assets": 2365600000, "short_term_debt": 66200000, "long_term_debt": null, "total_debt": 66200000, "total_liabilities": 1821000000, "total_equity": 537200000, "shares_outstanding": 38909000, "goodwill_and_intangibles": 166300000 }, "cash_flow": { "operating_cash_flow": 35000000, "capital_expenditure": 59300000, "free_cash_flow": 94300000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325259, "ticker_id": 3482, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482900000", "ebitda": "538800000", "netIncome": "294300000", "grossProfit": "1187400000", "depreciation": "None", "totalRevenue": "5675300000", "costOfRevenue": "4487900000", "interestIncome": "None", "incomeBeforeTax": "389100000", "interestExpense": "49000000", "operatingIncome": "482900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "93700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "704500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4487900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "124100000", "inventory": "832100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2365600000", "longTermDebt": "None", "shortTermDebt": "66200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "42200000", "reportedCurrency": "None", "retainedEarnings": "321700000", "totalLiabilities": "1821000000", "otherCurrentAssets": "56400000", "totalCurrentAssets": "1593000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772599999", "currentAccountsPayable": "481200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1062300000", "totalShareholderEquity": "537200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "188500000", "totalCurrentLiabilities": "751000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1070000000", "cashAndShortTermInvestments": "52400000", "commonStockSharesOutstanding": "38909000", "intangibleAssetsExcludingGoodwill": "42200000", "cashAndCashEquivalentsAtCarryingValue": "52400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294300000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-227900000", "operatingCashflow": "35000000", "capitalExpenditures": "59300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137900000", "cashflowFromInvestment": "94400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5675300000, "cost_of_revenue": 4487900000, "gross_profit": 1187400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482900000, "depreciation_amortisation": 55900000, "ebitda": 538800000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 389100000, "tax_provision": 93700000, "effective_tax_rate": null, "net_income": 294300000, "net_income_continuing_ops": null, "net_income_to_common": 294300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52400000, "short_term_investments": null, "net_receivables": 652100000, "inventory": 832100000, "other_current_assets": null, "total_current_assets": 1593000000, "net_ppe": null, "goodwill": 124100000, "intangible_assets": 42200000, "goodwill_and_intangibles": 166300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 772599999, "total_assets": 2365600000, "short_term_debt": 66200000, "accounts_payable": 481200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 751000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070000000, "total_liabilities": 1821000000, "total_debt": 66200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 321700000, "total_equity": 537200000, "shares_outstanding": 38909000, "operating_cash_flow": 35000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 94400000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137900000, "free_cash_flow": 94300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482900000", "ebitda": "538800000", "netIncome": "294300000", "grossProfit": "1187400000", "depreciation": "None", "totalRevenue": "5675300000", "costOfRevenue": "4487900000", "interestIncome": "None", "incomeBeforeTax": "389100000", "interestExpense": "49000000", "operatingIncome": "482900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "93700000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "704500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4487900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "124100000", "inventory": "832100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2365600000", "longTermDebt": "None", "shortTermDebt": "66200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "42200000", "reportedCurrency": "None", "retainedEarnings": "321700000", "totalLiabilities": "1821000000", "otherCurrentAssets": "56400000", "totalCurrentAssets": "1593000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772599999", "currentAccountsPayable": "481200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1062300000", "totalShareholderEquity": "537200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "188500000", "totalCurrentLiabilities": "751000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1070000000", "cashAndShortTermInvestments": "52400000", "commonStockSharesOutstanding": "38909000", "intangibleAssetsExcludingGoodwill": "42200000", "cashAndCashEquivalentsAtCarryingValue": "52400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294300000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-227900000", "operatingCashflow": "35000000", "capitalExpenditures": "59300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137900000", "cashflowFromInvestment": "94400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 3466600000, "cost_of_revenue": 2858200000, "gross_profit": 608400000, "ebit": 61500000, "ebitda": 115400000, "pretax_income": -90100000, "tax_provision": -24800000, "net_income": -65800000, "net_income_to_common": -65800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62500000, "total_current_assets": 1103400000, "total_assets": 1802100000, "short_term_debt": 43500000, "long_term_debt": null, "total_debt": 43500000, "total_liabilities": 1657000000, "total_equity": 138800000, "shares_outstanding": 38025122, "goodwill_and_intangibles": 163500000 }, "cash_flow": { "operating_cash_flow": 277900000, "capital_expenditure": 26000000, "free_cash_flow": 303900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325264, "ticker_id": 3482, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61500000", "ebitda": "115400000", "netIncome": "-65800000", "grossProfit": "608400000", "depreciation": "None", "totalRevenue": "3466600000", "costOfRevenue": "2858200000", "interestIncome": "None", "incomeBeforeTax": "-90100000", "interestExpense": "75200000", "operatingIncome": "61500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-24800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "546900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2858200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "120300000", "inventory": "604500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1802100000", "longTermDebt": "None", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "43200000", "reportedCurrency": "None", "retainedEarnings": "33800000", "totalLiabilities": "1657000000", "otherCurrentAssets": "46700000", "totalCurrentAssets": "1103400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "389700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698699999", "currentAccountsPayable": "365100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "970000000", "totalShareholderEquity": "138800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108200000", "totalCurrentLiabilities": "527600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1129400000", "cashAndShortTermInvestments": "62500000", "commonStockSharesOutstanding": "38025122", "intangibleAssetsExcludingGoodwill": "43200000", "cashAndCashEquivalentsAtCarryingValue": "62500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "138900000", "operatingCashflow": "277900000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250200000", "cashflowFromInvestment": "-25900000", "stockBasedCompensation": "None", "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": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3466600000, "cost_of_revenue": 2858200000, "gross_profit": 608400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61500000, "depreciation_amortisation": 53900000, "ebitda": 115400000, "interest_expense": 75200000, "interest_income": null, "other_non_operating": null, "pretax_income": -90100000, "tax_provision": -24800000, "effective_tax_rate": null, "net_income": -65800000, "net_income_continuing_ops": null, "net_income_to_common": -65800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62500000, "short_term_investments": null, "net_receivables": 389700000, "inventory": 604500000, "other_current_assets": null, "total_current_assets": 1103400000, "net_ppe": null, "goodwill": 120300000, "intangible_assets": 43200000, "goodwill_and_intangibles": 163500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 698699999, "total_assets": 1802100000, "short_term_debt": 43500000, "accounts_payable": 365100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1129400000, "total_liabilities": 1657000000, "total_debt": 43500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33800000, "total_equity": 138800000, "shares_outstanding": 38025122, "operating_cash_flow": 277900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250200000, "free_cash_flow": 303900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61500000", "ebitda": "115400000", "netIncome": "-65800000", "grossProfit": "608400000", "depreciation": "None", "totalRevenue": "3466600000", "costOfRevenue": "2858200000", "interestIncome": "None", "incomeBeforeTax": "-90100000", "interestExpense": "75200000", "operatingIncome": "61500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-24800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "546900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2858200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "120300000", "inventory": "604500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1802100000", "longTermDebt": "None", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "43200000", "reportedCurrency": "None", "retainedEarnings": "33800000", "totalLiabilities": "1657000000", "otherCurrentAssets": "46700000", "totalCurrentAssets": "1103400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "389700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698699999", "currentAccountsPayable": "365100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "970000000", "totalShareholderEquity": "138800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108200000", "totalCurrentLiabilities": "527600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1129400000", "cashAndShortTermInvestments": "62500000", "commonStockSharesOutstanding": "38025122", "intangibleAssetsExcludingGoodwill": "43200000", "cashAndCashEquivalentsAtCarryingValue": "62500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "138900000", "operatingCashflow": "277900000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250200000", "cashflowFromInvestment": "-25900000", "stockBasedCompensation": "None", "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": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 4501600000, "cost_of_revenue": 3664600000, "gross_profit": 837000000, "ebit": 199500000, "ebitda": 257900000, "pretax_income": 115200000, "tax_provision": 32500000, "net_income": 82400000, "net_income_to_common": 82400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59800000, "total_current_assets": 1280000000, "total_assets": 2021500000, "short_term_debt": 82500000, "long_term_debt": null, "total_debt": 82500000, "total_liabilities": 1842900000, "total_equity": 172600000, "shares_outstanding": 37961504, "goodwill_and_intangibles": 170900000 }, "cash_flow": { "operating_cash_flow": 193100000, "capital_expenditure": 45800000, "free_cash_flow": 238900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325269, "ticker_id": 3482, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199500000", "ebitda": "257900000", "netIncome": "82400000", "grossProfit": "837000000", "depreciation": "None", "totalRevenue": "4501600000", "costOfRevenue": "3664600000", "interestIncome": "None", "incomeBeforeTax": "115200000", "interestExpense": "94300000", "operatingIncome": "199500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "32500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "637500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3664600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "120300000", "inventory": "742900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2021500000", "longTermDebt": "None", "shortTermDebt": "82500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "50600000", "reportedCurrency": "None", "retainedEarnings": "99600000", "totalLiabilities": "1842900000", "otherCurrentAssets": "52200000", "totalCurrentAssets": "1280000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "425100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "741500000", "currentAccountsPayable": "311500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1259400000", "totalShareholderEquity": "172600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97900000", "totalCurrentLiabilities": "491900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1351000000", "cashAndShortTermInvestments": "59800000", "commonStockSharesOutstanding": "37961504", "intangibleAssetsExcludingGoodwill": "50600000", "cashAndCashEquivalentsAtCarryingValue": "59800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "65900000", "operatingCashflow": "193100000", "capitalExpenditures": "45800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183800000", "cashflowFromInvestment": "26400000", "stockBasedCompensation": "None", "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": "58400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4501600000, "cost_of_revenue": 3664600000, "gross_profit": 837000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199500000, "depreciation_amortisation": 58400000, "ebitda": 257900000, "interest_expense": 94300000, "interest_income": null, "other_non_operating": null, "pretax_income": 115200000, "tax_provision": 32500000, "effective_tax_rate": null, "net_income": 82400000, "net_income_continuing_ops": null, "net_income_to_common": 82400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59800000, "short_term_investments": null, "net_receivables": 425100000, "inventory": 742900000, "other_current_assets": null, "total_current_assets": 1280000000, "net_ppe": null, "goodwill": 120300000, "intangible_assets": 50600000, "goodwill_and_intangibles": 170900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 741500000, "total_assets": 2021500000, "short_term_debt": 82500000, "accounts_payable": 311500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 491900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351000000, "total_liabilities": 1842900000, "total_debt": 82500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99600000, "total_equity": 172600000, "shares_outstanding": 37961504, "operating_cash_flow": 193100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183800000, "free_cash_flow": 238900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199500000", "ebitda": "257900000", "netIncome": "82400000", "grossProfit": "837000000", "depreciation": "None", "totalRevenue": "4501600000", "costOfRevenue": "3664600000", "interestIncome": "None", "incomeBeforeTax": "115200000", "interestExpense": "94300000", "operatingIncome": "199500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "32500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "637500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3664600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "120300000", "inventory": "742900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2021500000", "longTermDebt": "None", "shortTermDebt": "82500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "50600000", "reportedCurrency": "None", "retainedEarnings": "99600000", "totalLiabilities": "1842900000", "otherCurrentAssets": "52200000", "totalCurrentAssets": "1280000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "425100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "741500000", "currentAccountsPayable": "311500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1259400000", "totalShareholderEquity": "172600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97900000", "totalCurrentLiabilities": "491900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1351000000", "cashAndShortTermInvestments": "59800000", "commonStockSharesOutstanding": "37961504", "intangibleAssetsExcludingGoodwill": "50600000", "cashAndCashEquivalentsAtCarryingValue": "59800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "65900000", "operatingCashflow": "193100000", "capitalExpenditures": "45800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183800000", "cashflowFromInvestment": "26400000", "stockBasedCompensation": "None", "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": "58400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 4408400000, "cost_of_revenue": 3647200000, "gross_profit": 761200000, "ebit": 148100000, "ebitda": 201000000, "pretax_income": 116700000, "tax_provision": 10300000, "net_income": 106000000, "net_income_to_common": 106000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24300000, "total_current_assets": 1413100000, "total_assets": 2086300000, "short_term_debt": 27300000, "long_term_debt": null, "total_debt": 27300000, "total_liabilities": 2010400000, "total_equity": 73200000, "shares_outstanding": 37672312, "goodwill_and_intangibles": 178400000 }, "cash_flow": { "operating_cash_flow": 57400000, "capital_expenditure": 38400000, "free_cash_flow": 95800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325274, "ticker_id": 3482, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148100000", "ebitda": "201000000", "netIncome": "106000000", "grossProfit": "761200000", "depreciation": "None", "totalRevenue": "4408400000", "costOfRevenue": "3647200000", "interestIncome": "None", "incomeBeforeTax": "116700000", "interestExpense": "99700000", "operatingIncome": "148100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "613100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3647200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "120300000", "inventory": "806300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2086300000", "longTermDebt": "None", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "58100000", "reportedCurrency": "None", "retainedEarnings": "14200000", "totalLiabilities": "2010400000", "otherCurrentAssets": "61500000", "totalCurrentAssets": "1413100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "521000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "673200000", "currentAccountsPayable": "390200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153300000", "totalShareholderEquity": "73200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151499999", "totalCurrentLiabilities": "569000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1441400000", "cashAndShortTermInvestments": "24300000", "commonStockSharesOutstanding": "37672312", "intangibleAssetsExcludingGoodwill": "58100000", "cashAndCashEquivalentsAtCarryingValue": "24300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-21400000", "operatingCashflow": "57400000", "capitalExpenditures": "38400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93100000", "cashflowFromInvestment": "-200400000", "stockBasedCompensation": "None", "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": "52900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4408400000, "cost_of_revenue": 3647200000, "gross_profit": 761200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148100000, "depreciation_amortisation": 52900000, "ebitda": 201000000, "interest_expense": 99700000, "interest_income": null, "other_non_operating": null, "pretax_income": 116700000, "tax_provision": 10300000, "effective_tax_rate": null, "net_income": 106000000, "net_income_continuing_ops": null, "net_income_to_common": 106000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24300000, "short_term_investments": null, "net_receivables": 521000000, "inventory": 806300000, "other_current_assets": null, "total_current_assets": 1413100000, "net_ppe": null, "goodwill": 120300000, "intangible_assets": 58100000, "goodwill_and_intangibles": 178400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 673200000, "total_assets": 2086300000, "short_term_debt": 27300000, "accounts_payable": 390200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441400000, "total_liabilities": 2010400000, "total_debt": 27300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14200000, "total_equity": 73200000, "shares_outstanding": 37672312, "operating_cash_flow": 57400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93100000, "free_cash_flow": 95800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148100000", "ebitda": "201000000", "netIncome": "106000000", "grossProfit": "761200000", "depreciation": "None", "totalRevenue": "4408400000", "costOfRevenue": "3647200000", "interestIncome": "None", "incomeBeforeTax": "116700000", "interestExpense": "99700000", "operatingIncome": "148100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "613100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3647200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "120300000", "inventory": "806300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2086300000", "longTermDebt": "None", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "58100000", "reportedCurrency": "None", "retainedEarnings": "14200000", "totalLiabilities": "2010400000", "otherCurrentAssets": "61500000", "totalCurrentAssets": "1413100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "521000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "673200000", "currentAccountsPayable": "390200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153300000", "totalShareholderEquity": "73200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151499999", "totalCurrentLiabilities": "569000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1441400000", "cashAndShortTermInvestments": "24300000", "commonStockSharesOutstanding": "37672312", "intangibleAssetsExcludingGoodwill": "58100000", "cashAndCashEquivalentsAtCarryingValue": "24300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-21400000", "operatingCashflow": "57400000", "capitalExpenditures": "38400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93100000", "cashflowFromInvestment": "-200400000", "stockBasedCompensation": "None", "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": "52900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1566500000, "cost_of_revenue": 1282200000, "gross_profit": 284300000, "ebit": 17200000, "ebitda": 40600000, "pretax_income": 13200000, "tax_provision": 8199999, "net_income": 4500000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26700000, "total_current_assets": 2111100000, "total_assets": 3723600000, "short_term_debt": 44100000, "long_term_debt": 905100000, "total_debt": 949200000, "total_liabilities": 2430800000, "total_equity": 1282300000, "shares_outstanding": 32116000, "goodwill_and_intangibles": 318900000 }, "cash_flow": { "operating_cash_flow": -179200000, "capital_expenditure": 12200000, "free_cash_flow": -167000000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325237, "ticker_id": 3482, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17200000", "ebitda": "40600000", "netIncome": "4500000", "grossProfit": "284300000", "depreciation": "None", "totalRevenue": "1566500000", "costOfRevenue": "1282200000", "interestIncome": "None", "incomeBeforeTax": "13200000", "interestExpense": "11700000", "operatingIncome": "17200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "267100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "265200000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "161500000", "inventory": "1130800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3723600000", "longTermDebt": "905100000", "shortTermDebt": "44100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "157400000", "reportedCurrency": "USD", "retainedEarnings": "693500000", "totalLiabilities": "2430800000", "otherCurrentAssets": "89600000", "totalCurrentAssets": "2111100000", "currentLongTermDebt": "2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "864000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1612500000", "currentAccountsPayable": "748500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1292200000", "totalShareholderEquity": "1282300000", "capitalLeaseObligations": "384500000", "otherCurrentLiabilities": "143300000", "totalCurrentLiabilities": "954200000", "otherNonCurrentLiabilities": "20400000", "totalNonCurrentLiabilities": "1476600000", "cashAndShortTermInvestments": "26700000", "commonStockSharesOutstanding": "32116000", "intangibleAssetsExcludingGoodwill": "157400000", "cashAndCashEquivalentsAtCarryingValue": "26700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4500000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45300000", "operatingCashflow": "-179200000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "459100000", "cashflowFromInvestment": "-281000000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1566500000, "cost_of_revenue": 1282200000, "gross_profit": 284300000, "research_and_development": null, "selling_general_admin": 265200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17200000, "depreciation_amortisation": 23400000, "ebitda": 40600000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": 13200000, "tax_provision": 8199999, "effective_tax_rate": null, "net_income": 4500000, "net_income_continuing_ops": 5000000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26700000, "short_term_investments": null, "net_receivables": 864000000, "inventory": 1130800000, "other_current_assets": null, "total_current_assets": 2111100000, "net_ppe": null, "goodwill": 161500000, "intangible_assets": 157400000, "goodwill_and_intangibles": 318900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1612500000, "total_assets": 3723600000, "short_term_debt": 44100000, "accounts_payable": 748500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 954200000, "long_term_debt": 905100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1476600000, "total_liabilities": 2430800000, "total_debt": 949200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 693500000, "total_equity": 1282300000, "shares_outstanding": 32116000, "operating_cash_flow": -179200000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281000000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 459100000, "free_cash_flow": -167000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17200000", "ebitda": "40600000", "netIncome": "4500000", "grossProfit": "284300000", "depreciation": "None", "totalRevenue": "1566500000", "costOfRevenue": "1282200000", "interestIncome": "None", "incomeBeforeTax": "13200000", "interestExpense": "11700000", "operatingIncome": "17200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "267100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "265200000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "161500000", "inventory": "1130800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3723600000", "longTermDebt": "905100000", "shortTermDebt": "44100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "157400000", "reportedCurrency": "USD", "retainedEarnings": "693500000", "totalLiabilities": "2430800000", "otherCurrentAssets": "89600000", "totalCurrentAssets": "2111100000", "currentLongTermDebt": "2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "864000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1612500000", "currentAccountsPayable": "748500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1292200000", "totalShareholderEquity": "1282300000", "capitalLeaseObligations": "384500000", "otherCurrentLiabilities": "143300000", "totalCurrentLiabilities": "954200000", "otherNonCurrentLiabilities": "20400000", "totalNonCurrentLiabilities": "1476600000", "cashAndShortTermInvestments": "26700000", "commonStockSharesOutstanding": "32116000", "intangibleAssetsExcludingGoodwill": "157400000", "cashAndCashEquivalentsAtCarryingValue": "26700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4500000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45300000", "operatingCashflow": "-179200000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "459100000", "cashflowFromInvestment": "-281000000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1104800000, "cost_of_revenue": 934500000, "gross_profit": 170300000, "ebit": -35000000, "ebitda": -14100000, "pretax_income": -47700000, "tax_provision": -10200000, "net_income": -37900000, "net_income_to_common": -37900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27800000, "total_current_assets": 1222800000, "total_assets": 2565700000, "short_term_debt": 41100000, "long_term_debt": 461200000, "total_debt": 502300000, "total_liabilities": 1802100000, "total_equity": 753100000, "shares_outstanding": 32200000, "goodwill_and_intangibles": 219700000 }, "cash_flow": { "operating_cash_flow": 112700000, "capital_expenditure": 20800000, "free_cash_flow": 133500000, "dividends_paid": 6100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325238, "ticker_id": 3482, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35000000", "ebitda": "-14100000", "netIncome": "-37900000", "grossProfit": "170300000", "depreciation": "None", "totalRevenue": "1104800000", "costOfRevenue": "934500000", "interestIncome": "9500000", "incomeBeforeTax": "-47700000", "interestExpense": "9500000", "operatingIncome": "-35000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10200000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "205300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20900000", "sellingGeneralAndAdministrative": "203400000", "netIncomeFromContinuingOperations": "-37500000" }, "balance": { "goodwill": "161500000", "inventory": "648300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2565700000", "longTermDebt": "461200000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58200000", "reportedCurrency": "USD", "retainedEarnings": "698800000", "totalLiabilities": "1802100000", "otherCurrentAssets": "69300000", "totalCurrentAssets": "1222800000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342899999", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "933700000", "shortLongTermDebtTotal": "1150900000", "totalShareholderEquity": "753100000", "capitalLeaseObligations": "352600000", "otherCurrentLiabilities": "94400000", "totalCurrentLiabilities": "668100000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "1134000000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "32200000", "intangibleAssetsExcludingGoodwill": "58200000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37900000", "profitLoss": "None", "dividendPayout": "6100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "31500000", "operatingCashflow": "112700000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93300000", "cashflowFromInvestment": "-22700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104800000, "cost_of_revenue": 934500000, "gross_profit": 170300000, "research_and_development": null, "selling_general_admin": 203400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35000000, "depreciation_amortisation": 20900000, "ebitda": -14100000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": -47700000, "tax_provision": -10200000, "effective_tax_rate": null, "net_income": -37900000, "net_income_continuing_ops": -37500000, "net_income_to_common": -37900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27800000, "short_term_investments": null, "net_receivables": 477400000, "inventory": 648300000, "other_current_assets": null, "total_current_assets": 1222800000, "net_ppe": null, "goodwill": 161500000, "intangible_assets": 58200000, "goodwill_and_intangibles": 219700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1342899999, "total_assets": 2565700000, "short_term_debt": 41100000, "accounts_payable": 516000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 668100000, "long_term_debt": 461200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1134000000, "total_liabilities": 1802100000, "total_debt": 502300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 698800000, "total_equity": 753100000, "shares_outstanding": 32200000, "operating_cash_flow": 112700000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22700000, "dividends_paid": 6100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93300000, "free_cash_flow": 133500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35000000", "ebitda": "-14100000", "netIncome": "-37900000", "grossProfit": "170300000", "depreciation": "None", "totalRevenue": "1104800000", "costOfRevenue": "934500000", "interestIncome": "9500000", "incomeBeforeTax": "-47700000", "interestExpense": "9500000", "operatingIncome": "-35000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10200000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "205300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20900000", "sellingGeneralAndAdministrative": "203400000", "netIncomeFromContinuingOperations": "-37500000" }, "balance": { "goodwill": "161500000", "inventory": "648300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2565700000", "longTermDebt": "461200000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "58200000", "reportedCurrency": "USD", "retainedEarnings": "698800000", "totalLiabilities": "1802100000", "otherCurrentAssets": "69300000", "totalCurrentAssets": "1222800000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342899999", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "933700000", "shortLongTermDebtTotal": "1150900000", "totalShareholderEquity": "753100000", "capitalLeaseObligations": "352600000", "otherCurrentLiabilities": "94400000", "totalCurrentLiabilities": "668100000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "1134000000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "32200000", "intangibleAssetsExcludingGoodwill": "58200000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37900000", "profitLoss": "None", "dividendPayout": "6100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "31500000", "operatingCashflow": "112700000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93300000", "cashflowFromInvestment": "-22700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1161500000, "cost_of_revenue": 961200000, "gross_profit": 200300000, "ebit": -200000, "ebitda": 20000000, "pretax_income": -10300000, "tax_provision": 4099999, "net_income": -14800000, "net_income_to_common": -14800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30400000, "total_current_assets": 1303500000, "total_assets": 2490000000, "short_term_debt": 34700000, "long_term_debt": 498200000, "total_debt": 532900000, "total_liabilities": 1692600000, "total_equity": 787300000, "shares_outstanding": 32198999, "goodwill_and_intangibles": 222600000 }, "cash_flow": { "operating_cash_flow": -8300000, "capital_expenditure": 12800000, "free_cash_flow": 4500000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325240, "ticker_id": 3482, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-200000", "ebitda": "20000000", "netIncome": "-14800000", "grossProfit": "200300000", "depreciation": "None", "totalRevenue": "1161500000", "costOfRevenue": "961200000", "interestIncome": "10100000", "incomeBeforeTax": "-10300000", "interestExpense": "10100000", "operatingIncome": "-200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4099999", "reportedCurrency": "USD", "netInterestIncome": "-10100000", "nonInterestIncome": "None", "operatingExpenses": "200500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20200000", "sellingGeneralAndAdministrative": "200500000", "netIncomeFromContinuingOperations": "-14400000" }, "balance": { "goodwill": "161500000", "inventory": "678700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2490000000", "longTermDebt": "498200000", "shortTermDebt": "34700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "61100000", "reportedCurrency": "USD", "retainedEarnings": "742800000", "totalLiabilities": "1692600000", "otherCurrentAssets": "57000000", "totalCurrentAssets": "1303500000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186500000", "currentAccountsPayable": "514500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938200000", "shortLongTermDebtTotal": "1180300000", "totalShareholderEquity": "787300000", "capitalLeaseObligations": "356900000", "otherCurrentLiabilities": "90800000", "totalCurrentLiabilities": "656900000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "1035699999", "cashAndShortTermInvestments": "30400000", "commonStockSharesOutstanding": "32198999", "intangibleAssetsExcludingGoodwill": "61100000", "cashAndCashEquivalentsAtCarryingValue": "30400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14800000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4099999", "operatingCashflow": "-8300000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16399999", "cashflowFromInvestment": "-9900000", "stockBasedCompensation": "-700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1161500000, "cost_of_revenue": 961200000, "gross_profit": 200300000, "research_and_development": null, "selling_general_admin": 200500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -200000, "depreciation_amortisation": 20200000, "ebitda": 20000000, "interest_expense": 10100000, "interest_income": null, "other_non_operating": null, "pretax_income": -10300000, "tax_provision": 4099999, "effective_tax_rate": null, "net_income": -14800000, "net_income_continuing_ops": -14400000, "net_income_to_common": -14800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30400000, "short_term_investments": null, "net_receivables": 537400000, "inventory": 678700000, "other_current_assets": null, "total_current_assets": 1303500000, "net_ppe": null, "goodwill": 161500000, "intangible_assets": 61100000, "goodwill_and_intangibles": 222600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1186500000, "total_assets": 2490000000, "short_term_debt": 34700000, "accounts_payable": 514500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656900000, "long_term_debt": 498200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1035699999, "total_liabilities": 1692600000, "total_debt": 532900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 742800000, "total_equity": 787300000, "shares_outstanding": 32198999, "operating_cash_flow": -8300000, "stock_based_compensation": -700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9900000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16399999, "free_cash_flow": 4500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-200000", "ebitda": "20000000", "netIncome": "-14800000", "grossProfit": "200300000", "depreciation": "None", "totalRevenue": "1161500000", "costOfRevenue": "961200000", "interestIncome": "10100000", "incomeBeforeTax": "-10300000", "interestExpense": "10100000", "operatingIncome": "-200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4099999", "reportedCurrency": "USD", "netInterestIncome": "-10100000", "nonInterestIncome": "None", "operatingExpenses": "200500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20200000", "sellingGeneralAndAdministrative": "200500000", "netIncomeFromContinuingOperations": "-14400000" }, "balance": { "goodwill": "161500000", "inventory": "678700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2490000000", "longTermDebt": "498200000", "shortTermDebt": "34700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "61100000", "reportedCurrency": "USD", "retainedEarnings": "742800000", "totalLiabilities": "1692600000", "otherCurrentAssets": "57000000", "totalCurrentAssets": "1303500000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186500000", "currentAccountsPayable": "514500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938200000", "shortLongTermDebtTotal": "1180300000", "totalShareholderEquity": "787300000", "capitalLeaseObligations": "356900000", "otherCurrentLiabilities": "90800000", "totalCurrentLiabilities": "656900000", "otherNonCurrentLiabilities": "12800000", "totalNonCurrentLiabilities": "1035699999", "cashAndShortTermInvestments": "30400000", "commonStockSharesOutstanding": "32198999", "intangibleAssetsExcludingGoodwill": "61100000", "cashAndCashEquivalentsAtCarryingValue": "30400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14800000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4099999", "operatingCashflow": "-8300000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16399999", "cashflowFromInvestment": "-9900000", "stockBasedCompensation": "-700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1169300000, "cost_of_revenue": 960900000, "gross_profit": 208400000, "ebit": 5000000, "ebitda": 24400000, "pretax_income": -6300000, "tax_provision": -8400000, "net_income": 1900000, "net_income_to_common": 1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32200000, "total_current_assets": 1324600000, "total_assets": 2538100000, "short_term_debt": 34600000, "long_term_debt": 508800000, "total_debt": 543400000, "total_liabilities": 1716900000, "total_equity": 811500000, "shares_outstanding": 32351000, "goodwill_and_intangibles": 225000000 }, "cash_flow": { "operating_cash_flow": 23800000, "capital_expenditure": 9900000, "free_cash_flow": 33700000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325241, "ticker_id": 3482, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5000000", "ebitda": "24400000", "netIncome": "1900000", "grossProfit": "208400000", "depreciation": "None", "totalRevenue": "1169300000", "costOfRevenue": "960900000", "interestIncome": "9800000", "incomeBeforeTax": "-6300000", "interestExpense": "9800000", "operatingIncome": "5000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "203400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "960900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "203600000", "netIncomeFromContinuingOperations": "2100000" }, "balance": { "goodwill": "161500000", "inventory": "675600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2538100000", "longTermDebt": "508800000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "63500000", "reportedCurrency": "USD", "retainedEarnings": "763700000", "totalLiabilities": "1716900000", "otherCurrentAssets": "65300000", "totalCurrentAssets": "1324600000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "551500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213500000", "currentAccountsPayable": "506300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "962700000", "shortLongTermDebtTotal": "1215400000", "totalShareholderEquity": "811500000", "capitalLeaseObligations": "369200000", "otherCurrentLiabilities": "93100000", "totalCurrentLiabilities": "651200000", "otherNonCurrentLiabilities": "12100000", "totalNonCurrentLiabilities": "1065700000", "cashAndShortTermInvestments": "32200000", "commonStockSharesOutstanding": "32351000", "intangibleAssetsExcludingGoodwill": "63500000", "cashAndCashEquivalentsAtCarryingValue": "32200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1900000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15400000", "operatingCashflow": "23800000", "capitalExpenditures": "9900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1169300000, "cost_of_revenue": 960900000, "gross_profit": 208400000, "research_and_development": null, "selling_general_admin": 203600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5000000, "depreciation_amortisation": 19400000, "ebitda": 24400000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": -6300000, "tax_provision": -8400000, "effective_tax_rate": null, "net_income": 1900000, "net_income_continuing_ops": 2100000, "net_income_to_common": 1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32200000, "short_term_investments": null, "net_receivables": 551500000, "inventory": 675600000, "other_current_assets": null, "total_current_assets": 1324600000, "net_ppe": null, "goodwill": 161500000, "intangible_assets": 63500000, "goodwill_and_intangibles": 225000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1213500000, "total_assets": 2538100000, "short_term_debt": 34600000, "accounts_payable": 506300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651200000, "long_term_debt": 508800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1065700000, "total_liabilities": 1716900000, "total_debt": 543400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 763700000, "total_equity": 811500000, "shares_outstanding": 32351000, "operating_cash_flow": 23800000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000000, "free_cash_flow": 33700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5000000", "ebitda": "24400000", "netIncome": "1900000", "grossProfit": "208400000", "depreciation": "None", "totalRevenue": "1169300000", "costOfRevenue": "960900000", "interestIncome": "9800000", "incomeBeforeTax": "-6300000", "interestExpense": "9800000", "operatingIncome": "5000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "203400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "960900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "203600000", "netIncomeFromContinuingOperations": "2100000" }, "balance": { "goodwill": "161500000", "inventory": "675600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2538100000", "longTermDebt": "508800000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "63500000", "reportedCurrency": "USD", "retainedEarnings": "763700000", "totalLiabilities": "1716900000", "otherCurrentAssets": "65300000", "totalCurrentAssets": "1324600000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "551500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213500000", "currentAccountsPayable": "506300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "962700000", "shortLongTermDebtTotal": "1215400000", "totalShareholderEquity": "811500000", "capitalLeaseObligations": "369200000", "otherCurrentLiabilities": "93100000", "totalCurrentLiabilities": "651200000", "otherNonCurrentLiabilities": "12100000", "totalNonCurrentLiabilities": "1065700000", "cashAndShortTermInvestments": "32200000", "commonStockSharesOutstanding": "32351000", "intangibleAssetsExcludingGoodwill": "63500000", "cashAndCashEquivalentsAtCarryingValue": "32200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1900000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15400000", "operatingCashflow": "23800000", "capitalExpenditures": "9900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1135700000, "cost_of_revenue": 937400000, "gross_profit": 198300000, "ebit": -4000000, "ebitda": 15200000, "pretax_income": -6900000, "tax_provision": -1600000, "net_income": -5600000, "net_income_to_common": -5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34700000, "total_current_assets": 1297500000, "total_assets": 2523600000, "short_term_debt": 33000000, "long_term_debt": 497000000, "total_debt": 530000000, "total_liabilities": 1710300000, "total_equity": 803900000, "shares_outstanding": 31855000, "goodwill_and_intangibles": 227800000 }, "cash_flow": { "operating_cash_flow": -41200000, "capital_expenditure": 8000000, "free_cash_flow": -33200000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325242, "ticker_id": 3482, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "15200000", "netIncome": "-5600000", "grossProfit": "198300000", "depreciation": "None", "totalRevenue": "1135700000", "costOfRevenue": "937400000", "interestIncome": "None", "incomeBeforeTax": "-6900000", "interestExpense": "9500000", "operatingIncome": "-4000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "202300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "202100000", "netIncomeFromContinuingOperations": "-5300000" }, "balance": { "goodwill": "161900000", "inventory": "657200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2523600000", "longTermDebt": "497000000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "65900000", "reportedCurrency": "USD", "retainedEarnings": "767900000", "totalLiabilities": "1710300000", "otherCurrentAssets": "58600000", "totalCurrentAssets": "1297500000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226100000", "currentAccountsPayable": "508100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1212600000", "totalShareholderEquity": "803900000", "capitalLeaseObligations": "374000000", "otherCurrentLiabilities": "89000000", "totalCurrentLiabilities": "647200000", "otherNonCurrentLiabilities": "11200000", "totalNonCurrentLiabilities": "1063099999", "cashAndShortTermInvestments": "34700000", "commonStockSharesOutstanding": "31855000", "intangibleAssetsExcludingGoodwill": "65900000", "cashAndCashEquivalentsAtCarryingValue": "34700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5600000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "27500000", "operatingCashflow": "-41200000", "capitalExpenditures": "8000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54400000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135700000, "cost_of_revenue": 937400000, "gross_profit": 198300000, "research_and_development": null, "selling_general_admin": 202100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4000000, "depreciation_amortisation": 19200000, "ebitda": 15200000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": -6900000, "tax_provision": -1600000, "effective_tax_rate": null, "net_income": -5600000, "net_income_continuing_ops": -5300000, "net_income_to_common": -5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34700000, "short_term_investments": null, "net_receivables": 547000000, "inventory": 657200000, "other_current_assets": null, "total_current_assets": 1297500000, "net_ppe": null, "goodwill": 161900000, "intangible_assets": 65900000, "goodwill_and_intangibles": 227800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1226100000, "total_assets": 2523600000, "short_term_debt": 33000000, "accounts_payable": 508100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 647200000, "long_term_debt": 497000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1063099999, "total_liabilities": 1710300000, "total_debt": 530000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 767900000, "total_equity": 803900000, "shares_outstanding": 31855000, "operating_cash_flow": -41200000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54400000, "free_cash_flow": -33200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "15200000", "netIncome": "-5600000", "grossProfit": "198300000", "depreciation": "None", "totalRevenue": "1135700000", "costOfRevenue": "937400000", "interestIncome": "None", "incomeBeforeTax": "-6900000", "interestExpense": "9500000", "operatingIncome": "-4000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "202300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "202100000", "netIncomeFromContinuingOperations": "-5300000" }, "balance": { "goodwill": "161900000", "inventory": "657200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2523600000", "longTermDebt": "497000000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "65900000", "reportedCurrency": "USD", "retainedEarnings": "767900000", "totalLiabilities": "1710300000", "otherCurrentAssets": "58600000", "totalCurrentAssets": "1297500000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226100000", "currentAccountsPayable": "508100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1212600000", "totalShareholderEquity": "803900000", "capitalLeaseObligations": "374000000", "otherCurrentLiabilities": "89000000", "totalCurrentLiabilities": "647200000", "otherNonCurrentLiabilities": "11200000", "totalNonCurrentLiabilities": "1063099999", "cashAndShortTermInvestments": "34700000", "commonStockSharesOutstanding": "31855000", "intangibleAssetsExcludingGoodwill": "65900000", "cashAndCashEquivalentsAtCarryingValue": "34700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5600000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "27500000", "operatingCashflow": "-41200000", "capitalExpenditures": "8000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54400000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1007400000, "cost_of_revenue": 818100000, "gross_profit": 189300000, "ebit": 800000, "ebitda": 23500000, "pretax_income": -4800000, "tax_provision": -600000, "net_income": -4300000, "net_income_to_common": -4300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29300000, "total_current_assets": 1207600000, "total_assets": 2597500000, "short_term_debt": 38500000, "long_term_debt": 466700000, "total_debt": 505200000, "total_liabilities": 1773000000, "total_equity": 815300000, "shares_outstanding": 31800000, "goodwill_and_intangibles": 230100000 }, "cash_flow": { "operating_cash_flow": 92200000, "capital_expenditure": 23500000, "free_cash_flow": 115700000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325243, "ticker_id": 3482, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "800000", "ebitda": "23500000", "netIncome": "-4300000", "grossProfit": "189300000", "depreciation": "None", "totalRevenue": "1007400000", "costOfRevenue": "818100000", "interestIncome": "None", "incomeBeforeTax": "-4800000", "interestExpense": "10100000", "operatingIncome": "800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-10100000", "nonInterestIncome": "None", "operatingExpenses": "188500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "818100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "188500000", "netIncomeFromContinuingOperations": "-4200000" }, "balance": { "goodwill": "161800000", "inventory": "684600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2597500000", "longTermDebt": "466700000", "shortTermDebt": "38500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68300000", "reportedCurrency": "USD", "retainedEarnings": "779600000", "totalLiabilities": "1773000000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "1207600000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389900000", "currentAccountsPayable": "440800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185400000", "totalShareholderEquity": "815300000", "capitalLeaseObligations": "366700000", "otherCurrentLiabilities": "83200000", "totalCurrentLiabilities": "580100000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1192900000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "31800000", "intangibleAssetsExcludingGoodwill": "68300000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4300000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "92200000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74500000", "cashflowFromInvestment": "-23900000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1007400000, "cost_of_revenue": 818100000, "gross_profit": 189300000, "research_and_development": null, "selling_general_admin": 188500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 800000, "depreciation_amortisation": 22700000, "ebitda": 23500000, "interest_expense": 10100000, "interest_income": null, "other_non_operating": null, "pretax_income": -4800000, "tax_provision": -600000, "effective_tax_rate": null, "net_income": -4300000, "net_income_continuing_ops": -4200000, "net_income_to_common": -4300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29300000, "short_term_investments": null, "net_receivables": 445400000, "inventory": 684600000, "other_current_assets": null, "total_current_assets": 1207600000, "net_ppe": null, "goodwill": 161800000, "intangible_assets": 68300000, "goodwill_and_intangibles": 230100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1389900000, "total_assets": 2597500000, "short_term_debt": 38500000, "accounts_payable": 440800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 580100000, "long_term_debt": 466700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1192900000, "total_liabilities": 1773000000, "total_debt": 505200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 779600000, "total_equity": 815300000, "shares_outstanding": 31800000, "operating_cash_flow": 92200000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23900000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74500000, "free_cash_flow": 115700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "800000", "ebitda": "23500000", "netIncome": "-4300000", "grossProfit": "189300000", "depreciation": "None", "totalRevenue": "1007400000", "costOfRevenue": "818100000", "interestIncome": "None", "incomeBeforeTax": "-4800000", "interestExpense": "10100000", "operatingIncome": "800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-10100000", "nonInterestIncome": "None", "operatingExpenses": "188500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "818100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "188500000", "netIncomeFromContinuingOperations": "-4200000" }, "balance": { "goodwill": "161800000", "inventory": "684600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2597500000", "longTermDebt": "466700000", "shortTermDebt": "38500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68300000", "reportedCurrency": "USD", "retainedEarnings": "779600000", "totalLiabilities": "1773000000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "1207600000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "445400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389900000", "currentAccountsPayable": "440800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185400000", "totalShareholderEquity": "815300000", "capitalLeaseObligations": "366700000", "otherCurrentLiabilities": "83200000", "totalCurrentLiabilities": "580100000", "otherNonCurrentLiabilities": "13700000", "totalNonCurrentLiabilities": "1192900000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "31800000", "intangibleAssetsExcludingGoodwill": "68300000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4300000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "92200000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74500000", "cashflowFromInvestment": "-23900000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1126600000, "cost_of_revenue": 925300000, "gross_profit": 201300000, "ebit": 4400000, "ebitda": 23900000, "pretax_income": -6400000, "tax_provision": -400000, "net_income": -6600000, "net_income_to_common": -6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36800000, "total_current_assets": 1301400000, "total_assets": 2533300000, "short_term_debt": 33500000, "long_term_debt": null, "total_debt": 33500000, "total_liabilities": 1691300000, "total_equity": 832900000, "shares_outstanding": 32746000, "goodwill_and_intangibles": 231200000 }, "cash_flow": { "operating_cash_flow": 134600000, "capital_expenditure": 31600000, "free_cash_flow": 166200000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325245, "ticker_id": 3482, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4400000", "ebitda": "23900000", "netIncome": "-6600000", "grossProfit": "201300000", "depreciation": "None", "totalRevenue": "1126600000", "costOfRevenue": "925300000", "interestIncome": "None", "incomeBeforeTax": "-6400000", "interestExpense": "11500000", "operatingIncome": "4400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "196900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "160200000", "inventory": "681400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2533300000", "longTermDebt": "None", "shortTermDebt": "33500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "71000000", "reportedCurrency": "None", "retainedEarnings": "789900000", "totalLiabilities": "1691300000", "otherCurrentAssets": "62600000", "totalCurrentAssets": "1301400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231900000", "currentAccountsPayable": "443900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1229800000", "totalShareholderEquity": "832900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91900000", "totalCurrentLiabilities": "585100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1106199999", "cashAndShortTermInvestments": "36800000", "commonStockSharesOutstanding": "32746000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "36800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6600000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "88800000", "operatingCashflow": "134600000", "capitalExpenditures": "31600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-75400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1126600000, "cost_of_revenue": 925300000, "gross_profit": 201300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4400000, "depreciation_amortisation": 19500000, "ebitda": 23900000, "interest_expense": 11500000, "interest_income": null, "other_non_operating": null, "pretax_income": -6400000, "tax_provision": -400000, "effective_tax_rate": null, "net_income": -6600000, "net_income_continuing_ops": null, "net_income_to_common": -6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36800000, "short_term_investments": null, "net_receivables": 520600000, "inventory": 681400000, "other_current_assets": null, "total_current_assets": 1301400000, "net_ppe": null, "goodwill": 160200000, "intangible_assets": 71000000, "goodwill_and_intangibles": 231200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1231900000, "total_assets": 2533300000, "short_term_debt": 33500000, "accounts_payable": 443900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 585100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1106199999, "total_liabilities": 1691300000, "total_debt": 33500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 789900000, "total_equity": 832900000, "shares_outstanding": 32746000, "operating_cash_flow": 134600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75400000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52000000, "free_cash_flow": 166200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4400000", "ebitda": "23900000", "netIncome": "-6600000", "grossProfit": "201300000", "depreciation": "None", "totalRevenue": "1126600000", "costOfRevenue": "925300000", "interestIncome": "None", "incomeBeforeTax": "-6400000", "interestExpense": "11500000", "operatingIncome": "4400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-400000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "196900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "160200000", "inventory": "681400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2533300000", "longTermDebt": "None", "shortTermDebt": "33500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "71000000", "reportedCurrency": "None", "retainedEarnings": "789900000", "totalLiabilities": "1691300000", "otherCurrentAssets": "62600000", "totalCurrentAssets": "1301400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231900000", "currentAccountsPayable": "443900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1229800000", "totalShareholderEquity": "832900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91900000", "totalCurrentLiabilities": "585100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1106199999", "cashAndShortTermInvestments": "36800000", "commonStockSharesOutstanding": "32746000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "36800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6600000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "88800000", "operatingCashflow": "134600000", "capitalExpenditures": "31600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-75400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1225500000, "cost_of_revenue": 1007300000, "gross_profit": 218200000, "ebit": 19200000, "ebitda": 37200000, "pretax_income": 13300000, "tax_provision": 3000000, "net_income": 9900000, "net_income_to_common": 9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29200000, "total_current_assets": 1389100000, "total_assets": 2591200000, "short_term_debt": 31600000, "long_term_debt": null, "total_debt": 31600000, "total_liabilities": 1704800000, "total_equity": 877900000, "shares_outstanding": 34418000, "goodwill_and_intangibles": 229700000 }, "cash_flow": { "operating_cash_flow": 25900000, "capital_expenditure": 22700000, "free_cash_flow": 48600000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325246, "ticker_id": 3482, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19200000", "ebitda": "37200000", "netIncome": "9900000", "grossProfit": "218200000", "depreciation": "None", "totalRevenue": "1225500000", "costOfRevenue": "1007300000", "interestIncome": "None", "incomeBeforeTax": "13300000", "interestExpense": "11300000", "operatingIncome": "19200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "199000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1007300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "161000000", "inventory": "744100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2591200000", "longTermDebt": "None", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "68700000", "reportedCurrency": "None", "retainedEarnings": "802600000", "totalLiabilities": "1704800000", "otherCurrentAssets": "66600000", "totalCurrentAssets": "1389100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "549200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1202100000", "currentAccountsPayable": "439300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239200000", "totalShareholderEquity": "877900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94700000", "totalCurrentLiabilities": "583000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1121800000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "34418000", "intangibleAssetsExcludingGoodwill": "68700000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9900000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "96500000", "operatingCashflow": "25900000", "capitalExpenditures": "22700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16500000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1225500000, "cost_of_revenue": 1007300000, "gross_profit": 218200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19200000, "depreciation_amortisation": 18000000, "ebitda": 37200000, "interest_expense": 11300000, "interest_income": null, "other_non_operating": null, "pretax_income": 13300000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 9900000, "net_income_continuing_ops": null, "net_income_to_common": 9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29200000, "short_term_investments": null, "net_receivables": 549200000, "inventory": 744100000, "other_current_assets": null, "total_current_assets": 1389100000, "net_ppe": null, "goodwill": 161000000, "intangible_assets": 68700000, "goodwill_and_intangibles": 229700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1202100000, "total_assets": 2591200000, "short_term_debt": 31600000, "accounts_payable": 439300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1121800000, "total_liabilities": 1704800000, "total_debt": 31600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 802600000, "total_equity": 877900000, "shares_outstanding": 34418000, "operating_cash_flow": 25900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16500000, "free_cash_flow": 48600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19200000", "ebitda": "37200000", "netIncome": "9900000", "grossProfit": "218200000", "depreciation": "None", "totalRevenue": "1225500000", "costOfRevenue": "1007300000", "interestIncome": "None", "incomeBeforeTax": "13300000", "interestExpense": "11300000", "operatingIncome": "19200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "199000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1007300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "161000000", "inventory": "744100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2591200000", "longTermDebt": "None", "shortTermDebt": "31600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "68700000", "reportedCurrency": "None", "retainedEarnings": "802600000", "totalLiabilities": "1704800000", "otherCurrentAssets": "66600000", "totalCurrentAssets": "1389100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "549200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1202100000", "currentAccountsPayable": "439300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239200000", "totalShareholderEquity": "877900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94700000", "totalCurrentLiabilities": "583000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1121800000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "34418000", "intangibleAssetsExcludingGoodwill": "68700000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9900000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "96500000", "operatingCashflow": "25900000", "capitalExpenditures": "22700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16500000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1239200000, "cost_of_revenue": 1020700000, "gross_profit": 218500000, "ebit": 1700000, "ebitda": 19100000, "pretax_income": -9500000, "tax_provision": -2100000, "net_income": -7600000, "net_income_to_common": -7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 1525300000, "total_assets": 2720200000, "short_term_debt": 34000000, "long_term_debt": null, "total_debt": 34000000, "total_liabilities": 1823000000, "total_equity": 888500000, "shares_outstanding": 34023000, "goodwill_and_intangibles": 232100000 }, "cash_flow": { "operating_cash_flow": -47800000, "capital_expenditure": 21800000, "free_cash_flow": -26000000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325247, "ticker_id": 3482, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1700000", "ebitda": "19100000", "netIncome": "-7600000", "grossProfit": "218500000", "depreciation": "None", "totalRevenue": "1239200000", "costOfRevenue": "1020700000", "interestIncome": "None", "incomeBeforeTax": "-9500000", "interestExpense": "10100000", "operatingIncome": "1700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "216800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "161000000", "inventory": "841200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2720200000", "longTermDebt": "None", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "71100000", "reportedCurrency": "None", "retainedEarnings": "799200000", "totalLiabilities": "1823000000", "otherCurrentAssets": "69500000", "totalCurrentAssets": "1525300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194899999", "currentAccountsPayable": "580000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1211200000", "totalShareholderEquity": "888500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97800000", "totalCurrentLiabilities": "729000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1094000000", "cashAndShortTermInvestments": "43000000", "commonStockSharesOutstanding": "34023000", "intangibleAssetsExcludingGoodwill": "71100000", "cashAndCashEquivalentsAtCarryingValue": "43000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7600000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-60000000", "operatingCashflow": "-47800000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56200000", "cashflowFromInvestment": "-20400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1239200000, "cost_of_revenue": 1020700000, "gross_profit": 218500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1700000, "depreciation_amortisation": 17400000, "ebitda": 19100000, "interest_expense": 10100000, "interest_income": null, "other_non_operating": null, "pretax_income": -9500000, "tax_provision": -2100000, "effective_tax_rate": null, "net_income": -7600000, "net_income_continuing_ops": null, "net_income_to_common": -7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43000000, "short_term_investments": null, "net_receivables": 571600000, "inventory": 841200000, "other_current_assets": null, "total_current_assets": 1525300000, "net_ppe": null, "goodwill": 161000000, "intangible_assets": 71100000, "goodwill_and_intangibles": 232100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1194899999, "total_assets": 2720200000, "short_term_debt": 34000000, "accounts_payable": 580000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1094000000, "total_liabilities": 1823000000, "total_debt": 34000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 799200000, "total_equity": 888500000, "shares_outstanding": 34023000, "operating_cash_flow": -47800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20400000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56200000, "free_cash_flow": -26000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1700000", "ebitda": "19100000", "netIncome": "-7600000", "grossProfit": "218500000", "depreciation": "None", "totalRevenue": "1239200000", "costOfRevenue": "1020700000", "interestIncome": "None", "incomeBeforeTax": "-9500000", "interestExpense": "10100000", "operatingIncome": "1700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "216800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "161000000", "inventory": "841200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2720200000", "longTermDebt": "None", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "71100000", "reportedCurrency": "None", "retainedEarnings": "799200000", "totalLiabilities": "1823000000", "otherCurrentAssets": "69500000", "totalCurrentAssets": "1525300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194899999", "currentAccountsPayable": "580000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1211200000", "totalShareholderEquity": "888500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97800000", "totalCurrentLiabilities": "729000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1094000000", "cashAndShortTermInvestments": "43000000", "commonStockSharesOutstanding": "34023000", "intangibleAssetsExcludingGoodwill": "71100000", "cashAndCashEquivalentsAtCarryingValue": "43000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7600000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-60000000", "operatingCashflow": "-47800000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56200000", "cashflowFromInvestment": "-20400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1112400000, "cost_of_revenue": 866400000, "gross_profit": 246000000, "ebit": 42300000, "ebitda": 62400000, "pretax_income": 33500000, "tax_provision": 7500000, "net_income": 25800000, "net_income_to_common": 25800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55400000, "total_current_assets": 1383400000, "total_assets": 2569600000, "short_term_debt": 45500000, "long_term_debt": null, "total_debt": 45500000, "total_liabilities": 1655100000, "total_equity": 905900000, "shares_outstanding": 34700000, "goodwill_and_intangibles": 231500000 }, "cash_flow": { "operating_cash_flow": 90100000, "capital_expenditure": 25400000, "free_cash_flow": 115500000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325248, "ticker_id": 3482, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42300000", "ebitda": "62400000", "netIncome": "25800000", "grossProfit": "246000000", "depreciation": "None", "totalRevenue": "1112400000", "costOfRevenue": "866400000", "interestIncome": "None", "incomeBeforeTax": "33500000", "interestExpense": "9500000", "operatingIncome": "42300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "203700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "157800000", "inventory": "782500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2569600000", "longTermDebt": "None", "shortTermDebt": "45500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73700000", "reportedCurrency": "None", "retainedEarnings": "813200000", "totalLiabilities": "1655100000", "otherCurrentAssets": "59000000", "totalCurrentAssets": "1383400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186199999", "currentAccountsPayable": "463400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1158000000", "totalShareholderEquity": "905900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108900000", "totalCurrentLiabilities": "633900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021199999", "cashAndShortTermInvestments": "55400000", "commonStockSharesOutstanding": "34700000", "intangibleAssetsExcludingGoodwill": "73700000", "cashAndCashEquivalentsAtCarryingValue": "55400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25800000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-72300000", "operatingCashflow": "90100000", "capitalExpenditures": "25400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40900000", "cashflowFromInvestment": "-115300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112400000, "cost_of_revenue": 866400000, "gross_profit": 246000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42300000, "depreciation_amortisation": 20100000, "ebitda": 62400000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": 33500000, "tax_provision": 7500000, "effective_tax_rate": null, "net_income": 25800000, "net_income_continuing_ops": null, "net_income_to_common": 25800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55400000, "short_term_investments": null, "net_receivables": 486500000, "inventory": 782500000, "other_current_assets": null, "total_current_assets": 1383400000, "net_ppe": null, "goodwill": 157800000, "intangible_assets": 73700000, "goodwill_and_intangibles": 231500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1186199999, "total_assets": 2569600000, "short_term_debt": 45500000, "accounts_payable": 463400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021199999, "total_liabilities": 1655100000, "total_debt": 45500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 813200000, "total_equity": 905900000, "shares_outstanding": 34700000, "operating_cash_flow": 90100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115300000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40900000, "free_cash_flow": 115500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42300000", "ebitda": "62400000", "netIncome": "25800000", "grossProfit": "246000000", "depreciation": "None", "totalRevenue": "1112400000", "costOfRevenue": "866400000", "interestIncome": "None", "incomeBeforeTax": "33500000", "interestExpense": "9500000", "operatingIncome": "42300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "203700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "157800000", "inventory": "782500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2569600000", "longTermDebt": "None", "shortTermDebt": "45500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73700000", "reportedCurrency": "None", "retainedEarnings": "813200000", "totalLiabilities": "1655100000", "otherCurrentAssets": "59000000", "totalCurrentAssets": "1383400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186199999", "currentAccountsPayable": "463400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1158000000", "totalShareholderEquity": "905900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108900000", "totalCurrentLiabilities": "633900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021199999", "cashAndShortTermInvestments": "55400000", "commonStockSharesOutstanding": "34700000", "intangibleAssetsExcludingGoodwill": "73700000", "cashAndCashEquivalentsAtCarryingValue": "55400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25800000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-72300000", "operatingCashflow": "90100000", "capitalExpenditures": "25400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40900000", "cashflowFromInvestment": "-115300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1246700000, "cost_of_revenue": 999800000, "gross_profit": 246900000, "ebit": 53900000, "ebitda": 67500000, "pretax_income": 48200000, "tax_provision": 12900000, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38500000, "total_current_assets": 1358500000, "total_assets": 2434200000, "short_term_debt": 35300000, "long_term_debt": null, "total_debt": 35300000, "total_liabilities": 1543100000, "total_equity": 882800000, "shares_outstanding": 34895000, "goodwill_and_intangibles": 196600000 }, "cash_flow": { "operating_cash_flow": 79300000, "capital_expenditure": 22400000, "free_cash_flow": 101700000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325250, "ticker_id": 3482, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53900000", "ebitda": "67500000", "netIncome": "35000000", "grossProfit": "246900000", "depreciation": "None", "totalRevenue": "1246700000", "costOfRevenue": "999800000", "interestIncome": "None", "incomeBeforeTax": "48200000", "interestExpense": "9300000", "operatingIncome": "53900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "136200000", "inventory": "699000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2434200000", "longTermDebt": "None", "shortTermDebt": "35300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "60400000", "reportedCurrency": "None", "retainedEarnings": "793800000", "totalLiabilities": "1543100000", "otherCurrentAssets": "56000000", "totalCurrentAssets": "1358500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "565000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1075699999", "currentAccountsPayable": "478200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "986100000", "totalShareholderEquity": "882800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103200000", "totalCurrentLiabilities": "633600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "909499999", "cashAndShortTermInvestments": "38500000", "commonStockSharesOutstanding": "34895000", "intangibleAssetsExcludingGoodwill": "60400000", "cashAndCashEquivalentsAtCarryingValue": "38500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35000000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "53100000", "operatingCashflow": "79300000", "capitalExpenditures": "22400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49300000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1246700000, "cost_of_revenue": 999800000, "gross_profit": 246900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53900000, "depreciation_amortisation": 13600000, "ebitda": 67500000, "interest_expense": 9300000, "interest_income": null, "other_non_operating": null, "pretax_income": 48200000, "tax_provision": 12900000, "effective_tax_rate": null, "net_income": 35000000, "net_income_continuing_ops": null, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38500000, "short_term_investments": null, "net_receivables": 565000000, "inventory": 699000000, "other_current_assets": null, "total_current_assets": 1358500000, "net_ppe": null, "goodwill": 136200000, "intangible_assets": 60400000, "goodwill_and_intangibles": 196600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1075699999, "total_assets": 2434200000, "short_term_debt": 35300000, "accounts_payable": 478200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 909499999, "total_liabilities": 1543100000, "total_debt": 35300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 793800000, "total_equity": 882800000, "shares_outstanding": 34895000, "operating_cash_flow": 79300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22600000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49300000, "free_cash_flow": 101700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53900000", "ebitda": "67500000", "netIncome": "35000000", "grossProfit": "246900000", "depreciation": "None", "totalRevenue": "1246700000", "costOfRevenue": "999800000", "interestIncome": "None", "incomeBeforeTax": "48200000", "interestExpense": "9300000", "operatingIncome": "53900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "136200000", "inventory": "699000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2434200000", "longTermDebt": "None", "shortTermDebt": "35300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "60400000", "reportedCurrency": "None", "retainedEarnings": "793800000", "totalLiabilities": "1543100000", "otherCurrentAssets": "56000000", "totalCurrentAssets": "1358500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "565000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1075699999", "currentAccountsPayable": "478200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "986100000", "totalShareholderEquity": "882800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103200000", "totalCurrentLiabilities": "633600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "909499999", "cashAndShortTermInvestments": "38500000", "commonStockSharesOutstanding": "34895000", "intangibleAssetsExcludingGoodwill": "60400000", "cashAndCashEquivalentsAtCarryingValue": "38500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35000000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "53100000", "operatingCashflow": "79300000", "capitalExpenditures": "22400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49300000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "income_statement": { "revenue": 1343500000, "cost_of_revenue": 1082100000, "gross_profit": 261399999, "ebit": 58800000, "ebitda": 73900000, "pretax_income": 49700000, "tax_provision": 12100000, "net_income": 37600000, "net_income_to_common": 37600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31100000, "total_current_assets": 1447800000, "total_assets": 2521500000, "short_term_debt": 32600000, "long_term_debt": null, "total_debt": 32600000, "total_liabilities": 1655100000, "total_equity": 858300000, "shares_outstanding": 35453000, "goodwill_and_intangibles": 198400000 }, "cash_flow": { "operating_cash_flow": 115300000, "capital_expenditure": 46300000, "free_cash_flow": 161600000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325251, "ticker_id": 3482, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:02.351385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58800000", "ebitda": "73900000", "netIncome": "37600000", "grossProfit": "261399999", "depreciation": "None", "totalRevenue": "1343500000", "costOfRevenue": "1082100000", "interestIncome": "None", "incomeBeforeTax": "49700000", "interestExpense": "8300000", "operatingIncome": "58800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "202600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1082100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "135900000", "inventory": "753500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2521500000", "longTermDebt": "None", "shortTermDebt": "32600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "62500000", "reportedCurrency": "None", "retainedEarnings": "765100000", "totalLiabilities": "1655100000", "otherCurrentAssets": "62600000", "totalCurrentAssets": "1447800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "600600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073700000", "currentAccountsPayable": "557400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1028600000", "totalShareholderEquity": "858300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104500000", "totalCurrentLiabilities": "712400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942699999", "cashAndShortTermInvestments": "31100000", "commonStockSharesOutstanding": "35453000", "intangibleAssetsExcludingGoodwill": "62500000", "cashAndCashEquivalentsAtCarryingValue": "31100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37600000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-41300000", "operatingCashflow": "115300000", "capitalExpenditures": "46300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-57500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1343500000, "cost_of_revenue": 1082100000, "gross_profit": 261399999, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58800000, "depreciation_amortisation": 15100000, "ebitda": 73900000, "interest_expense": 8300000, "interest_income": null, "other_non_operating": null, "pretax_income": 49700000, "tax_provision": 12100000, "effective_tax_rate": null, "net_income": 37600000, "net_income_continuing_ops": null, "net_income_to_common": 37600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31100000, "short_term_investments": null, "net_receivables": 600600000, "inventory": 753500000, "other_current_assets": null, "total_current_assets": 1447800000, "net_ppe": null, "goodwill": 135900000, "intangible_assets": 62500000, "goodwill_and_intangibles": 198400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1073700000, "total_assets": 2521500000, "short_term_debt": 32600000, "accounts_payable": 557400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 942699999, "total_liabilities": 1655100000, "total_debt": 32600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 765100000, "total_equity": 858300000, "shares_outstanding": 35453000, "operating_cash_flow": 115300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57500000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70000000, "free_cash_flow": 161600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58800000", "ebitda": "73900000", "netIncome": "37600000", "grossProfit": "261399999", "depreciation": "None", "totalRevenue": "1343500000", "costOfRevenue": "1082100000", "interestIncome": "None", "incomeBeforeTax": "49700000", "interestExpense": "8300000", "operatingIncome": "58800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "202600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1082100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "135900000", "inventory": "753500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2521500000", "longTermDebt": "None", "shortTermDebt": "32600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "62500000", "reportedCurrency": "None", "retainedEarnings": "765100000", "totalLiabilities": "1655100000", "otherCurrentAssets": "62600000", "totalCurrentAssets": "1447800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "600600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073700000", "currentAccountsPayable": "557400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1028600000", "totalShareholderEquity": "858300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104500000", "totalCurrentLiabilities": "712400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942699999", "cashAndShortTermInvestments": "31100000", "commonStockSharesOutstanding": "35453000", "intangibleAssetsExcludingGoodwill": "62500000", "cashAndCashEquivalentsAtCarryingValue": "31100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37600000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-41300000", "operatingCashflow": "115300000", "capitalExpenditures": "46300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-57500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15100000", "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": "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" ] } } }