{ "ticker": { "uuid": "c44b3ac0-9c11-469a-a118-57b0c87cabbc", "symbol": "BRBR", "name": "Bellring Brands LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/c44b3ac0-9c11-469a-a118-57b0c87cabbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/c44b3ac0-9c11-469a-a118-57b0c87cabbc/" }, "ticker_metadata": { "id": 547, "uuid": "c44b3ac0-9c11-469a-a118-57b0c87cabbc", "symbol": "BRBR", "name": "Bellring Brands LLC", "asset_type": "equity", "market_cap": 972083000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "BellRing Brands, Inc. manufactures and sells nutritional products in the United States and internationally. The company is headquartered in Saint Louis, Missouri.", "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": "c44b3ac0-9c11-469a-a118-57b0c87cabbc", "symbol": "BRBR", "name": "Bellring Brands LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/c44b3ac0-9c11-469a-a118-57b0c87cabbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/c44b3ac0-9c11-469a-a118-57b0c87cabbc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.91, "quality": 0.2, "momentum": 0, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 8.77, "market_cap": 1040999000, "pe_ratio": 6.5803, "earnings_yield": 0.152, "ebitda_to_ev": 0.1246, "shareholder_yield": 0, "roe": -0.3178, "piotroski_f_score": 5, "momentum_12_1": -0.8309, "volatility_252d": 0.6574 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:12.677219+00:00", "batch_id": "" }, "size": { "price_close": 8.77, "market_cap": 1040999000, "market_cap_usd": 1040999000, "enterprise_value": 2192799000, "shares_outstanding": 118700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.5803, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4465, "pcf_ratio": 5.3357, "pfcf_ratio": 5.1054, "ev_ebitda": 8.0234, "ev_ebit": 8.1851, "ev_sales": 0.9404, "ev_fcf": 10.7543, "earnings_yield": 0.152, "fcf_yield": 0.093, "price_to_sales": 0.4465, "price_to_book": null, "price_to_cashflow": 5.3357, "ebitda_to_ev": 0.1246, "sales_yield": 1.0633 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2887, "operating_margin": 0.1149, "net_margin": 0.0678, "ebitda_margin": 0.1172, "fcf_margin": 0.0874, "roe": -0.3178, "roa": 0.1543, "roic": 0.303, "roc_greenblatt": null, "asset_turnover": 2.2739, "cash_conversion": 1.2889, "accruals_ratio": -0.036, "sbc_to_revenue": 0.0045, "piotroski_f_score": 5, "altman_z_score": 4.5571, "earnings_stability_5y": 0.3689, "revenue_stability_5y": 0.3568, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6565, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.0599, "net_debt_to_ebitda": 4.2144, "debt_to_assets": 1.1556, "interest_coverage": 3.4523, "current_ratio": 2.5151, "quick_ratio": 1.1537, "net_debt": 1151800000, "local_beta": 0.0008, "volatility_252d": 0.6574, "volatility_60d": 1.5195, "max_drawdown_12m": -0.8578, "risk_adjusted_momentum": -1.2639 }, "growth": { "revenue_growth_1y": 0.0637, "revenue_growth_3y_cagr": 0.1909, "revenue_growth_5y_cagr": 0.1857, "eps_growth_1y": -0.437, "eps_growth_3y_cagr": 0.3798, "eps_growth_5y_cagr": 0.5587, "fcf_growth_1y": 0.2471, "book_value_growth_1y": null, "revenue_growth": 0.0637, "earnings_growth": -0.437 }, "momentum": { "price_return_1m": -0.1494, "price_return_3m": -0.4957, "price_return_6m": -0.7186, "price_return_9m": -0.7777, "price_return_12m": -0.8562, "price_return_12m_ex1m": -0.8309, "momentum_6m": -0.7186, "momentum_12m": -0.8562, "momentum_12_1": -0.8309, "distance_from_52w_high": -0.8508, "distance_from_52w_low": 0.049, "relative_strength": -0.9561 }, "raw_ttm": { "revenue_ttm": 2331700000, "gross_profit_ttm": 673200000, "ebit_ttm": 267900000, "ebitda_ttm": 273300000, "net_income_ttm": 158200000, "eps_diluted_ttm": 1.3328, "operating_cash_flow_ttm": 195100000, "capital_expenditure_ttm": 8800000, "fcf_ttm": 203900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77600000, "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_current_liabilities": 300500000, "net_ppe": null, "total_assets": 1025400000, "total_debt": 1185000000, "total_equity": -497800000, "net_working_capital": 424700000, "book_value_per_share": -4.1938, "retained_earnings": 350200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -680200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 10, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 19, "rank_ev_ebitda": 27, "rank_ev_ebit": 35, "rank_earnings_yield": 10, "rank_fcf_yield": 43, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 88, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 72, "rank_fcf_margin": 72, "rank_piotroski": 57, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 99 }, "composites": { "value_composite": 9, "quality_composite": 80, "momentum_composite": 100, "growth_composite": 33, "yield_composite": 89, "svqf_composite": 5, "vc1_composite": 7, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.4266, "os_score": 0.55, "value_percentile": 0.91, "quality_percentile": 0.2, "momentum_percentile": 0, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3634, "ticker_id": 547, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:12.677219+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.77, "market_cap": 1040999000, "market_cap_usd": 1040999000, "enterprise_value": 2192799000, "shares_outstanding": 118700000, "fx_rate_to_usd": null, "pe_ratio": 6.58027181, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.44645495, "pcf_ratio": 5.33572014, "pfcf_ratio": 5.10543894, "ev_ebitda": 8.02341383, "ev_ebit": 8.18513998, "ev_sales": 0.9404293, "ev_fcf": 10.75428641, "earnings_yield": 0.15196941, "fcf_yield": 0.09298618, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28871639, "operating_margin": 0.11489471, "net_margin": 0.06784749, "ebitda_margin": 0.11721062, "fcf_margin": 0.08744693, "roe": -0.31779831, "roa": 0.15428126, "roic": 0.30296374, "roc_greenblatt": null, "asset_turnover": 2.27394188, "cash_conversion": 1.28887484, "accruals_ratio": -0.03598596, "sbc_to_revenue": 0.00446027, "debt_to_equity": -3.0598634, "net_debt_to_ebitda": 4.21441639, "debt_to_assets": 1.15564658, "interest_coverage": 3.45231959, "current_ratio": 2.51514143, "quick_ratio": 1.15374376, "net_debt": 1151800000, "revenue_growth_1y": 0.06368323, "revenue_growth_3y_cagr": 0.19092683, "revenue_growth_5y_cagr": 0.18574814, "eps_growth_1y": -0.43701068, "eps_growth_3y_cagr": 0.37980787, "eps_growth_5y_cagr": 0.55868216, "fcf_growth_1y": 0.2470948, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 4.55713169, "earnings_stability_5y": 0.368944, "revenue_stability_5y": 0.356815, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14936954, "price_return_3m": -0.49568718, "price_return_6m": -0.71863972, "price_return_9m": -0.77774962, "price_return_12m": -0.85615877, "price_return_12m_ex1m": -0.83090044, "distance_from_52w_high": -0.85079959, "distance_from_52w_low": 0.04904306, "relative_strength": -0.95612235, "local_beta": 0.0008, "volatility_252d": 0.657432, "volatility_60d": 1.519496, "max_drawdown_12m": -0.85777475, "revenue_ttm": 2331700000, "gross_profit_ttm": 673200000, "ebit_ttm": 267900000, "ebitda_ttm": 273300000, "net_income_ttm": 158200000, "eps_diluted_ttm": 1.33277169, "operating_cash_flow_ttm": 195100000, "capital_expenditure_ttm": 8800000, "fcf_ttm": 203900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77600000, "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_current_liabilities": 300500000, "net_ppe": null, "total_assets": 1025400000, "total_debt": 1185000000, "total_equity": -497800000, "net_working_capital": 424700000, "book_value_per_share": -4.1937658, "retained_earnings": 350200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -680200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 10, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 19, "rank_ev_ebitda": 27, "rank_ev_ebit": 35, "rank_earnings_yield": 10, "rank_fcf_yield": 43, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 88, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 72, "rank_fcf_margin": 72, "rank_piotroski": 57, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 99, "value_composite": 9, "quality_composite": 80, "momentum_composite": 100, "growth_composite": 33, "yield_composite": 89, "svqf_composite": 5, "vc1_composite": 7, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.77, "os": 0.55, "value": 0.91, "quality": 0.2, "momentum": 0, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.5803, "earnings_yield": 0.152, "shareholder_yield": 0, "roe": -0.3178, "momentum_12_1": -0.8309, "complete_fields": { "id": 3634, "ticker_id": 547, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:12.677219+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.77, "market_cap": 1040999000, "market_cap_usd": 1040999000, "enterprise_value": 2192799000, "shares_outstanding": 118700000, "fx_rate_to_usd": null, "pe_ratio": 6.58027181, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.44645495, "pcf_ratio": 5.33572014, "pfcf_ratio": 5.10543894, "ev_ebitda": 8.02341383, "ev_ebit": 8.18513998, "ev_sales": 0.9404293, "ev_fcf": 10.75428641, "earnings_yield": 0.15196941, "fcf_yield": 0.09298618, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28871639, "operating_margin": 0.11489471, "net_margin": 0.06784749, "ebitda_margin": 0.11721062, "fcf_margin": 0.08744693, "roe": -0.31779831, "roa": 0.15428126, "roic": 0.30296374, "roc_greenblatt": null, "asset_turnover": 2.27394188, "cash_conversion": 1.28887484, "accruals_ratio": -0.03598596, "sbc_to_revenue": 0.00446027, "debt_to_equity": -3.0598634, "net_debt_to_ebitda": 4.21441639, "debt_to_assets": 1.15564658, "interest_coverage": 3.45231959, "current_ratio": 2.51514143, "quick_ratio": 1.15374376, "net_debt": 1151800000, "revenue_growth_1y": 0.06368323, "revenue_growth_3y_cagr": 0.19092683, "revenue_growth_5y_cagr": 0.18574814, "eps_growth_1y": -0.43701068, "eps_growth_3y_cagr": 0.37980787, "eps_growth_5y_cagr": 0.55868216, "fcf_growth_1y": 0.2470948, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 4.55713169, "earnings_stability_5y": 0.368944, "revenue_stability_5y": 0.356815, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14936954, "price_return_3m": -0.49568718, "price_return_6m": -0.71863972, "price_return_9m": -0.77774962, "price_return_12m": -0.85615877, "price_return_12m_ex1m": -0.83090044, "distance_from_52w_high": -0.85079959, "distance_from_52w_low": 0.04904306, "relative_strength": -0.95612235, "local_beta": 0.0008, "volatility_252d": 0.657432, "volatility_60d": 1.519496, "max_drawdown_12m": -0.85777475, "revenue_ttm": 2331700000, "gross_profit_ttm": 673200000, "ebit_ttm": 267900000, "ebitda_ttm": 273300000, "net_income_ttm": 158200000, "eps_diluted_ttm": 1.33277169, "operating_cash_flow_ttm": 195100000, "capital_expenditure_ttm": 8800000, "fcf_ttm": 203900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77600000, "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_current_liabilities": 300500000, "net_ppe": null, "total_assets": 1025400000, "total_debt": 1185000000, "total_equity": -497800000, "net_working_capital": 424700000, "book_value_per_share": -4.1937658, "retained_earnings": 350200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -680200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 10, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 19, "rank_ev_ebitda": 27, "rank_ev_ebit": 35, "rank_earnings_yield": 10, "rank_fcf_yield": 43, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 88, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 72, "rank_fcf_margin": 72, "rank_piotroski": 57, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 99, "value_composite": 9, "quality_composite": 80, "momentum_composite": 100, "growth_composite": 33, "yield_composite": 89, "svqf_composite": 5, "vc1_composite": 7, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "ebit": 357400000, "ebitda": 376000000, "pretax_income": 289000000, "tax_provision": 72800000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1086900000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 128500000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 4700000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229784, "ticker_id": 547, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357400000", "ebitda": "376000000", "netIncome": "216200000", "grossProfit": "770400000", "depreciation": "None", "totalRevenue": "2316600000", "costOfRevenue": "1546200000", "interestIncome": "None", "incomeBeforeTax": "289000000", "interestExpense": "68400000", "operatingIncome": "357400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72800000", "reportedCurrency": "USD", "netInterestIncome": "-68400000", "nonInterestIncome": "None", "operatingExpenses": "413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1546200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18600000", "sellingGeneralAndAdministrative": "396000000", "netIncomeFromContinuingOperations": "216200000" }, "balance": { "goodwill": "65900000", "inventory": "330400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "941000000", "longTermDebt": "1084300000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "272600000", "totalLiabilities": "1394900000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "665500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275500000", "currentAccountsPayable": "119500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1113800000", "totalShareholderEquity": "-453900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160700000", "totalCurrentLiabilities": "282800000", "otherNonCurrentLiabilities": "27400000", "totalNonCurrentLiabilities": "1112100000", "cashAndShortTermInvestments": "89100000", "commonStockSharesOutstanding": "128500000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "89100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-43100000", "operatingCashflow": "260600000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238300000", "cashflowFromInvestment": "-4700000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-474900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2316600000, "cost_of_revenue": 1546200000, "gross_profit": 770400000, "research_and_development": 16000000, "selling_general_admin": 396000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357400000, "depreciation_amortisation": 18600000, "ebitda": 376000000, "interest_expense": 68400000, "interest_income": null, "other_non_operating": null, "pretax_income": 289000000, "tax_provision": 72800000, "effective_tax_rate": null, "net_income": 216200000, "net_income_continuing_ops": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89100000, "short_term_investments": null, "net_receivables": 223400000, "inventory": 330400000, "other_current_assets": null, "total_current_assets": 665500000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 125000000, "goodwill_and_intangibles": 190900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 275500000, "total_assets": 941000000, "short_term_debt": 2600000, "accounts_payable": 119500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282800000, "long_term_debt": 1084300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112100000, "total_liabilities": 1394900000, "total_debt": 1086900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272600000, "total_equity": -453900000, "shares_outstanding": 128500000, "operating_cash_flow": 260600000, "stock_based_compensation": 22100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238300000, "free_cash_flow": 265300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "357400000", "ebitda": "376000000", "netIncome": "216200000", "grossProfit": "770400000", "depreciation": "None", "totalRevenue": "2316600000", "costOfRevenue": "1546200000", "interestIncome": "None", "incomeBeforeTax": "289000000", "interestExpense": "68400000", "operatingIncome": "357400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72800000", "reportedCurrency": "USD", "netInterestIncome": "-68400000", "nonInterestIncome": "None", "operatingExpenses": "413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1546200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18600000", "sellingGeneralAndAdministrative": "396000000", "netIncomeFromContinuingOperations": "216200000" }, "balance": { "goodwill": "65900000", "inventory": "330400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "941000000", "longTermDebt": "1084300000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "272600000", "totalLiabilities": "1394900000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "665500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275500000", "currentAccountsPayable": "119500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1113800000", "totalShareholderEquity": "-453900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160700000", "totalCurrentLiabilities": "282800000", "otherNonCurrentLiabilities": "27400000", "totalNonCurrentLiabilities": "1112100000", "cashAndShortTermInvestments": "89100000", "commonStockSharesOutstanding": "128500000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "89100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-43100000", "operatingCashflow": "260600000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238300000", "cashflowFromInvestment": "-4700000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-474900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 1996200000, "cost_of_revenue": 1288900000, "gross_profit": 707300000, "ebit": 387700000, "ebitda": 424200000, "pretax_income": 329400000, "tax_provision": 82900000, "net_income": 246500000, "net_income_to_common": 246500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71100000, "total_current_assets": 592700000, "total_assets": 837000000, "short_term_debt": 2200000, "long_term_debt": 833100000, "total_debt": 835300000, "total_liabilities": 1042900000, "total_equity": -205900000, "shares_outstanding": 132300000, "goodwill_and_intangibles": 207700000 }, "cash_flow": { "operating_cash_flow": 199600000, "capital_expenditure": 1800000, "free_cash_flow": 201400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229789, "ticker_id": 547, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387700000", "ebitda": "424200000", "netIncome": "246500000", "grossProfit": "707300000", "depreciation": "None", "totalRevenue": "1996200000", "costOfRevenue": "1288900000", "interestIncome": "None", "incomeBeforeTax": "329400000", "interestExpense": "58300000", "operatingIncome": "387700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82900000", "reportedCurrency": "USD", "netInterestIncome": "-58300000", "nonInterestIncome": "None", "operatingExpenses": "319600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1288900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36500000", "sellingGeneralAndAdministrative": "284600000", "netIncomeFromContinuingOperations": "246500000" }, "balance": { "goodwill": "65900000", "inventory": "286100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "837000000", "longTermDebt": "833100000", "shortTermDebt": "2200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "141800000", "reportedCurrency": "USD", "retainedEarnings": "56400000", "totalLiabilities": "1042900000", "otherCurrentAssets": "15100000", "totalCurrentAssets": "592700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244299999", "currentAccountsPayable": "120600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839600000", "totalShareholderEquity": "-205900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "203700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "839200000", "cashAndShortTermInvestments": "71100000", "commonStockSharesOutstanding": "132300000", "intangibleAssetsExcludingGoodwill": "141800000", "cashAndCashEquivalentsAtCarryingValue": "71100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-90900000", "operatingCashflow": "199600000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175100000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1996200000, "cost_of_revenue": 1288900000, "gross_profit": 707300000, "research_and_development": null, "selling_general_admin": 284600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387700000, "depreciation_amortisation": 36500000, "ebitda": 424200000, "interest_expense": 58300000, "interest_income": null, "other_non_operating": null, "pretax_income": 329400000, "tax_provision": 82900000, "effective_tax_rate": null, "net_income": 246500000, "net_income_continuing_ops": 246500000, "net_income_to_common": 246500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71100000, "short_term_investments": null, "net_receivables": 220400000, "inventory": 286100000, "other_current_assets": null, "total_current_assets": 592700000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 141800000, "goodwill_and_intangibles": 207700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244299999, "total_assets": 837000000, "short_term_debt": 2200000, "accounts_payable": 120600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203700000, "long_term_debt": 833100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839200000, "total_liabilities": 1042900000, "total_debt": 835300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56400000, "total_equity": -205900000, "shares_outstanding": 132300000, "operating_cash_flow": 199600000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175100000, "free_cash_flow": 201400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387700000", "ebitda": "424200000", "netIncome": "246500000", "grossProfit": "707300000", "depreciation": "None", "totalRevenue": "1996200000", "costOfRevenue": "1288900000", "interestIncome": "None", "incomeBeforeTax": "329400000", "interestExpense": "58300000", "operatingIncome": "387700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82900000", "reportedCurrency": "USD", "netInterestIncome": "-58300000", "nonInterestIncome": "None", "operatingExpenses": "319600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1288900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36500000", "sellingGeneralAndAdministrative": "284600000", "netIncomeFromContinuingOperations": "246500000" }, "balance": { "goodwill": "65900000", "inventory": "286100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "837000000", "longTermDebt": "833100000", "shortTermDebt": "2200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "141800000", "reportedCurrency": "USD", "retainedEarnings": "56400000", "totalLiabilities": "1042900000", "otherCurrentAssets": "15100000", "totalCurrentAssets": "592700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244299999", "currentAccountsPayable": "120600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839600000", "totalShareholderEquity": "-205900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "203700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "839200000", "cashAndShortTermInvestments": "71100000", "commonStockSharesOutstanding": "132300000", "intangibleAssetsExcludingGoodwill": "141800000", "cashAndCashEquivalentsAtCarryingValue": "71100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-90900000", "operatingCashflow": "199600000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175100000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 1666800000, "cost_of_revenue": 1136600000, "gross_profit": 530200000, "ebit": 287300000, "ebitda": 315600000, "pretax_income": 220400000, "tax_provision": 54900000, "net_income": 165500000, "net_income_to_common": 165500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48400000, "total_current_assets": 424200000, "total_assets": 691600000, "short_term_debt": 2100000, "long_term_debt": 856800000, "total_debt": 858900000, "total_liabilities": 1015100000, "total_equity": -323500000, "shares_outstanding": 134100000, "goodwill_and_intangibles": 242700000 }, "cash_flow": { "operating_cash_flow": 215600000, "capital_expenditure": 1800000, "free_cash_flow": 217400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229794, "ticker_id": 547, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287300000", "ebitda": "315600000", "netIncome": "165500000", "grossProfit": "530200000", "depreciation": "None", "totalRevenue": "1666800000", "costOfRevenue": "1136600000", "interestIncome": "None", "incomeBeforeTax": "220400000", "interestExpense": "66900000", "operatingIncome": "287300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54900000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "242900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28300000", "sellingGeneralAndAdministrative": "216300000", "netIncomeFromContinuingOperations": "165500000" }, "balance": { "goodwill": "65900000", "inventory": "194300000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "691600000", "longTermDebt": "856800000", "shortTermDebt": "2100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "176800000", "reportedCurrency": "USD", "retainedEarnings": "-190100000", "totalLiabilities": "1015100000", "otherCurrentAssets": "13300000", "totalCurrentAssets": "424200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267400000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15900000", "shortLongTermDebtTotal": "865000000", "totalShareholderEquity": "-323500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63100000", "totalCurrentLiabilities": "150200000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "864900000", "cashAndShortTermInvestments": "48400000", "commonStockSharesOutstanding": "134100000", "intangibleAssetsExcludingGoodwill": "176800000", "cashAndCashEquivalentsAtCarryingValue": "48400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "215600000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201700000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1666800000, "cost_of_revenue": 1136600000, "gross_profit": 530200000, "research_and_development": 12000000, "selling_general_admin": 216300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287300000, "depreciation_amortisation": 28300000, "ebitda": 315600000, "interest_expense": 66900000, "interest_income": null, "other_non_operating": null, "pretax_income": 220400000, "tax_provision": 54900000, "effective_tax_rate": null, "net_income": 165500000, "net_income_continuing_ops": 165500000, "net_income_to_common": 165500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48400000, "short_term_investments": null, "net_receivables": 168200000, "inventory": 194300000, "other_current_assets": null, "total_current_assets": 424200000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 176800000, "goodwill_and_intangibles": 242700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267400000, "total_assets": 691600000, "short_term_debt": 2100000, "accounts_payable": 85000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150200000, "long_term_debt": 856800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 864900000, "total_liabilities": 1015100000, "total_debt": 858900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -190100000, "total_equity": -323500000, "shares_outstanding": 134100000, "operating_cash_flow": 215600000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201700000, "free_cash_flow": 217400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287300000", "ebitda": "315600000", "netIncome": "165500000", "grossProfit": "530200000", "depreciation": "None", "totalRevenue": "1666800000", "costOfRevenue": "1136600000", "interestIncome": "None", "incomeBeforeTax": "220400000", "interestExpense": "66900000", "operatingIncome": "287300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54900000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "242900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28300000", "sellingGeneralAndAdministrative": "216300000", "netIncomeFromContinuingOperations": "165500000" }, "balance": { "goodwill": "65900000", "inventory": "194300000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "691600000", "longTermDebt": "856800000", "shortTermDebt": "2100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "176800000", "reportedCurrency": "USD", "retainedEarnings": "-190100000", "totalLiabilities": "1015100000", "otherCurrentAssets": "13300000", "totalCurrentAssets": "424200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267400000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15900000", "shortLongTermDebtTotal": "865000000", "totalShareholderEquity": "-323500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63100000", "totalCurrentLiabilities": "150200000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "864900000", "cashAndShortTermInvestments": "48400000", "commonStockSharesOutstanding": "134100000", "intangibleAssetsExcludingGoodwill": "176800000", "cashAndCashEquivalentsAtCarryingValue": "48400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "215600000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201700000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 1371500000, "cost_of_revenue": 949700000, "gross_profit": 421800000, "ebit": 194800000, "ebitda": 216100000, "pretax_income": 145600000, "tax_provision": 29600000, "net_income": 82300000, "net_income_to_common": 82300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35800000, "total_current_assets": 421300000, "total_assets": 707200000, "short_term_debt": 1900000, "long_term_debt": 929500000, "total_debt": 931400000, "total_liabilities": 1083400000, "total_equity": -376200000, "shares_outstanding": 93800000, "goodwill_and_intangibles": 269200000 }, "cash_flow": { "operating_cash_flow": 21000000, "capital_expenditure": 1800000, "free_cash_flow": 22800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229799, "ticker_id": 547, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194800000", "ebitda": "216100000", "netIncome": "82300000", "grossProfit": "421800000", "depreciation": "None", "totalRevenue": "1371500000", "costOfRevenue": "949700000", "interestIncome": "None", "incomeBeforeTax": "145600000", "interestExpense": "49200000", "operatingIncome": "212400000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-49200000", "nonInterestIncome": "None", "operatingExpenses": "209400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11400000", "otherNonOperatingIncome": "-17600000", "costofGoodsAndServicesSold": "949700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21300000", "sellingGeneralAndAdministrative": "189700000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "65900000", "inventory": "199800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "707200000", "longTermDebt": "929500000", "shortTermDebt": "1900000", "treasuryStock": "-24700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "203300000", "reportedCurrency": "USD", "retainedEarnings": "-355600000", "totalLiabilities": "1083400000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "421300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285900000", "currentAccountsPayable": "93800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15500000", "shortLongTermDebtTotal": "931400000", "totalShareholderEquity": "-376200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45600000", "totalCurrentLiabilities": "143500000", "otherNonCurrentLiabilities": "8200000", "totalNonCurrentLiabilities": "939900000", "cashAndShortTermInvestments": "35800000", "commonStockSharesOutstanding": "93800000", "intangibleAssetsExcludingGoodwill": "203300000", "cashAndCashEquivalentsAtCarryingValue": "35800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-83900000", "operatingCashflow": "21000000", "capitalExpenditures": "1800000", "changeInReceivables": "-70700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-115800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1371500000, "cost_of_revenue": 949700000, "gross_profit": 421800000, "research_and_development": 11400000, "selling_general_admin": 189700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194800000, "depreciation_amortisation": 21300000, "ebitda": 216100000, "interest_expense": 49200000, "interest_income": null, "other_non_operating": null, "pretax_income": 145600000, "tax_provision": 29600000, "effective_tax_rate": null, "net_income": 82300000, "net_income_continuing_ops": 116000000, "net_income_to_common": 82300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35800000, "short_term_investments": null, "net_receivables": 173300000, "inventory": 199800000, "other_current_assets": null, "total_current_assets": 421300000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 203300000, "goodwill_and_intangibles": 269200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285900000, "total_assets": 707200000, "short_term_debt": 1900000, "accounts_payable": 93800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143500000, "long_term_debt": 929500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 939900000, "total_liabilities": 1083400000, "total_debt": 931400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355600000, "total_equity": -376200000, "shares_outstanding": 93800000, "operating_cash_flow": 21000000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135000000, "free_cash_flow": 22800000, "net_change_in_cash": -115800000 }, "raw_data": { "income": { "ebit": "194800000", "ebitda": "216100000", "netIncome": "82300000", "grossProfit": "421800000", "depreciation": "None", "totalRevenue": "1371500000", "costOfRevenue": "949700000", "interestIncome": "None", "incomeBeforeTax": "145600000", "interestExpense": "49200000", "operatingIncome": "212400000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-49200000", "nonInterestIncome": "None", "operatingExpenses": "209400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11400000", "otherNonOperatingIncome": "-17600000", "costofGoodsAndServicesSold": "949700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21300000", "sellingGeneralAndAdministrative": "189700000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "65900000", "inventory": "199800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "707200000", "longTermDebt": "929500000", "shortTermDebt": "1900000", "treasuryStock": "-24700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "203300000", "reportedCurrency": "USD", "retainedEarnings": "-355600000", "totalLiabilities": "1083400000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "421300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285900000", "currentAccountsPayable": "93800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15500000", "shortLongTermDebtTotal": "931400000", "totalShareholderEquity": "-376200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45600000", "totalCurrentLiabilities": "143500000", "otherNonCurrentLiabilities": "8200000", "totalNonCurrentLiabilities": "939900000", "cashAndShortTermInvestments": "35800000", "commonStockSharesOutstanding": "93800000", "intangibleAssetsExcludingGoodwill": "203300000", "cashAndCashEquivalentsAtCarryingValue": "35800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-83900000", "operatingCashflow": "21000000", "capitalExpenditures": "1800000", "changeInReceivables": "-70700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-115800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 1247100000, "cost_of_revenue": 860900000, "gross_profit": 386200000, "ebit": 166400000, "ebitda": 220100000, "pretax_income": 123200000, "tax_provision": 8800000, "net_income": 27600000, "net_income_to_common": 27600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152600000, "total_current_assets": 388100000, "total_assets": 696500000, "short_term_debt": 118600000, "long_term_debt": 481200000, "total_debt": 599800000, "total_liabilities": 762000000, "total_equity": -3062800000, "shares_outstanding": 39500000, "goodwill_and_intangibles": 289000000 }, "cash_flow": { "operating_cash_flow": 226100000, "capital_expenditure": 1600000, "free_cash_flow": 227700000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229804, "ticker_id": 547, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166400000", "ebitda": "220100000", "netIncome": "27600000", "grossProfit": "386200000", "depreciation": "None", "totalRevenue": "1247100000", "costOfRevenue": "860900000", "interestIncome": "None", "incomeBeforeTax": "123200000", "interestExpense": "43200000", "operatingIncome": "168000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-43200000", "nonInterestIncome": "None", "operatingExpenses": "218200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "-1600000", "costofGoodsAndServicesSold": "860900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53700000", "sellingGeneralAndAdministrative": "167100000", "netIncomeFromContinuingOperations": "114400000" }, "balance": { "goodwill": "65900000", "inventory": "117900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "696500000", "longTermDebt": "481200000", "shortTermDebt": "118600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "223100000", "reportedCurrency": "USD", "retainedEarnings": "-3059700000", "totalLiabilities": "762000000", "otherCurrentAssets": "13700000", "totalCurrentAssets": "388100000", "currentLongTermDebt": "116300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308400000", "currentAccountsPayable": "91900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8900000", "shortLongTermDebtTotal": "608400000", "totalShareholderEquity": "-3062800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40800000", "totalCurrentLiabilities": "251300000", "otherNonCurrentLiabilities": "21900000", "totalNonCurrentLiabilities": "510700000", "cashAndShortTermInvestments": "152600000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "223100000", "cashAndCashEquivalentsAtCarryingValue": "152600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114400000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "32400000", "operatingCashflow": "226100000", "capitalExpenditures": "1600000", "changeInReceivables": "-21000000", "changeInExchangeRate": "300000", "cashflowFromFinancing": "-120900000", "cashflowFromInvestment": "-1600000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "103900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1247100000, "cost_of_revenue": 860900000, "gross_profit": 386200000, "research_and_development": 11200000, "selling_general_admin": 167100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166400000, "depreciation_amortisation": 53700000, "ebitda": 220100000, "interest_expense": 43200000, "interest_income": null, "other_non_operating": null, "pretax_income": 123200000, "tax_provision": 8800000, "effective_tax_rate": null, "net_income": 27600000, "net_income_continuing_ops": 114400000, "net_income_to_common": 27600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152600000, "short_term_investments": null, "net_receivables": 103900000, "inventory": 117900000, "other_current_assets": null, "total_current_assets": 388100000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 223100000, "goodwill_and_intangibles": 289000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 308400000, "total_assets": 696500000, "short_term_debt": 118600000, "accounts_payable": 91900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251300000, "long_term_debt": 481200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 510700000, "total_liabilities": 762000000, "total_debt": 599800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3059700000, "total_equity": -3062800000, "shares_outstanding": 39500000, "operating_cash_flow": 226100000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1600000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120900000, "free_cash_flow": 227700000, "net_change_in_cash": 103900000 }, "raw_data": { "income": { "ebit": "166400000", "ebitda": "220100000", "netIncome": "27600000", "grossProfit": "386200000", "depreciation": "None", "totalRevenue": "1247100000", "costOfRevenue": "860900000", "interestIncome": "None", "incomeBeforeTax": "123200000", "interestExpense": "43200000", "operatingIncome": "168000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-43200000", "nonInterestIncome": "None", "operatingExpenses": "218200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "-1600000", "costofGoodsAndServicesSold": "860900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53700000", "sellingGeneralAndAdministrative": "167100000", "netIncomeFromContinuingOperations": "114400000" }, "balance": { "goodwill": "65900000", "inventory": "117900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "696500000", "longTermDebt": "481200000", "shortTermDebt": "118600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "223100000", "reportedCurrency": "USD", "retainedEarnings": "-3059700000", "totalLiabilities": "762000000", "otherCurrentAssets": "13700000", "totalCurrentAssets": "388100000", "currentLongTermDebt": "116300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308400000", "currentAccountsPayable": "91900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8900000", "shortLongTermDebtTotal": "608400000", "totalShareholderEquity": "-3062800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40800000", "totalCurrentLiabilities": "251300000", "otherNonCurrentLiabilities": "21900000", "totalNonCurrentLiabilities": "510700000", "cashAndShortTermInvestments": "152600000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "223100000", "cashAndCashEquivalentsAtCarryingValue": "152600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114400000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "32400000", "operatingCashflow": "226100000", "capitalExpenditures": "1600000", "changeInReceivables": "-21000000", "changeInExchangeRate": "300000", "cashflowFromFinancing": "-120900000", "cashflowFromInvestment": "-1600000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "103900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 988300000, "cost_of_revenue": 672500000, "gross_profit": 315800000, "ebit": 164000000, "ebitda": 189300000, "pretax_income": 109300000, "tax_provision": 9200000, "net_income": 23500000, "net_income_to_common": 23500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48700000, "total_current_assets": 290200000, "total_assets": 653500000, "short_term_debt": 66000000, "long_term_debt": 622600000, "total_debt": 688600000, "total_liabilities": 814500000, "total_equity": -2182600000, "shares_outstanding": 39500000, "goodwill_and_intangibles": 340200000 }, "cash_flow": { "operating_cash_flow": 97200000, "capital_expenditure": 2100000, "free_cash_flow": 99300000, "dividends_paid": 32100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229809, "ticker_id": 547, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164000000", "ebitda": "189300000", "netIncome": "23500000", "grossProfit": "315800000", "depreciation": "None", "totalRevenue": "988300000", "costOfRevenue": "672500000", "interestIncome": "None", "incomeBeforeTax": "109300000", "interestExpense": "54700000", "operatingIncome": "165900000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "9200000", "reportedCurrency": "USD", "netInterestIncome": "-54700000", "nonInterestIncome": "None", "operatingExpenses": "149900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "151800000", "netIncomeFromContinuingOperations": "100100000" }, "balance": { "goodwill": "65900000", "inventory": "150500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "653500000", "longTermDebt": "622600000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "274300000", "reportedCurrency": "USD", "retainedEarnings": "-2179000000", "totalLiabilities": "814500000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "290200000", "currentLongTermDebt": "63800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "363300000", "currentAccountsPayable": "56700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22100000", "shortLongTermDebtTotal": "699600000", "totalShareholderEquity": "-2182600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28200000", "totalCurrentLiabilities": "153100000", "otherNonCurrentLiabilities": "29800000", "totalNonCurrentLiabilities": "661400000", "cashAndShortTermInvestments": "48700000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "274300000", "cashAndCashEquivalentsAtCarryingValue": "48700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100100000", "profitLoss": "None", "dividendPayout": "32100000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-11500000", "operatingCashflow": "97200000", "capitalExpenditures": "2100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52600000", "cashflowFromInvestment": "-2100000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "881000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 988300000, "cost_of_revenue": 672500000, "gross_profit": 315800000, "research_and_development": 9400000, "selling_general_admin": 151800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164000000, "depreciation_amortisation": 25300000, "ebitda": 189300000, "interest_expense": 54700000, "interest_income": null, "other_non_operating": null, "pretax_income": 109300000, "tax_provision": 9200000, "effective_tax_rate": null, "net_income": 23500000, "net_income_continuing_ops": 100100000, "net_income_to_common": 23500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48700000, "short_term_investments": null, "net_receivables": 83100000, "inventory": 150500000, "other_current_assets": null, "total_current_assets": 290200000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 274300000, "goodwill_and_intangibles": 340200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 363300000, "total_assets": 653500000, "short_term_debt": 66000000, "accounts_payable": 56700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153100000, "long_term_debt": 622600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661400000, "total_liabilities": 814500000, "total_debt": 688600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2179000000, "total_equity": -2182600000, "shares_outstanding": 39500000, "operating_cash_flow": 97200000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2100000, "dividends_paid": 32100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52600000, "free_cash_flow": 99300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164000000", "ebitda": "189300000", "netIncome": "23500000", "grossProfit": "315800000", "depreciation": "None", "totalRevenue": "988300000", "costOfRevenue": "672500000", "interestIncome": "None", "incomeBeforeTax": "109300000", "interestExpense": "54700000", "operatingIncome": "165900000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "9200000", "reportedCurrency": "USD", "netInterestIncome": "-54700000", "nonInterestIncome": "None", "operatingExpenses": "149900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "151800000", "netIncomeFromContinuingOperations": "100100000" }, "balance": { "goodwill": "65900000", "inventory": "150500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "653500000", "longTermDebt": "622600000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "274300000", "reportedCurrency": "USD", "retainedEarnings": "-2179000000", "totalLiabilities": "814500000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "290200000", "currentLongTermDebt": "63800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "363300000", "currentAccountsPayable": "56700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22100000", "shortLongTermDebtTotal": "699600000", "totalShareholderEquity": "-2182600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28200000", "totalCurrentLiabilities": "153100000", "otherNonCurrentLiabilities": "29800000", "totalNonCurrentLiabilities": "661400000", "cashAndShortTermInvestments": "48700000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "274300000", "cashAndCashEquivalentsAtCarryingValue": "48700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100100000", "profitLoss": "None", "dividendPayout": "32100000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-11500000", "operatingCashflow": "97200000", "capitalExpenditures": "2100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52600000", "cashflowFromInvestment": "-2100000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "881000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 854400000, "cost_of_revenue": 542600000, "gross_profit": 311800000, "ebit": 169200000, "ebitda": 194500000, "pretax_income": 162500000, "tax_provision": 39400000, "net_income": 123100000, "net_income_to_common": 123100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5500000, "total_current_assets": 219500000, "total_assets": 594500000, "short_term_debt": 400000, "long_term_debt": null, "total_debt": 400000, "total_liabilities": 108100000, "total_equity": 486400000, "shares_outstanding": 39428571, "goodwill_and_intangibles": 362400000 }, "cash_flow": { "operating_cash_flow": 98300000, "capital_expenditure": 3200000, "free_cash_flow": 101500000, "dividends_paid": 100200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229814, "ticker_id": 547, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169200000", "ebitda": "194500000", "netIncome": "123100000", "grossProfit": "311800000", "depreciation": "None", "totalRevenue": "854400000", "costOfRevenue": "542600000", "interestIncome": "None", "incomeBeforeTax": "162500000", "interestExpense": "0", "operatingIncome": "162500000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "39400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "149300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "127100000", "netIncomeFromContinuingOperations": "123100000" }, "balance": { "goodwill": "65900000", "inventory": "138200000", "commonStock": "489000000", "currentDebt": "None", "investments": "None", "totalAssets": "594500000", "longTermDebt": "None", "shortTermDebt": "400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "296500000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "108100000", "otherCurrentAssets": "14800000", "totalCurrentAssets": "219500000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375000000", "currentAccountsPayable": "61700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11700000", "shortLongTermDebtTotal": "400000", "totalShareholderEquity": "486400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "92700000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "15400000", "cashAndShortTermInvestments": "5500000", "commonStockSharesOutstanding": "39428571", "intangibleAssetsExcludingGoodwill": "296500000", "cashAndCashEquivalentsAtCarryingValue": "5500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123100000", "profitLoss": "None", "dividendPayout": "100200000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-77200000", "operatingCashflow": "98300000", "capitalExpenditures": "3200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100200000", "cashflowFromInvestment": "-3200000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 854400000, "cost_of_revenue": 542600000, "gross_profit": 311800000, "research_and_development": 7600000, "selling_general_admin": 127100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169200000, "depreciation_amortisation": 25300000, "ebitda": 194500000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 162500000, "tax_provision": 39400000, "effective_tax_rate": null, "net_income": 123100000, "net_income_continuing_ops": 123100000, "net_income_to_common": 123100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5500000, "short_term_investments": null, "net_receivables": 68400000, "inventory": 138200000, "other_current_assets": null, "total_current_assets": 219500000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 296500000, "goodwill_and_intangibles": 362400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 375000000, "total_assets": 594500000, "short_term_debt": 400000, "accounts_payable": 61700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15400000, "total_liabilities": 108100000, "total_debt": 400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 486400000, "shares_outstanding": 39428571, "operating_cash_flow": 98300000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3200000, "dividends_paid": 100200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100200000, "free_cash_flow": 101500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169200000", "ebitda": "194500000", "netIncome": "123100000", "grossProfit": "311800000", "depreciation": "None", "totalRevenue": "854400000", "costOfRevenue": "542600000", "interestIncome": "None", "incomeBeforeTax": "162500000", "interestExpense": "0", "operatingIncome": "162500000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "39400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "149300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "127100000", "netIncomeFromContinuingOperations": "123100000" }, "balance": { "goodwill": "65900000", "inventory": "138200000", "commonStock": "489000000", "currentDebt": "None", "investments": "None", "totalAssets": "594500000", "longTermDebt": "None", "shortTermDebt": "400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "296500000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "108100000", "otherCurrentAssets": "14800000", "totalCurrentAssets": "219500000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375000000", "currentAccountsPayable": "61700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11700000", "shortLongTermDebtTotal": "400000", "totalShareholderEquity": "486400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "92700000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "15400000", "cashAndShortTermInvestments": "5500000", "commonStockSharesOutstanding": "39428571", "intangibleAssetsExcludingGoodwill": "296500000", "cashAndCashEquivalentsAtCarryingValue": "5500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123100000", "profitLoss": "None", "dividendPayout": "100200000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-77200000", "operatingCashflow": "98300000", "capitalExpenditures": "3200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100200000", "cashflowFromInvestment": "-3200000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 827500000, "cost_of_revenue": 549800000, "gross_profit": 277700000, "ebit": 119800000, "ebitda": 145700000, "pretax_income": 119800000, "tax_provision": 23700000, "net_income": 96100000, "net_income_to_common": 96100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10900000, "total_current_assets": 163700000, "total_assets": 560400000, "short_term_debt": 1000000, "long_term_debt": null, "total_debt": 1000000, "total_liabilities": 108700000, "total_equity": 451700000, "shares_outstanding": 34285715, "goodwill_and_intangibles": 384600000 }, "cash_flow": { "operating_cash_flow": 141200000, "capital_expenditure": 5000000, "free_cash_flow": 146200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229819, "ticker_id": 547, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119800000", "ebitda": "145700000", "netIncome": "96100000", "grossProfit": "277700000", "depreciation": "None", "totalRevenue": "827500000", "costOfRevenue": "549800000", "interestIncome": "None", "incomeBeforeTax": "119800000", "interestExpense": "0", "operatingIncome": "119800000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "23700000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "157900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "135100000", "netIncomeFromContinuingOperations": "96100000" }, "balance": { "goodwill": "65900000", "inventory": "61600000", "commonStock": "453100000", "currentDebt": "None", "investments": "None", "totalAssets": "560400000", "longTermDebt": "None", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "318700000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "108700000", "otherCurrentAssets": "4000000", "totalCurrentAssets": "163700000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "396700000", "currentAccountsPayable": "58200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11900000", "shortLongTermDebtTotal": "1000000", "totalShareholderEquity": "451700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34800000", "totalCurrentLiabilities": "94300000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "14400000", "cashAndShortTermInvestments": "10900000", "commonStockSharesOutstanding": "34285715", "intangibleAssetsExcludingGoodwill": "318700000", "cashAndCashEquivalentsAtCarryingValue": "10900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "24100000", "operatingCashflow": "141200000", "capitalExpenditures": "5000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-5000000", "stockBasedCompensation": "1900000", "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": "25900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 827500000, "cost_of_revenue": 549800000, "gross_profit": 277700000, "research_and_development": 8100000, "selling_general_admin": 135100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119800000, "depreciation_amortisation": 25900000, "ebitda": 145700000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 119800000, "tax_provision": 23700000, "effective_tax_rate": null, "net_income": 96100000, "net_income_continuing_ops": 96100000, "net_income_to_common": 96100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10900000, "short_term_investments": null, "net_receivables": 87200000, "inventory": 61600000, "other_current_assets": null, "total_current_assets": 163700000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 318700000, "goodwill_and_intangibles": 384600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 396700000, "total_assets": 560400000, "short_term_debt": 1000000, "accounts_payable": 58200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14400000, "total_liabilities": 108700000, "total_debt": 1000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 451700000, "shares_outstanding": 34285715, "operating_cash_flow": 141200000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133000000, "free_cash_flow": 146200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119800000", "ebitda": "145700000", "netIncome": "96100000", "grossProfit": "277700000", "depreciation": "None", "totalRevenue": "827500000", "costOfRevenue": "549800000", "interestIncome": "None", "incomeBeforeTax": "119800000", "interestExpense": "0", "operatingIncome": "119800000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "23700000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "157900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "135100000", "netIncomeFromContinuingOperations": "96100000" }, "balance": { "goodwill": "65900000", "inventory": "61600000", "commonStock": "453100000", "currentDebt": "None", "investments": "None", "totalAssets": "560400000", "longTermDebt": "None", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "318700000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "108700000", "otherCurrentAssets": "4000000", "totalCurrentAssets": "163700000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "396700000", "currentAccountsPayable": "58200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11900000", "shortLongTermDebtTotal": "1000000", "totalShareholderEquity": "451700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34800000", "totalCurrentLiabilities": "94300000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "14400000", "cashAndShortTermInvestments": "10900000", "commonStockSharesOutstanding": "34285715", "intangibleAssetsExcludingGoodwill": "318700000", "cashAndCashEquivalentsAtCarryingValue": "10900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "24100000", "operatingCashflow": "141200000", "capitalExpenditures": "5000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-5000000", "stockBasedCompensation": "1900000", "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": "25900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "ebit": 42400000, "ebitda": 47300000, "pretax_income": 45900000, "tax_provision": 12000000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33200000, "total_current_assets": 755800000, "total_assets": 1025400000, "short_term_debt": null, "long_term_debt": 1185000000, "total_debt": 1185000000, "total_liabilities": 1523200000, "total_equity": -497800000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 182400000 }, "cash_flow": { "operating_cash_flow": -11200000, "capital_expenditure": 1800000, "free_cash_flow": -9400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229781, "ticker_id": 547, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42400000", "ebitda": "47300000", "netIncome": "33900000", "grossProfit": "133900000", "depreciation": "None", "totalRevenue": "598700000", "costOfRevenue": "464800000", "interestIncome": "None", "incomeBeforeTax": "45900000", "interestExpense": "20100000", "operatingIncome": "42400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-20100000", "nonInterestIncome": "None", "operatingExpenses": "91500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "91500000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "65900000", "inventory": "409100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1025400000", "longTermDebt": "1185000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "116500000", "reportedCurrency": "USD", "retainedEarnings": "350200000", "totalLiabilities": "1523200000", "otherCurrentAssets": "41400000", "totalCurrentAssets": "755800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269600000", "currentAccountsPayable": "140800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185000000", "totalShareholderEquity": "-497800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "300500000", "otherNonCurrentLiabilities": "37300000", "totalNonCurrentLiabilities": "1222700000", "cashAndShortTermInvestments": "33200000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "116500000", "cashAndCashEquivalentsAtCarryingValue": "33200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "-11200000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30200000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "-5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598700000, "cost_of_revenue": 464800000, "gross_profit": 133900000, "research_and_development": null, "selling_general_admin": 91500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42400000, "depreciation_amortisation": 4900000, "ebitda": 47300000, "interest_expense": 20100000, "interest_income": null, "other_non_operating": null, "pretax_income": 45900000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 33900000, "net_income_continuing_ops": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33200000, "short_term_investments": null, "net_receivables": 272100000, "inventory": 409100000, "other_current_assets": null, "total_current_assets": 755800000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 116500000, "goodwill_and_intangibles": 182400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 269600000, "total_assets": 1025400000, "short_term_debt": null, "accounts_payable": 140800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300500000, "long_term_debt": 1185000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1222700000, "total_liabilities": 1523200000, "total_debt": 1185000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 350200000, "total_equity": -497800000, "shares_outstanding": 118700000, "operating_cash_flow": -11200000, "stock_based_compensation": -5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30200000, "free_cash_flow": -9400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42400000", "ebitda": "47300000", "netIncome": "33900000", "grossProfit": "133900000", "depreciation": "None", "totalRevenue": "598700000", "costOfRevenue": "464800000", "interestIncome": "None", "incomeBeforeTax": "45900000", "interestExpense": "20100000", "operatingIncome": "42400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-20100000", "nonInterestIncome": "None", "operatingExpenses": "91500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "91500000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "65900000", "inventory": "409100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1025400000", "longTermDebt": "1185000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "116500000", "reportedCurrency": "USD", "retainedEarnings": "350200000", "totalLiabilities": "1523200000", "otherCurrentAssets": "41400000", "totalCurrentAssets": "755800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269600000", "currentAccountsPayable": "140800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185000000", "totalShareholderEquity": "-497800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "300500000", "otherNonCurrentLiabilities": "37300000", "totalNonCurrentLiabilities": "1222700000", "cashAndShortTermInvestments": "33200000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "116500000", "cashAndCashEquivalentsAtCarryingValue": "33200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "-11200000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30200000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "-5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 537300000, "cost_of_revenue": 379000000, "gross_profit": 158300000, "ebit": 78500000, "ebitda": 83400000, "pretax_income": 58500000, "tax_provision": 14800000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64099999, "total_current_assets": 786300000, "total_assets": 1060300000, "short_term_debt": null, "long_term_debt": 1184600000, "total_debt": 1184600000, "total_liabilities": 1571000000, "total_equity": -510700000, "shares_outstanding": 119900000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": -3100000, "capital_expenditure": 4200000, "free_cash_flow": 1100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229782, "ticker_id": 547, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78500000", "ebitda": "83400000", "netIncome": "43700000", "grossProfit": "158300000", "depreciation": "None", "totalRevenue": "537300000", "costOfRevenue": "379000000", "interestIncome": "None", "incomeBeforeTax": "58500000", "interestExpense": "20000000", "operatingIncome": "80300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "43700000" }, "balance": { "goodwill": "65900000", "inventory": "435200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1060300000", "longTermDebt": "1184600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "120700000", "reportedCurrency": "USD", "retainedEarnings": "316300000", "totalLiabilities": "1571000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "786300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274000000", "currentAccountsPayable": "178600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1184600000", "totalShareholderEquity": "-510700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173400000", "totalCurrentLiabilities": "352000000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "1219000000", "cashAndShortTermInvestments": "64099999", "commonStockSharesOutstanding": "119900000", "intangibleAssetsExcludingGoodwill": "120700000", "cashAndCashEquivalentsAtCarryingValue": "64099999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-104700000", "operatingCashflow": "-3100000", "capitalExpenditures": "4200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5300000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537300000, "cost_of_revenue": 379000000, "gross_profit": 158300000, "research_and_development": null, "selling_general_admin": 78000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78500000, "depreciation_amortisation": 4900000, "ebitda": 83400000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58500000, "tax_provision": 14800000, "effective_tax_rate": null, "net_income": 43700000, "net_income_continuing_ops": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64099999, "short_term_investments": null, "net_receivables": 246000000, "inventory": 435200000, "other_current_assets": null, "total_current_assets": 786300000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 120700000, "goodwill_and_intangibles": 186600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274000000, "total_assets": 1060300000, "short_term_debt": null, "accounts_payable": 178600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352000000, "long_term_debt": 1184600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1219000000, "total_liabilities": 1571000000, "total_debt": 1184600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 316300000, "total_equity": -510700000, "shares_outstanding": 119900000, "operating_cash_flow": -3100000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5300000, "free_cash_flow": 1100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78500000", "ebitda": "83400000", "netIncome": "43700000", "grossProfit": "158300000", "depreciation": "None", "totalRevenue": "537300000", "costOfRevenue": "379000000", "interestIncome": "None", "incomeBeforeTax": "58500000", "interestExpense": "20000000", "operatingIncome": "80300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "43700000" }, "balance": { "goodwill": "65900000", "inventory": "435200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1060300000", "longTermDebt": "1184600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "120700000", "reportedCurrency": "USD", "retainedEarnings": "316300000", "totalLiabilities": "1571000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "786300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274000000", "currentAccountsPayable": "178600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1184600000", "totalShareholderEquity": "-510700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173400000", "totalCurrentLiabilities": "352000000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "1219000000", "cashAndShortTermInvestments": "64099999", "commonStockSharesOutstanding": "119900000", "intangibleAssetsExcludingGoodwill": "120700000", "cashAndCashEquivalentsAtCarryingValue": "64099999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-104700000", "operatingCashflow": "-3100000", "capitalExpenditures": "4200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5300000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 648200000, "cost_of_revenue": 460800000, "gross_profit": 187400000, "ebit": 102200000, "ebitda": 107000000, "pretax_income": 83100000, "tax_provision": 23500000, "net_income": 59600000, "net_income_to_common": 59600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 665500000, "total_assets": 941000000, "short_term_debt": 2600000, "long_term_debt": 1084300000, "total_debt": 1086900000, "total_liabilities": 1394900000, "total_equity": -453900000, "shares_outstanding": 125300000, "goodwill_and_intangibles": 190900000 }, "cash_flow": { "operating_cash_flow": 169100000, "capital_expenditure": 1000000, "free_cash_flow": 170100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229783, "ticker_id": 547, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102200000", "ebitda": "107000000", "netIncome": "59600000", "grossProfit": "187400000", "depreciation": "None", "totalRevenue": "648200000", "costOfRevenue": "460800000", "interestIncome": "None", "incomeBeforeTax": "83100000", "interestExpense": "19100000", "operatingIncome": "102200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "85200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4800000", "sellingGeneralAndAdministrative": "80900000", "netIncomeFromContinuingOperations": "59600000" }, "balance": { "goodwill": "65900000", "inventory": "330400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "941000000", "longTermDebt": "1084300000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "272600000", "totalLiabilities": "1394900000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "665500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275500000", "currentAccountsPayable": "119500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1113800000", "totalShareholderEquity": "-453900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160700000", "totalCurrentLiabilities": "282800000", "otherNonCurrentLiabilities": "27400000", "totalNonCurrentLiabilities": "1112100000", "cashAndShortTermInvestments": "89100000", "commonStockSharesOutstanding": "125300000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "89100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "85200000", "operatingCashflow": "169100000", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133900000", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 648200000, "cost_of_revenue": 460800000, "gross_profit": 187400000, "research_and_development": null, "selling_general_admin": 80900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102200000, "depreciation_amortisation": 4800000, "ebitda": 107000000, "interest_expense": 19100000, "interest_income": null, "other_non_operating": null, "pretax_income": 83100000, "tax_provision": 23500000, "effective_tax_rate": null, "net_income": 59600000, "net_income_continuing_ops": 59600000, "net_income_to_common": 59600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89100000, "short_term_investments": null, "net_receivables": 223400000, "inventory": 330400000, "other_current_assets": null, "total_current_assets": 665500000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 125000000, "goodwill_and_intangibles": 190900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 275500000, "total_assets": 941000000, "short_term_debt": 2600000, "accounts_payable": 119500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282800000, "long_term_debt": 1084300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112100000, "total_liabilities": 1394900000, "total_debt": 1086900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272600000, "total_equity": -453900000, "shares_outstanding": 125300000, "operating_cash_flow": 169100000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133900000, "free_cash_flow": 170100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102200000", "ebitda": "107000000", "netIncome": "59600000", "grossProfit": "187400000", "depreciation": "None", "totalRevenue": "648200000", "costOfRevenue": "460800000", "interestIncome": "None", "incomeBeforeTax": "83100000", "interestExpense": "19100000", "operatingIncome": "102200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "85200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4800000", "sellingGeneralAndAdministrative": "80900000", "netIncomeFromContinuingOperations": "59600000" }, "balance": { "goodwill": "65900000", "inventory": "330400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "941000000", "longTermDebt": "1084300000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "272600000", "totalLiabilities": "1394900000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "665500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275500000", "currentAccountsPayable": "119500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1113800000", "totalShareholderEquity": "-453900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160700000", "totalCurrentLiabilities": "282800000", "otherNonCurrentLiabilities": "27400000", "totalNonCurrentLiabilities": "1112100000", "cashAndShortTermInvestments": "89100000", "commonStockSharesOutstanding": "125300000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "89100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "85200000", "operatingCashflow": "169100000", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133900000", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 547500000, "cost_of_revenue": 353900000, "gross_profit": 193600000, "ebit": 44800000, "ebitda": 35600000, "pretax_income": 26400000, "tax_provision": 5400000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43700000, "total_current_assets": 739400000, "total_assets": 993700000, "short_term_debt": null, "long_term_debt": 1009000000, "total_debt": 1009000000, "total_liabilities": 1303600000, "total_equity": -309900000, "shares_outstanding": 129700000, "goodwill_and_intangibles": 195100000 }, "cash_flow": { "operating_cash_flow": 40300000, "capital_expenditure": 1800000, "free_cash_flow": 42100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229785, "ticker_id": 547, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44800000", "ebitda": "35600000", "netIncome": "21000000", "grossProfit": "193600000", "depreciation": "None", "totalRevenue": "547500000", "costOfRevenue": "353900000", "interestIncome": "None", "incomeBeforeTax": "26400000", "interestExpense": "18400000", "operatingIncome": "44800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "148800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-9200000", "sellingGeneralAndAdministrative": "144500000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "65900000", "inventory": "415600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "993700000", "longTermDebt": "1009000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "129200000", "reportedCurrency": "USD", "retainedEarnings": "213000000", "totalLiabilities": "1303600000", "otherCurrentAssets": "36200000", "totalCurrentAssets": "739400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254300000", "currentAccountsPayable": "126000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1009000000", "totalShareholderEquity": "-309900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164400000", "totalCurrentLiabilities": "290400000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "1013200000", "cashAndShortTermInvestments": "43700000", "commonStockSharesOutstanding": "129700000", "intangibleAssetsExcludingGoodwill": "129200000", "cashAndCashEquivalentsAtCarryingValue": "43700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-28600000", "operatingCashflow": "40300000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28100000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 547500000, "cost_of_revenue": 353900000, "gross_profit": 193600000, "research_and_development": null, "selling_general_admin": 144500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44800000, "depreciation_amortisation": -9200000, "ebitda": 35600000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": 26400000, "tax_provision": 5400000, "effective_tax_rate": null, "net_income": 21000000, "net_income_continuing_ops": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43700000, "short_term_investments": null, "net_receivables": 243900000, "inventory": 415600000, "other_current_assets": null, "total_current_assets": 739400000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 129200000, "goodwill_and_intangibles": 195100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 254300000, "total_assets": 993700000, "short_term_debt": null, "accounts_payable": 126000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290400000, "long_term_debt": 1009000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013200000, "total_liabilities": 1303600000, "total_debt": 1009000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213000000, "total_equity": -309900000, "shares_outstanding": 129700000, "operating_cash_flow": 40300000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28100000, "free_cash_flow": 42100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44800000", "ebitda": "35600000", "netIncome": "21000000", "grossProfit": "193600000", "depreciation": "None", "totalRevenue": "547500000", "costOfRevenue": "353900000", "interestIncome": "None", "incomeBeforeTax": "26400000", "interestExpense": "18400000", "operatingIncome": "44800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "148800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-9200000", "sellingGeneralAndAdministrative": "144500000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "65900000", "inventory": "415600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "993700000", "longTermDebt": "1009000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "129200000", "reportedCurrency": "USD", "retainedEarnings": "213000000", "totalLiabilities": "1303600000", "otherCurrentAssets": "36200000", "totalCurrentAssets": "739400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254300000", "currentAccountsPayable": "126000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1009000000", "totalShareholderEquity": "-309900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164400000", "totalCurrentLiabilities": "290400000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "1013200000", "cashAndShortTermInvestments": "43700000", "commonStockSharesOutstanding": "129700000", "intangibleAssetsExcludingGoodwill": "129200000", "cashAndCashEquivalentsAtCarryingValue": "43700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-28600000", "operatingCashflow": "40300000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28100000", "cashflowFromInvestment": "-1800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 588000000, "cost_of_revenue": 398200000, "gross_profit": 189800000, "ebit": 95100000, "ebitda": 99700000, "pretax_income": 78600000, "tax_provision": 19900000, "net_income": 58700000, "net_income_to_common": 58700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28100000, "total_current_assets": 710600000, "total_assets": 947500000, "short_term_debt": null, "long_term_debt": 953700000, "total_debt": 953700000, "total_liabilities": 1201600000, "total_equity": -254100000, "shares_outstanding": 129900000, "goodwill_and_intangibles": 199300000 }, "cash_flow": { "operating_cash_flow": 48200000, "capital_expenditure": 600000, "free_cash_flow": 48800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229786, "ticker_id": 547, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95100000", "ebitda": "99700000", "netIncome": "58700000", "grossProfit": "189800000", "depreciation": "None", "totalRevenue": "588000000", "costOfRevenue": "398200000", "interestIncome": "None", "incomeBeforeTax": "78600000", "interestExpense": "16500000", "operatingIncome": "95100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "94700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "90500000", "netIncomeFromContinuingOperations": "58700000" }, "balance": { "goodwill": "65900000", "inventory": "385300000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "947500000", "longTermDebt": "953700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "133400000", "reportedCurrency": "USD", "retainedEarnings": "192000000", "totalLiabilities": "1201600000", "otherCurrentAssets": "31200000", "totalCurrentAssets": "710600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236900000", "currentAccountsPayable": "160600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953700000", "totalShareholderEquity": "-254100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82800000", "totalCurrentLiabilities": "243400000", "otherNonCurrentLiabilities": "4100000", "totalNonCurrentLiabilities": "958200000", "cashAndShortTermInvestments": "28100000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "133400000", "cashAndCashEquivalentsAtCarryingValue": "28100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35500000", "operatingCashflow": "48200000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53100000", "cashflowFromInvestment": "-600000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 588000000, "cost_of_revenue": 398200000, "gross_profit": 189800000, "research_and_development": null, "selling_general_admin": 90500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95100000, "depreciation_amortisation": 4600000, "ebitda": 99700000, "interest_expense": 16500000, "interest_income": null, "other_non_operating": null, "pretax_income": 78600000, "tax_provision": 19900000, "effective_tax_rate": null, "net_income": 58700000, "net_income_continuing_ops": 58700000, "net_income_to_common": 58700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28100000, "short_term_investments": null, "net_receivables": 266000000, "inventory": 385300000, "other_current_assets": null, "total_current_assets": 710600000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 133400000, "goodwill_and_intangibles": 199300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236900000, "total_assets": 947500000, "short_term_debt": null, "accounts_payable": 160600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243400000, "long_term_debt": 953700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 958200000, "total_liabilities": 1201600000, "total_debt": 953700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192000000, "total_equity": -254100000, "shares_outstanding": 129900000, "operating_cash_flow": 48200000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53100000, "free_cash_flow": 48800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95100000", "ebitda": "99700000", "netIncome": "58700000", "grossProfit": "189800000", "depreciation": "None", "totalRevenue": "588000000", "costOfRevenue": "398200000", "interestIncome": "None", "incomeBeforeTax": "78600000", "interestExpense": "16500000", "operatingIncome": "95100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "94700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "90500000", "netIncomeFromContinuingOperations": "58700000" }, "balance": { "goodwill": "65900000", "inventory": "385300000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "947500000", "longTermDebt": "953700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "133400000", "reportedCurrency": "USD", "retainedEarnings": "192000000", "totalLiabilities": "1201600000", "otherCurrentAssets": "31200000", "totalCurrentAssets": "710600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236900000", "currentAccountsPayable": "160600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953700000", "totalShareholderEquity": "-254100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82800000", "totalCurrentLiabilities": "243400000", "otherNonCurrentLiabilities": "4100000", "totalNonCurrentLiabilities": "958200000", "cashAndShortTermInvestments": "28100000", "commonStockSharesOutstanding": "129900000", "intangibleAssetsExcludingGoodwill": "133400000", "cashAndCashEquivalentsAtCarryingValue": "28100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35500000", "operatingCashflow": "48200000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53100000", "cashflowFromInvestment": "-600000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 532900000, "cost_of_revenue": 333300000, "gross_profit": 199600000, "ebit": 115300000, "ebitda": 119900000, "pretax_income": 100900000, "tax_provision": 24000000, "net_income": 76900000, "net_income_to_common": 76900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49600000, "total_current_assets": 649500000, "total_assets": 885200000, "short_term_debt": null, "long_term_debt": 833400000, "total_debt": 833400000, "total_liabilities": 1031800000, "total_equity": -146600000, "shares_outstanding": 131100000, "goodwill_and_intangibles": 203500000 }, "cash_flow": { "operating_cash_flow": 3000000, "capital_expenditure": 1300000, "free_cash_flow": 4300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229787, "ticker_id": 547, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115300000", "ebitda": "119900000", "netIncome": "76900000", "grossProfit": "199600000", "depreciation": "None", "totalRevenue": "532900000", "costOfRevenue": "333300000", "interestIncome": "None", "incomeBeforeTax": "100900000", "interestExpense": "14400000", "operatingIncome": "115300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "84300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "80100000", "netIncomeFromContinuingOperations": "76900000" }, "balance": { "goodwill": "65900000", "inventory": "348900000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "885200000", "longTermDebt": "833400000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "137600000", "reportedCurrency": "USD", "retainedEarnings": "133300000", "totalLiabilities": "1031800000", "otherCurrentAssets": "30600000", "totalCurrentAssets": "649500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235700000", "currentAccountsPayable": "110900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "833400000", "totalShareholderEquity": "-146600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83000000", "totalCurrentLiabilities": "193900000", "otherNonCurrentLiabilities": "4100000", "totalNonCurrentLiabilities": "837900000", "cashAndShortTermInvestments": "49600000", "commonStockSharesOutstanding": "131100000", "intangibleAssetsExcludingGoodwill": "137600000", "cashAndCashEquivalentsAtCarryingValue": "49600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-64200000", "operatingCashflow": "3000000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-1300000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532900000, "cost_of_revenue": 333300000, "gross_profit": 199600000, "research_and_development": null, "selling_general_admin": 80100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115300000, "depreciation_amortisation": 4600000, "ebitda": 119900000, "interest_expense": 14400000, "interest_income": null, "other_non_operating": null, "pretax_income": 100900000, "tax_provision": 24000000, "effective_tax_rate": null, "net_income": 76900000, "net_income_continuing_ops": 76900000, "net_income_to_common": 76900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49600000, "short_term_investments": null, "net_receivables": 220400000, "inventory": 348900000, "other_current_assets": null, "total_current_assets": 649500000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 137600000, "goodwill_and_intangibles": 203500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 235700000, "total_assets": 885200000, "short_term_debt": null, "accounts_payable": 110900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193900000, "long_term_debt": 833400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 837900000, "total_liabilities": 1031800000, "total_debt": 833400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 133300000, "total_equity": -146600000, "shares_outstanding": 131100000, "operating_cash_flow": 3000000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23200000, "free_cash_flow": 4300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115300000", "ebitda": "119900000", "netIncome": "76900000", "grossProfit": "199600000", "depreciation": "None", "totalRevenue": "532900000", "costOfRevenue": "333300000", "interestIncome": "None", "incomeBeforeTax": "100900000", "interestExpense": "14400000", "operatingIncome": "115300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "84300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "80100000", "netIncomeFromContinuingOperations": "76900000" }, "balance": { "goodwill": "65900000", "inventory": "348900000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "885200000", "longTermDebt": "833400000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "137600000", "reportedCurrency": "USD", "retainedEarnings": "133300000", "totalLiabilities": "1031800000", "otherCurrentAssets": "30600000", "totalCurrentAssets": "649500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235700000", "currentAccountsPayable": "110900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "833400000", "totalShareholderEquity": "-146600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83000000", "totalCurrentLiabilities": "193900000", "otherNonCurrentLiabilities": "4100000", "totalNonCurrentLiabilities": "837900000", "cashAndShortTermInvestments": "49600000", "commonStockSharesOutstanding": "131100000", "intangibleAssetsExcludingGoodwill": "137600000", "cashAndCashEquivalentsAtCarryingValue": "49600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-64200000", "operatingCashflow": "3000000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23200000", "cashflowFromInvestment": "-1300000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 555800000, "cost_of_revenue": 350700000, "gross_profit": 205100000, "ebit": 112100000, "ebitda": 112100000, "pretax_income": 97600000, "tax_provision": 25900000, "net_income": 71700000, "net_income_to_common": 71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71100000, "total_current_assets": 592700000, "total_assets": 837000000, "short_term_debt": 2200000, "long_term_debt": 833100000, "total_debt": 835300000, "total_liabilities": 1042900000, "total_equity": -205900000, "shares_outstanding": 132300000, "goodwill_and_intangibles": 207700000 }, "cash_flow": { "operating_cash_flow": 40100000, "capital_expenditure": 1200000, "free_cash_flow": 41300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229788, "ticker_id": 547, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "112100000", "netIncome": "71700000", "grossProfit": "205100000", "depreciation": "None", "totalRevenue": "555800000", "costOfRevenue": "350700000", "interestIncome": "None", "incomeBeforeTax": "97600000", "interestExpense": "14500000", "operatingIncome": "112100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "88700000", "netIncomeFromContinuingOperations": "71700000" }, "balance": { "goodwill": "65900000", "inventory": "286100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "837000000", "longTermDebt": "833100000", "shortTermDebt": "2200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "141800000", "reportedCurrency": "USD", "retainedEarnings": "56400000", "totalLiabilities": "1042900000", "otherCurrentAssets": "15100000", "totalCurrentAssets": "592700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244299999", "currentAccountsPayable": "120600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839600000", "totalShareholderEquity": "-205900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "203700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "839200000", "cashAndShortTermInvestments": "71100000", "commonStockSharesOutstanding": "132300000", "intangibleAssetsExcludingGoodwill": "141800000", "cashAndCashEquivalentsAtCarryingValue": "71100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-47500000", "operatingCashflow": "40100000", "capitalExpenditures": "1200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40500000", "cashflowFromInvestment": "-1200000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 555800000, "cost_of_revenue": 350700000, "gross_profit": 205100000, "research_and_development": null, "selling_general_admin": 88700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112100000, "depreciation_amortisation": null, "ebitda": 112100000, "interest_expense": 14500000, "interest_income": null, "other_non_operating": null, "pretax_income": 97600000, "tax_provision": 25900000, "effective_tax_rate": null, "net_income": 71700000, "net_income_continuing_ops": 71700000, "net_income_to_common": 71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71100000, "short_term_investments": null, "net_receivables": 220400000, "inventory": 286100000, "other_current_assets": null, "total_current_assets": 592700000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 141800000, "goodwill_and_intangibles": 207700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244299999, "total_assets": 837000000, "short_term_debt": 2200000, "accounts_payable": 120600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203700000, "long_term_debt": 833100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839200000, "total_liabilities": 1042900000, "total_debt": 835300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56400000, "total_equity": -205900000, "shares_outstanding": 132300000, "operating_cash_flow": 40100000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40500000, "free_cash_flow": 41300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "112100000", "netIncome": "71700000", "grossProfit": "205100000", "depreciation": "None", "totalRevenue": "555800000", "costOfRevenue": "350700000", "interestIncome": "None", "incomeBeforeTax": "97600000", "interestExpense": "14500000", "operatingIncome": "112100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "88700000", "netIncomeFromContinuingOperations": "71700000" }, "balance": { "goodwill": "65900000", "inventory": "286100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "837000000", "longTermDebt": "833100000", "shortTermDebt": "2200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "141800000", "reportedCurrency": "USD", "retainedEarnings": "56400000", "totalLiabilities": "1042900000", "otherCurrentAssets": "15100000", "totalCurrentAssets": "592700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244299999", "currentAccountsPayable": "120600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839600000", "totalShareholderEquity": "-205900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "203700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "839200000", "cashAndShortTermInvestments": "71100000", "commonStockSharesOutstanding": "132300000", "intangibleAssetsExcludingGoodwill": "141800000", "cashAndCashEquivalentsAtCarryingValue": "71100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-47500000", "operatingCashflow": "40100000", "capitalExpenditures": "1200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40500000", "cashflowFromInvestment": "-1200000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 515400000, "cost_of_revenue": 325500000, "gross_profit": 189900000, "ebit": 111600000, "ebitda": 116200000, "pretax_income": 97200000, "tax_provision": 23500000, "net_income": 73700000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72600000, "total_current_assets": 554200000, "total_assets": 804100000, "short_term_debt": null, "long_term_debt": 832700000, "total_debt": 832700000, "total_liabilities": 1047300000, "total_equity": -243200000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 212000000 }, "cash_flow": { "operating_cash_flow": 69000000, "capital_expenditure": 100000, "free_cash_flow": 69100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229790, "ticker_id": 547, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111600000", "ebitda": "116200000", "netIncome": "73700000", "grossProfit": "189900000", "depreciation": "None", "totalRevenue": "515400000", "costOfRevenue": "325500000", "interestIncome": "None", "incomeBeforeTax": "97200000", "interestExpense": "14400000", "operatingIncome": "111600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "78300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "73700000" }, "balance": { "goodwill": "65900000", "inventory": "237800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "804100000", "longTermDebt": "832700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "146100000", "reportedCurrency": "USD", "retainedEarnings": "-15300000", "totalLiabilities": "1047300000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "554200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249900000", "currentAccountsPayable": "113900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839000000", "totalShareholderEquity": "-243200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "207900000", "otherNonCurrentLiabilities": "6300000", "totalNonCurrentLiabilities": "839400000", "cashAndShortTermInvestments": "72600000", "commonStockSharesOutstanding": "132100000", "intangibleAssetsExcludingGoodwill": "146100000", "cashAndCashEquivalentsAtCarryingValue": "72600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-43800000", "operatingCashflow": "69000000", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75400000", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515400000, "cost_of_revenue": 325500000, "gross_profit": 189900000, "research_and_development": null, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111600000, "depreciation_amortisation": 4600000, "ebitda": 116200000, "interest_expense": 14400000, "interest_income": null, "other_non_operating": null, "pretax_income": 97200000, "tax_provision": 23500000, "effective_tax_rate": null, "net_income": 73700000, "net_income_continuing_ops": 73700000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72600000, "short_term_investments": null, "net_receivables": 230700000, "inventory": 237800000, "other_current_assets": null, "total_current_assets": 554200000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 146100000, "goodwill_and_intangibles": 212000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 249900000, "total_assets": 804100000, "short_term_debt": null, "accounts_payable": 113900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207900000, "long_term_debt": 832700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839400000, "total_liabilities": 1047300000, "total_debt": 832700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15300000, "total_equity": -243200000, "shares_outstanding": 132100000, "operating_cash_flow": 69000000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75400000, "free_cash_flow": 69100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111600000", "ebitda": "116200000", "netIncome": "73700000", "grossProfit": "189900000", "depreciation": "None", "totalRevenue": "515400000", "costOfRevenue": "325500000", "interestIncome": "None", "incomeBeforeTax": "97200000", "interestExpense": "14400000", "operatingIncome": "111600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "78300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "73700000" }, "balance": { "goodwill": "65900000", "inventory": "237800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "804100000", "longTermDebt": "832700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "146100000", "reportedCurrency": "USD", "retainedEarnings": "-15300000", "totalLiabilities": "1047300000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "554200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249900000", "currentAccountsPayable": "113900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839000000", "totalShareholderEquity": "-243200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "207900000", "otherNonCurrentLiabilities": "6300000", "totalNonCurrentLiabilities": "839400000", "cashAndShortTermInvestments": "72600000", "commonStockSharesOutstanding": "132100000", "intangibleAssetsExcludingGoodwill": "146100000", "cashAndCashEquivalentsAtCarryingValue": "72600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-43800000", "operatingCashflow": "69000000", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75400000", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 494600000, "cost_of_revenue": 334500000, "gross_profit": 160100000, "ebit": 91000000, "ebitda": 95600000, "pretax_income": 76500000, "tax_provision": 19300000, "net_income": 57200000, "net_income_to_common": 57200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79300000, "total_current_assets": 513200000, "total_assets": 765000000, "short_term_debt": null, "long_term_debt": 832400000, "total_debt": 832400000, "total_liabilities": 1012700000, "total_equity": -247700000, "shares_outstanding": 133000000, "goodwill_and_intangibles": 216300000 }, "cash_flow": { "operating_cash_flow": 16300000, "capital_expenditure": 300000, "free_cash_flow": 16600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229791, "ticker_id": 547, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91000000", "ebitda": "95600000", "netIncome": "57200000", "grossProfit": "160100000", "depreciation": "None", "totalRevenue": "494600000", "costOfRevenue": "334500000", "interestIncome": "None", "incomeBeforeTax": "76500000", "interestExpense": "14500000", "operatingIncome": "91000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19300000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "69100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "69100000", "netIncomeFromContinuingOperations": "57200000" }, "balance": { "goodwill": "65900000", "inventory": "194100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "765000000", "longTermDebt": "832400000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "150400000", "reportedCurrency": "USD", "retainedEarnings": "-89000000", "totalLiabilities": "1012700000", "otherCurrentAssets": "10400000", "totalCurrentAssets": "513200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251800000", "currentAccountsPayable": "101900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839300000", "totalShareholderEquity": "-247700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71100000", "totalCurrentLiabilities": "173000000", "otherNonCurrentLiabilities": "6900000", "totalNonCurrentLiabilities": "839700000", "cashAndShortTermInvestments": "79300000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "150400000", "cashAndCashEquivalentsAtCarryingValue": "79300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6900000", "operatingCashflow": "16300000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494600000, "cost_of_revenue": 334500000, "gross_profit": 160100000, "research_and_development": null, "selling_general_admin": 69100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91000000, "depreciation_amortisation": 4600000, "ebitda": 95600000, "interest_expense": 14500000, "interest_income": null, "other_non_operating": null, "pretax_income": 76500000, "tax_provision": 19300000, "effective_tax_rate": null, "net_income": 57200000, "net_income_continuing_ops": 57200000, "net_income_to_common": 57200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79300000, "short_term_investments": null, "net_receivables": 229400000, "inventory": 194100000, "other_current_assets": null, "total_current_assets": 513200000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 150400000, "goodwill_and_intangibles": 216300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 251800000, "total_assets": 765000000, "short_term_debt": null, "accounts_payable": 101900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173000000, "long_term_debt": 832400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839700000, "total_liabilities": 1012700000, "total_debt": 832400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89000000, "total_equity": -247700000, "shares_outstanding": 133000000, "operating_cash_flow": 16300000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21400000, "free_cash_flow": 16600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91000000", "ebitda": "95600000", "netIncome": "57200000", "grossProfit": "160100000", "depreciation": "None", "totalRevenue": "494600000", "costOfRevenue": "334500000", "interestIncome": "None", "incomeBeforeTax": "76500000", "interestExpense": "14500000", "operatingIncome": "91000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19300000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "69100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4600000", "sellingGeneralAndAdministrative": "69100000", "netIncomeFromContinuingOperations": "57200000" }, "balance": { "goodwill": "65900000", "inventory": "194100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "765000000", "longTermDebt": "832400000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "150400000", "reportedCurrency": "USD", "retainedEarnings": "-89000000", "totalLiabilities": "1012700000", "otherCurrentAssets": "10400000", "totalCurrentAssets": "513200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251800000", "currentAccountsPayable": "101900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839300000", "totalShareholderEquity": "-247700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71100000", "totalCurrentLiabilities": "173000000", "otherNonCurrentLiabilities": "6900000", "totalNonCurrentLiabilities": "839700000", "cashAndShortTermInvestments": "79300000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "150400000", "cashAndCashEquivalentsAtCarryingValue": "79300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6900000", "operatingCashflow": "16300000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 430400000, "cost_of_revenue": 282400000, "gross_profit": 148000000, "ebit": 73000000, "ebitda": 95600000, "pretax_income": 58100000, "tax_provision": 14200000, "net_income": 43900000, "net_income_to_common": 43900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85000000, "total_current_assets": 464800000, "total_assets": 715500000, "short_term_debt": null, "long_term_debt": 832100000, "total_debt": 832100000, "total_liabilities": 1002400000, "total_equity": -286900000, "shares_outstanding": 133000000, "goodwill_and_intangibles": 220500000 }, "cash_flow": { "operating_cash_flow": 74200000, "capital_expenditure": 200000, "free_cash_flow": 74400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229792, "ticker_id": 547, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73000000", "ebitda": "95600000", "netIncome": "43900000", "grossProfit": "148000000", "depreciation": "None", "totalRevenue": "430400000", "costOfRevenue": "282400000", "interestIncome": "None", "incomeBeforeTax": "58100000", "interestExpense": "14900000", "operatingIncome": "73000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14200000", "reportedCurrency": "USD", "netInterestIncome": "-14900000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22600000", "sellingGeneralAndAdministrative": "52800000", "netIncomeFromContinuingOperations": "43900000" }, "balance": { "goodwill": "65900000", "inventory": "187600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "715500000", "longTermDebt": "832100000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "154600000", "reportedCurrency": "USD", "retainedEarnings": "-146200000", "totalLiabilities": "1002400000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "464800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250700000", "currentAccountsPayable": "91300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839500000", "totalShareholderEquity": "-286900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71200000", "totalCurrentLiabilities": "162500000", "otherNonCurrentLiabilities": "7400000", "totalNonCurrentLiabilities": "839900000", "cashAndShortTermInvestments": "85000000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "154600000", "cashAndCashEquivalentsAtCarryingValue": "85000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7300000", "operatingCashflow": "74200000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37800000", "cashflowFromInvestment": "-200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430400000, "cost_of_revenue": 282400000, "gross_profit": 148000000, "research_and_development": null, "selling_general_admin": 52800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73000000, "depreciation_amortisation": 22600000, "ebitda": 95600000, "interest_expense": 14900000, "interest_income": null, "other_non_operating": null, "pretax_income": 58100000, "tax_provision": 14200000, "effective_tax_rate": null, "net_income": 43900000, "net_income_continuing_ops": 43900000, "net_income_to_common": 43900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85000000, "short_term_investments": null, "net_receivables": 178600000, "inventory": 187600000, "other_current_assets": null, "total_current_assets": 464800000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 154600000, "goodwill_and_intangibles": 220500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250700000, "total_assets": 715500000, "short_term_debt": null, "accounts_payable": 91300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162500000, "long_term_debt": 832100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839900000, "total_liabilities": 1002400000, "total_debt": 832100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146200000, "total_equity": -286900000, "shares_outstanding": 133000000, "operating_cash_flow": 74200000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37800000, "free_cash_flow": 74400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73000000", "ebitda": "95600000", "netIncome": "43900000", "grossProfit": "148000000", "depreciation": "None", "totalRevenue": "430400000", "costOfRevenue": "282400000", "interestIncome": "None", "incomeBeforeTax": "58100000", "interestExpense": "14900000", "operatingIncome": "73000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14200000", "reportedCurrency": "USD", "netInterestIncome": "-14900000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22600000", "sellingGeneralAndAdministrative": "52800000", "netIncomeFromContinuingOperations": "43900000" }, "balance": { "goodwill": "65900000", "inventory": "187600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "715500000", "longTermDebt": "832100000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "154600000", "reportedCurrency": "USD", "retainedEarnings": "-146200000", "totalLiabilities": "1002400000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "464800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250700000", "currentAccountsPayable": "91300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839500000", "totalShareholderEquity": "-286900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71200000", "totalCurrentLiabilities": "162500000", "otherNonCurrentLiabilities": "7400000", "totalNonCurrentLiabilities": "839900000", "cashAndShortTermInvestments": "85000000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "154600000", "cashAndCashEquivalentsAtCarryingValue": "85000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7300000", "operatingCashflow": "74200000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37800000", "cashflowFromInvestment": "-200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 472600000, "cost_of_revenue": 317300000, "gross_profit": 155300000, "ebit": 78100000, "ebitda": 90600000, "pretax_income": 62000000, "tax_provision": 15900000, "net_income": 46100000, "net_income_to_common": 46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48400000, "total_current_assets": 424200000, "total_assets": 691600000, "short_term_debt": 2100000, "long_term_debt": 856800000, "total_debt": 858900000, "total_liabilities": 1015100000, "total_equity": -323500000, "shares_outstanding": 132900000, "goodwill_and_intangibles": 242700000 }, "cash_flow": { "operating_cash_flow": 84900000, "capital_expenditure": 800000, "free_cash_flow": 85700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229793, "ticker_id": 547, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78100000", "ebitda": "90600000", "netIncome": "46100000", "grossProfit": "155300000", "depreciation": "None", "totalRevenue": "472600000", "costOfRevenue": "317300000", "interestIncome": "None", "incomeBeforeTax": "62000000", "interestExpense": "16100000", "operatingIncome": "78100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-16100000", "nonInterestIncome": "None", "operatingExpenses": "77200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12500000", "sellingGeneralAndAdministrative": "65200000", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "65900000", "inventory": "194300000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "691600000", "longTermDebt": "856800000", "shortTermDebt": "2100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "176800000", "reportedCurrency": "USD", "retainedEarnings": "-190100000", "totalLiabilities": "1015100000", "otherCurrentAssets": "13300000", "totalCurrentAssets": "424200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267400000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15900000", "shortLongTermDebtTotal": "865000000", "totalShareholderEquity": "-323500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63100000", "totalCurrentLiabilities": "150200000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "864900000", "cashAndShortTermInvestments": "48400000", "commonStockSharesOutstanding": "132900000", "intangibleAssetsExcludingGoodwill": "176800000", "cashAndCashEquivalentsAtCarryingValue": "48400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "41600000", "operatingCashflow": "84900000", "capitalExpenditures": "800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61900000", "cashflowFromInvestment": "-800000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472600000, "cost_of_revenue": 317300000, "gross_profit": 155300000, "research_and_development": null, "selling_general_admin": 65200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78100000, "depreciation_amortisation": 12500000, "ebitda": 90600000, "interest_expense": 16100000, "interest_income": null, "other_non_operating": null, "pretax_income": 62000000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": 46100000, "net_income_continuing_ops": 46100000, "net_income_to_common": 46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48400000, "short_term_investments": null, "net_receivables": 168200000, "inventory": 194300000, "other_current_assets": null, "total_current_assets": 424200000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 176800000, "goodwill_and_intangibles": 242700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267400000, "total_assets": 691600000, "short_term_debt": 2100000, "accounts_payable": 85000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150200000, "long_term_debt": 856800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 864900000, "total_liabilities": 1015100000, "total_debt": 858900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -190100000, "total_equity": -323500000, "shares_outstanding": 132900000, "operating_cash_flow": 84900000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61900000, "free_cash_flow": 85700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78100000", "ebitda": "90600000", "netIncome": "46100000", "grossProfit": "155300000", "depreciation": "None", "totalRevenue": "472600000", "costOfRevenue": "317300000", "interestIncome": "None", "incomeBeforeTax": "62000000", "interestExpense": "16100000", "operatingIncome": "78100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-16100000", "nonInterestIncome": "None", "operatingExpenses": "77200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12500000", "sellingGeneralAndAdministrative": "65200000", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "65900000", "inventory": "194300000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "691600000", "longTermDebt": "856800000", "shortTermDebt": "2100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "176800000", "reportedCurrency": "USD", "retainedEarnings": "-190100000", "totalLiabilities": "1015100000", "otherCurrentAssets": "13300000", "totalCurrentAssets": "424200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267400000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15900000", "shortLongTermDebtTotal": "865000000", "totalShareholderEquity": "-323500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63100000", "totalCurrentLiabilities": "150200000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "864900000", "cashAndShortTermInvestments": "48400000", "commonStockSharesOutstanding": "132900000", "intangibleAssetsExcludingGoodwill": "176800000", "cashAndCashEquivalentsAtCarryingValue": "48400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "41600000", "operatingCashflow": "84900000", "capitalExpenditures": "800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61900000", "cashflowFromInvestment": "-800000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "income_statement": { "revenue": 445900000, "cost_of_revenue": 309900000, "gross_profit": 136000000, "ebit": 76000000, "ebitda": 81300000, "pretax_income": 58700000, "tax_provision": 14400000, "net_income": 44300000, "net_income_to_common": 44300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26100000, "total_current_assets": 450200000, "total_assets": 722400000, "short_term_debt": null, "long_term_debt": 910500000, "total_debt": 910500000, "total_liabilities": 1087100000, "total_equity": -364700000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 254700000 }, "cash_flow": { "operating_cash_flow": 110400000, "capital_expenditure": 500000, "free_cash_flow": 110900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229795, "ticker_id": 547, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:24.249225+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76000000", "ebitda": "81300000", "netIncome": "44300000", "grossProfit": "136000000", "depreciation": "None", "totalRevenue": "445900000", "costOfRevenue": "309900000", "interestIncome": "None", "incomeBeforeTax": "58700000", "interestExpense": "17300000", "operatingIncome": "76000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14400000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "60000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5300000", "sellingGeneralAndAdministrative": "55100000", "netIncomeFromContinuingOperations": "44300000" }, "balance": { "goodwill": "65900000", "inventory": "236200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "722400000", "longTermDebt": "910500000", "shortTermDebt": "None", "treasuryStock": "-143000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "188800000", "reportedCurrency": "USD", "retainedEarnings": "-236200000", "totalLiabilities": "1087100000", "otherCurrentAssets": "14100000", "totalCurrentAssets": "450200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272200000", "currentAccountsPayable": "96300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8300000", "shortLongTermDebtTotal": "918800000", "totalShareholderEquity": "-364700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71500000", "totalCurrentLiabilities": "167800000", "otherNonCurrentLiabilities": "8300000", "totalNonCurrentLiabilities": "919300000", "cashAndShortTermInvestments": "26100000", "commonStockSharesOutstanding": "133800000", "intangibleAssetsExcludingGoodwill": "188800000", "cashAndCashEquivalentsAtCarryingValue": "26100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "29300000", "operatingCashflow": "110400000", "capitalExpenditures": "500000", "changeInReceivables": "20000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109100000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 445900000, "cost_of_revenue": 309900000, "gross_profit": 136000000, "research_and_development": null, "selling_general_admin": 55100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76000000, "depreciation_amortisation": 5300000, "ebitda": 81300000, "interest_expense": 17300000, "interest_income": null, "other_non_operating": null, "pretax_income": 58700000, "tax_provision": 14400000, "effective_tax_rate": null, "net_income": 44300000, "net_income_continuing_ops": 44300000, "net_income_to_common": 44300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26100000, "short_term_investments": null, "net_receivables": 173800000, "inventory": 236200000, "other_current_assets": null, "total_current_assets": 450200000, "net_ppe": null, "goodwill": 65900000, "intangible_assets": 188800000, "goodwill_and_intangibles": 254700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 272200000, "total_assets": 722400000, "short_term_debt": null, "accounts_payable": 96300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167800000, "long_term_debt": 910500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 919300000, "total_liabilities": 1087100000, "total_debt": 910500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236200000, "total_equity": -364700000, "shares_outstanding": 133800000, "operating_cash_flow": 110400000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109100000, "free_cash_flow": 110900000, "net_change_in_cash": 800000 }, "raw_data": { "income": { "ebit": "76000000", "ebitda": "81300000", "netIncome": "44300000", "grossProfit": "136000000", "depreciation": "None", "totalRevenue": "445900000", "costOfRevenue": "309900000", "interestIncome": "None", "incomeBeforeTax": "58700000", "interestExpense": "17300000", "operatingIncome": "76000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14400000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "60000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5300000", "sellingGeneralAndAdministrative": "55100000", "netIncomeFromContinuingOperations": "44300000" }, "balance": { "goodwill": "65900000", "inventory": "236200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "722400000", "longTermDebt": "910500000", "shortTermDebt": "None", "treasuryStock": "-143000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "188800000", "reportedCurrency": "USD", "retainedEarnings": "-236200000", "totalLiabilities": "1087100000", "otherCurrentAssets": "14100000", "totalCurrentAssets": "450200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272200000", "currentAccountsPayable": "96300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8300000", "shortLongTermDebtTotal": "918800000", "totalShareholderEquity": "-364700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71500000", "totalCurrentLiabilities": "167800000", "otherNonCurrentLiabilities": "8300000", "totalNonCurrentLiabilities": "919300000", "cashAndShortTermInvestments": "26100000", "commonStockSharesOutstanding": "133800000", "intangibleAssetsExcludingGoodwill": "188800000", "cashAndCashEquivalentsAtCarryingValue": "26100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "29300000", "operatingCashflow": "110400000", "capitalExpenditures": "500000", "changeInReceivables": "20000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109100000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }