{ "ticker": { "uuid": "ed2915a8-db15-43cb-b775-26238d2528b4", "symbol": "ACCO", "name": "Acco Brands Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Business Equipment & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/ed2915a8-db15-43cb-b775-26238d2528b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed2915a8-db15-43cb-b775-26238d2528b4/" }, "ticker_metadata": { "id": 67, "uuid": "ed2915a8-db15-43cb-b775-26238d2528b4", "symbol": "ACCO", "name": "Acco Brands Corporation", "asset_type": "equity", "market_cap": 346889000, "stock_exchange_id": 3, "industry": "Business Equipment & Supplies", "sector": "Industrials", "description": "ACCO Brands Corporation designs, manufactures and markets consumer, school, technology and office products. The company is headquartered in Lake Zurich, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ed2915a8-db15-43cb-b775-26238d2528b4", "symbol": "ACCO", "name": "Acco Brands Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Business Equipment & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/ed2915a8-db15-43cb-b775-26238d2528b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed2915a8-db15-43cb-b775-26238d2528b4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.94, "quality": 0.18, "momentum": 0.32, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 3.82, "market_cap": 364810000, "pe_ratio": 4.9365, "earnings_yield": 0.2026, "ebitda_to_ev": 0.151, "shareholder_yield": 0.0743, "roe": 0.1086, "piotroski_f_score": 6, "momentum_12_1": 0.1516, "volatility_252d": 0.4616 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:49.939531+00:00", "batch_id": "" }, "size": { "price_close": 3.82, "market_cap": 364810000, "market_cap_usd": 364810000, "enterprise_value": 1164510000, "shares_outstanding": 95500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.9365, "pb_ratio": 0.5363, "ptbv_ratio": null, "ps_ratio": 0.2352, "pcf_ratio": 5.4694, "pfcf_ratio": 4.3173, "ev_ebitda": 6.6241, "ev_ebit": 11.1757, "ev_sales": 0.7508, "ev_fcf": 13.7812, "earnings_yield": 0.2026, "fcf_yield": 0.0726, "price_to_sales": 0.2352, "price_to_book": 0.5363, "price_to_cashflow": 5.4694, "ebitda_to_ev": 0.151, "sales_yield": 1.3319 }, "yield": { "dividend_yield": 0.0743, "buyback_yield": 0, "shareholder_yield": 0.0743, "debt_paydown_yield": null, "total_yield": 0.0743 }, "quality": { "gross_margin": 0.3065, "operating_margin": 0.0672, "net_margin": 0.0476, "ebitda_margin": 0.1133, "fcf_margin": 0.0545, "roe": 0.1086, "roa": 0.0324, "roic": 0.0646, "roc_greenblatt": null, "asset_turnover": 0.6797, "cash_conversion": 1.1434, "accruals_ratio": 0.0032, "sbc_to_revenue": 0.0052, "piotroski_f_score": 6, "altman_z_score": 0.7424, "earnings_stability_5y": 11.6951, "revenue_stability_5y": 0.1045, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2083, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3547, "net_debt_to_ebitda": 4.5489, "debt_to_assets": 0.4026, "interest_coverage": 2.2751, "current_ratio": 1.771, "quick_ratio": 0.9805, "net_debt": 799700000, "local_beta": 0.0016, "volatility_252d": 0.4616, "volatility_60d": 1.006, "max_drawdown_12m": -0.3021, "risk_adjusted_momentum": 0.3284 }, "growth": { "revenue_growth_1y": -0.0454, "revenue_growth_3y_cagr": -0.0784, "revenue_growth_5y_cagr": -0.0163, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.078, "fcf_growth_1y": -0.402, "book_value_growth_1y": 0.1152, "revenue_growth": -0.0454, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0359, "price_return_3m": 0.0222, "price_return_6m": 0.1133, "price_return_9m": 0.0117, "price_return_12m": 0.1103, "price_return_12m_ex1m": 0.1516, "momentum_6m": 0.1133, "momentum_12m": 0.1103, "momentum_12_1": 0.1516, "distance_from_52w_high": -0.0529, "distance_from_52w_low": 0.3572, "relative_strength": 0.0103 }, "raw_ttm": { "revenue_ttm": 1551000000, "gross_profit_ttm": 475400000, "ebit_ttm": 104200000, "ebitda_ttm": 175800000, "net_income_ttm": 73900000, "eps_diluted_ttm": 0.7738, "operating_cash_flow_ttm": 66700000, "capital_expenditure_ttm": 17800000, "fcf_ttm": 84500000, "dividends_paid_ttm": 27100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45800000, "cash_and_equivalents": 118900000, "total_current_assets": 797500000, "total_current_liabilities": 450300000, "net_ppe": null, "total_assets": 2281900000, "total_debt": 918600000, "total_equity": 680200000, "net_working_capital": 298900000, "book_value_per_share": 7.1225, "retained_earnings": -663700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -475500000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 7, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 19, "rank_ev_ebitda": 19, "rank_ev_ebit": 45, "rank_earnings_yield": 7, "rank_fcf_yield": 54, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 41, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 70, "rank_fcf_margin": 79, "rank_piotroski": 33, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 51 }, "composites": { "value_composite": 6, "quality_composite": 82, "momentum_composite": 68, "growth_composite": 95, "yield_composite": 6, "svqf_composite": 4, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 32, "overall_composite": 29, "quality_value_composite": 0.4113, "os_score": 0.71, "value_percentile": 0.94, "quality_percentile": 0.18, "momentum_percentile": 0.32, "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": 2, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 32, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3431, "ticker_id": 67, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:49.939531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.82, "market_cap": 364810000, "market_cap_usd": 364810000, "enterprise_value": 1164510000, "shares_outstanding": 95500000, "fx_rate_to_usd": null, "pe_ratio": 4.93653586, "pb_ratio": 0.53632755, "ptbv_ratio": null, "ps_ratio": 0.23520954, "pcf_ratio": 5.46941529, "pfcf_ratio": 4.31727811, "ev_ebitda": 6.62406143, "ev_ebit": 11.17571977, "ev_sales": 0.75081238, "ev_fcf": 13.78118343, "earnings_yield": 0.2025712, "fcf_yield": 0.07256271, "dividend_yield": 0.07428524, "buyback_yield": 0, "shareholder_yield": 0.07428524, "debt_paydown_yield": null, "total_yield": 0.07428524, "gross_margin": 0.30651193, "operating_margin": 0.06718246, "net_margin": 0.04764668, "ebitda_margin": 0.11334623, "fcf_margin": 0.05448098, "roe": 0.10864452, "roa": 0.03238529, "roic": 0.0646374, "roc_greenblatt": null, "asset_turnover": 0.67969674, "cash_conversion": 1.14343708, "accruals_ratio": 0.00315527, "sbc_to_revenue": 0.00522244, "debt_to_equity": 2.3547486, "net_debt_to_ebitda": 4.54891923, "debt_to_assets": 0.40255927, "interest_coverage": 2.27510917, "current_ratio": 1.77104153, "quick_ratio": 0.98045747, "net_debt": 799700000, "revenue_growth_1y": -0.04536222, "revenue_growth_3y_cagr": -0.07835951, "revenue_growth_5y_cagr": -0.01629068, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.07804086, "fcf_growth_1y": -0.4019816, "book_value_growth_1y": 0.11518287, "piotroski_f_score": 6, "altman_z_score": 0.74243444, "earnings_stability_5y": 11.695065, "revenue_stability_5y": 0.104493, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03588915, "price_return_3m": 0.02218298, "price_return_6m": 0.11331313, "price_return_9m": 0.01165254, "price_return_12m": 0.11027146, "price_return_12m_ex1m": 0.15160146, "distance_from_52w_high": -0.05288473, "distance_from_52w_low": 0.35716062, "relative_strength": 0.01030788, "local_beta": 0.0016, "volatility_252d": 0.461603, "volatility_60d": 1.005989, "max_drawdown_12m": -0.30213473, "revenue_ttm": 1551000000, "gross_profit_ttm": 475400000, "ebit_ttm": 104200000, "ebitda_ttm": 175800000, "net_income_ttm": 73900000, "eps_diluted_ttm": 0.77382199, "operating_cash_flow_ttm": 66700000, "capital_expenditure_ttm": 17800000, "fcf_ttm": 84500000, "dividends_paid_ttm": 27100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45800000, "cash_and_equivalents": 118900000, "total_current_assets": 797500000, "total_current_liabilities": 450300000, "net_ppe": null, "total_assets": 2281900000, "total_debt": 918600000, "total_equity": 680200000, "net_working_capital": 298900000, "book_value_per_share": 7.12251309, "retained_earnings": -663700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -475500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 7, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 19, "rank_ev_ebitda": 19, "rank_ev_ebit": 45, "rank_earnings_yield": 7, "rank_fcf_yield": 54, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 41, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 70, "rank_fcf_margin": 79, "rank_piotroski": 33, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 51, "value_composite": 6, "quality_composite": 82, "momentum_composite": 68, "growth_composite": 95, "yield_composite": 6, "svqf_composite": 4, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 32, "overall_composite": 29, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.82, "os": 0.71, "value": 0.94, "quality": 0.18, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.9365, "earnings_yield": 0.2026, "shareholder_yield": 0.0743, "roe": 0.1086, "momentum_12_1": 0.1516, "complete_fields": { "id": 3431, "ticker_id": 67, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:49.939531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.82, "market_cap": 364810000, "market_cap_usd": 364810000, "enterprise_value": 1164510000, "shares_outstanding": 95500000, "fx_rate_to_usd": null, "pe_ratio": 4.93653586, "pb_ratio": 0.53632755, "ptbv_ratio": null, "ps_ratio": 0.23520954, "pcf_ratio": 5.46941529, "pfcf_ratio": 4.31727811, "ev_ebitda": 6.62406143, "ev_ebit": 11.17571977, "ev_sales": 0.75081238, "ev_fcf": 13.78118343, "earnings_yield": 0.2025712, "fcf_yield": 0.07256271, "dividend_yield": 0.07428524, "buyback_yield": 0, "shareholder_yield": 0.07428524, "debt_paydown_yield": null, "total_yield": 0.07428524, "gross_margin": 0.30651193, "operating_margin": 0.06718246, "net_margin": 0.04764668, "ebitda_margin": 0.11334623, "fcf_margin": 0.05448098, "roe": 0.10864452, "roa": 0.03238529, "roic": 0.0646374, "roc_greenblatt": null, "asset_turnover": 0.67969674, "cash_conversion": 1.14343708, "accruals_ratio": 0.00315527, "sbc_to_revenue": 0.00522244, "debt_to_equity": 2.3547486, "net_debt_to_ebitda": 4.54891923, "debt_to_assets": 0.40255927, "interest_coverage": 2.27510917, "current_ratio": 1.77104153, "quick_ratio": 0.98045747, "net_debt": 799700000, "revenue_growth_1y": -0.04536222, "revenue_growth_3y_cagr": -0.07835951, "revenue_growth_5y_cagr": -0.01629068, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.07804086, "fcf_growth_1y": -0.4019816, "book_value_growth_1y": 0.11518287, "piotroski_f_score": 6, "altman_z_score": 0.74243444, "earnings_stability_5y": 11.695065, "revenue_stability_5y": 0.104493, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03588915, "price_return_3m": 0.02218298, "price_return_6m": 0.11331313, "price_return_9m": 0.01165254, "price_return_12m": 0.11027146, "price_return_12m_ex1m": 0.15160146, "distance_from_52w_high": -0.05288473, "distance_from_52w_low": 0.35716062, "relative_strength": 0.01030788, "local_beta": 0.0016, "volatility_252d": 0.461603, "volatility_60d": 1.005989, "max_drawdown_12m": -0.30213473, "revenue_ttm": 1551000000, "gross_profit_ttm": 475400000, "ebit_ttm": 104200000, "ebitda_ttm": 175800000, "net_income_ttm": 73900000, "eps_diluted_ttm": 0.77382199, "operating_cash_flow_ttm": 66700000, "capital_expenditure_ttm": 17800000, "fcf_ttm": 84500000, "dividends_paid_ttm": 27100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45800000, "cash_and_equivalents": 118900000, "total_current_assets": 797500000, "total_current_liabilities": 450300000, "net_ppe": null, "total_assets": 2281900000, "total_debt": 918600000, "total_equity": 680200000, "net_working_capital": 298900000, "book_value_per_share": 7.12251309, "retained_earnings": -663700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -475500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 7, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 19, "rank_ev_ebitda": 19, "rank_ev_ebit": 45, "rank_earnings_yield": 7, "rank_fcf_yield": 54, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 41, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 70, "rank_fcf_margin": 79, "rank_piotroski": 33, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 51, "value_composite": 6, "quality_composite": 82, "momentum_composite": 68, "growth_composite": 95, "yield_composite": 6, "svqf_composite": 4, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 32, "overall_composite": 29, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 1524700000, "cost_of_revenue": 1069800000, "gross_profit": 454900000, "ebit": 108200000, "ebitda": 181000000, "pretax_income": 49100000, "tax_provision": 7800000, "net_income": 41300000, "net_income_to_common": 41300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64400000, "total_current_assets": 750300000, "total_assets": 2253000000, "short_term_debt": 51300000, "long_term_debt": 806000000, "total_debt": 857300000, "total_liabilities": 1588400000, "total_equity": 664600000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1175400000 }, "cash_flow": { "operating_cash_flow": 68700000, "capital_expenditure": 17900000, "free_cash_flow": 86600000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209144, "ticker_id": 67, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108200000", "ebitda": "181000000", "netIncome": "41300000", "grossProfit": "454900000", "depreciation": "None", "totalRevenue": "1524700000", "costOfRevenue": "1069800000", "interestIncome": "9400000", "incomeBeforeTax": "49100000", "interestExpense": "45800000", "operatingIncome": "108200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7800000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "346700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72800000", "sellingGeneralAndAdministrative": "346700000", "netIncomeFromContinuingOperations": "41300000" }, "balance": { "goodwill": "478500000", "inventory": "289100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2253000000", "longTermDebt": "806000000", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "696900000", "reportedCurrency": "USD", "retainedEarnings": "-675300000", "totalLiabilities": "1588400000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "750300000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502700000", "currentAccountsPayable": "186700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920800000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "84000000", "otherCurrentLiabilities": "227300000", "totalCurrentLiabilities": "465300000", "otherNonCurrentLiabilities": "27300000", "totalNonCurrentLiabilities": "1123100000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "94000000", "intangibleAssetsExcludingGoodwill": "696900000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41300000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "68700000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76700000", "cashflowFromInvestment": "-9300000", "stockBasedCompensation": "11500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1524700000, "cost_of_revenue": 1069800000, "gross_profit": 454900000, "research_and_development": 22000000, "selling_general_admin": 346700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108200000, "depreciation_amortisation": 72800000, "ebitda": 181000000, "interest_expense": 45800000, "interest_income": null, "other_non_operating": null, "pretax_income": 49100000, "tax_provision": 7800000, "effective_tax_rate": null, "net_income": 41300000, "net_income_continuing_ops": 41300000, "net_income_to_common": 41300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64400000, "short_term_investments": null, "net_receivables": 359700000, "inventory": 289100000, "other_current_assets": null, "total_current_assets": 750300000, "net_ppe": null, "goodwill": 478500000, "intangible_assets": 696900000, "goodwill_and_intangibles": 1175400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1502700000, "total_assets": 2253000000, "short_term_debt": 51300000, "accounts_payable": 186700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465300000, "long_term_debt": 806000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1123100000, "total_liabilities": 1588400000, "total_debt": 857300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -675300000, "total_equity": 664600000, "shares_outstanding": 94000000, "operating_cash_flow": 68700000, "stock_based_compensation": 11500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9300000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76700000, "free_cash_flow": 86600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108200000", "ebitda": "181000000", "netIncome": "41300000", "grossProfit": "454900000", "depreciation": "None", "totalRevenue": "1524700000", "costOfRevenue": "1069800000", "interestIncome": "9400000", "incomeBeforeTax": "49100000", "interestExpense": "45800000", "operatingIncome": "108200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7800000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "346700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72800000", "sellingGeneralAndAdministrative": "346700000", "netIncomeFromContinuingOperations": "41300000" }, "balance": { "goodwill": "478500000", "inventory": "289100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2253000000", "longTermDebt": "806000000", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "696900000", "reportedCurrency": "USD", "retainedEarnings": "-675300000", "totalLiabilities": "1588400000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "750300000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502700000", "currentAccountsPayable": "186700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920800000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "84000000", "otherCurrentLiabilities": "227300000", "totalCurrentLiabilities": "465300000", "otherNonCurrentLiabilities": "27300000", "totalNonCurrentLiabilities": "1123100000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "94000000", "intangibleAssetsExcludingGoodwill": "696900000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41300000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "68700000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76700000", "cashflowFromInvestment": "-9300000", "stockBasedCompensation": "11500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 1666200000, "cost_of_revenue": 1110800000, "gross_profit": 555400000, "ebit": -34700000, "ebitda": 38400000, "pretax_income": -87300000, "tax_provision": 14300000, "net_income": -101600000, "net_income_to_common": -101600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74100000, "total_current_assets": 731500000, "total_assets": 2228400000, "short_term_debt": 72800000, "long_term_debt": 783300000, "total_debt": 856100000, "total_liabilities": 1622300000, "total_equity": 606100000, "shares_outstanding": 95600000, "goodwill_and_intangibles": 1156000000 }, "cash_flow": { "operating_cash_flow": 148200000, "capital_expenditure": 15900000, "free_cash_flow": 164100000, "dividends_paid": 28400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209149, "ticker_id": 67, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34700000", "ebitda": "38400000", "netIncome": "-101600000", "grossProfit": "555400000", "depreciation": "None", "totalRevenue": "1666200000", "costOfRevenue": "1110800000", "interestIncome": "7500000", "incomeBeforeTax": "-87300000", "interestExpense": "52600000", "operatingIncome": "-37000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-45100000", "nonInterestIncome": "None", "operatingExpenses": "592400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "272500000", "netIncomeFromContinuingOperations": "-101600000" }, "balance": { "goodwill": "446400000", "inventory": "270400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2228400000", "longTermDebt": "783300000", "shortTermDebt": "72800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "709600000", "reportedCurrency": "USD", "retainedEarnings": "-687600000", "totalLiabilities": "1622300000", "otherCurrentAssets": "38100000", "totalCurrentAssets": "731500000", "currentLongTermDebt": "51300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496900000", "currentAccountsPayable": "167300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923000000", "totalShareholderEquity": "606100000", "capitalLeaseObligations": "88400000", "otherCurrentLiabilities": "250200000", "totalCurrentLiabilities": "490300000", "otherNonCurrentLiabilities": "52700000", "totalNonCurrentLiabilities": "1132000000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "95600000", "intangibleAssetsExcludingGoodwill": "709600000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101600000", "profitLoss": "None", "dividendPayout": "28400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "38300000", "operatingCashflow": "148200000", "capitalExpenditures": "15900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122600000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1666200000, "cost_of_revenue": 1110800000, "gross_profit": 555400000, "research_and_development": 23000000, "selling_general_admin": 272500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34700000, "depreciation_amortisation": 73100000, "ebitda": 38400000, "interest_expense": 52600000, "interest_income": null, "other_non_operating": null, "pretax_income": -87300000, "tax_provision": 14300000, "effective_tax_rate": null, "net_income": -101600000, "net_income_continuing_ops": -101600000, "net_income_to_common": -101600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74100000, "short_term_investments": null, "net_receivables": 348900000, "inventory": 270400000, "other_current_assets": null, "total_current_assets": 731500000, "net_ppe": null, "goodwill": 446400000, "intangible_assets": 709600000, "goodwill_and_intangibles": 1156000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1496900000, "total_assets": 2228400000, "short_term_debt": 72800000, "accounts_payable": 167300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 490300000, "long_term_debt": 783300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1132000000, "total_liabilities": 1622300000, "total_debt": 856100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -687600000, "total_equity": 606100000, "shares_outstanding": 95600000, "operating_cash_flow": 148200000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12300000, "dividends_paid": 28400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122600000, "free_cash_flow": 164100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34700000", "ebitda": "38400000", "netIncome": "-101600000", "grossProfit": "555400000", "depreciation": "None", "totalRevenue": "1666200000", "costOfRevenue": "1110800000", "interestIncome": "7500000", "incomeBeforeTax": "-87300000", "interestExpense": "52600000", "operatingIncome": "-37000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-45100000", "nonInterestIncome": "None", "operatingExpenses": "592400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "272500000", "netIncomeFromContinuingOperations": "-101600000" }, "balance": { "goodwill": "446400000", "inventory": "270400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2228400000", "longTermDebt": "783300000", "shortTermDebt": "72800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "709600000", "reportedCurrency": "USD", "retainedEarnings": "-687600000", "totalLiabilities": "1622300000", "otherCurrentAssets": "38100000", "totalCurrentAssets": "731500000", "currentLongTermDebt": "51300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496900000", "currentAccountsPayable": "167300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923000000", "totalShareholderEquity": "606100000", "capitalLeaseObligations": "88400000", "otherCurrentLiabilities": "250200000", "totalCurrentLiabilities": "490300000", "otherNonCurrentLiabilities": "52700000", "totalNonCurrentLiabilities": "1132000000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "95600000", "intangibleAssetsExcludingGoodwill": "709600000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101600000", "profitLoss": "None", "dividendPayout": "28400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "38300000", "operatingCashflow": "148200000", "capitalExpenditures": "15900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122600000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 1832800000, "cost_of_revenue": 1234500000, "gross_profit": 598300000, "ebit": 45500000, "ebitda": 121600000, "pretax_income": -13100000, "tax_provision": 8700000, "net_income": -21800000, "net_income_to_common": -21800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66400000, "total_current_assets": 855400000, "total_assets": 2644800000, "short_term_debt": 57200000, "long_term_debt": 882200000, "total_debt": 939400000, "total_liabilities": 1857800000, "total_equity": 787000000, "shares_outstanding": 95300000, "goodwill_and_intangibles": 1405700000 }, "cash_flow": { "operating_cash_flow": 128700000, "capital_expenditure": 13800000, "free_cash_flow": 142500000, "dividends_paid": 28500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209154, "ticker_id": 67, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45500000", "ebitda": "121600000", "netIncome": "-21800000", "grossProfit": "598300000", "depreciation": "None", "totalRevenue": "1832800000", "costOfRevenue": "1234500000", "interestIncome": "8300000", "incomeBeforeTax": "-13100000", "interestExpense": "58600000", "operatingIncome": "44700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-49700000", "nonInterestIncome": "None", "operatingExpenses": "553600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "292600000", "netIncomeFromContinuingOperations": "56400000" }, "balance": { "goodwill": "590000000", "inventory": "327500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2644800000", "longTermDebt": "882200000", "shortTermDebt": "57200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "815700000", "reportedCurrency": "USD", "retainedEarnings": "-556000000", "totalLiabilities": "1857800000", "otherCurrentAssets": "30800000", "totalCurrentAssets": "855400000", "currentLongTermDebt": "36700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789400000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016200000", "totalShareholderEquity": "787000000", "capitalLeaseObligations": "97300000", "otherCurrentLiabilities": "143800000", "totalCurrentLiabilities": "542000000", "otherNonCurrentLiabilities": "73600000", "totalNonCurrentLiabilities": "1315800000", "cashAndShortTermInvestments": "66400000", "commonStockSharesOutstanding": "95300000", "intangibleAssetsExcludingGoodwill": "815700000", "cashAndCashEquivalentsAtCarryingValue": "66400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21800000", "profitLoss": "None", "dividendPayout": "28500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "85500000", "operatingCashflow": "128700000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117700000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1832800000, "cost_of_revenue": 1234500000, "gross_profit": 598300000, "research_and_development": 25800000, "selling_general_admin": 292600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45500000, "depreciation_amortisation": 76100000, "ebitda": 121600000, "interest_expense": 58600000, "interest_income": null, "other_non_operating": null, "pretax_income": -13100000, "tax_provision": 8700000, "effective_tax_rate": null, "net_income": -21800000, "net_income_continuing_ops": 56400000, "net_income_to_common": -21800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66400000, "short_term_investments": null, "net_receivables": 430700000, "inventory": 327500000, "other_current_assets": null, "total_current_assets": 855400000, "net_ppe": null, "goodwill": 590000000, "intangible_assets": 815700000, "goodwill_and_intangibles": 1405700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1789400000, "total_assets": 2644800000, "short_term_debt": 57200000, "accounts_payable": 183700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 542000000, "long_term_debt": 882200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1315800000, "total_liabilities": 1857800000, "total_debt": 939400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -556000000, "total_equity": 787000000, "shares_outstanding": 95300000, "operating_cash_flow": 128700000, "stock_based_compensation": 14800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11200000, "dividends_paid": 28500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117700000, "free_cash_flow": 142500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45500000", "ebitda": "121600000", "netIncome": "-21800000", "grossProfit": "598300000", "depreciation": "None", "totalRevenue": "1832800000", "costOfRevenue": "1234500000", "interestIncome": "8300000", "incomeBeforeTax": "-13100000", "interestExpense": "58600000", "operatingIncome": "44700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-49700000", "nonInterestIncome": "None", "operatingExpenses": "553600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "292600000", "netIncomeFromContinuingOperations": "56400000" }, "balance": { "goodwill": "590000000", "inventory": "327500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2644800000", "longTermDebt": "882200000", "shortTermDebt": "57200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "815700000", "reportedCurrency": "USD", "retainedEarnings": "-556000000", "totalLiabilities": "1857800000", "otherCurrentAssets": "30800000", "totalCurrentAssets": "855400000", "currentLongTermDebt": "36700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789400000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016200000", "totalShareholderEquity": "787000000", "capitalLeaseObligations": "97300000", "otherCurrentLiabilities": "143800000", "totalCurrentLiabilities": "542000000", "otherNonCurrentLiabilities": "73600000", "totalNonCurrentLiabilities": "1315800000", "cashAndShortTermInvestments": "66400000", "commonStockSharesOutstanding": "95300000", "intangibleAssetsExcludingGoodwill": "815700000", "cashAndCashEquivalentsAtCarryingValue": "66400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21800000", "profitLoss": "None", "dividendPayout": "28500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "85500000", "operatingCashflow": "128700000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117700000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 1947600000, "cost_of_revenue": 1395300000, "gross_profit": 552300000, "ebit": 60500000, "ebitda": 139900000, "pretax_income": 14900000, "tax_provision": 28100000, "net_income": -13200000, "net_income_to_common": -13200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62200000, "total_current_assets": 882300000, "total_assets": 2794700000, "short_term_debt": 81200000, "long_term_debt": 936500000, "total_debt": 1017700000, "total_liabilities": 1984600000, "total_equity": 810100000, "shares_outstanding": 95300000, "goodwill_and_intangibles": 1518500000 }, "cash_flow": { "operating_cash_flow": 77600000, "capital_expenditure": 16500000, "free_cash_flow": 94100000, "dividends_paid": 28600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209159, "ticker_id": 67, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60500000", "ebitda": "139900000", "netIncome": "-13200000", "grossProfit": "552300000", "depreciation": "None", "totalRevenue": "1947600000", "costOfRevenue": "1395300000", "interestIncome": "8300000", "incomeBeforeTax": "14900000", "interestExpense": "45600000", "operatingIncome": "34800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "517500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "21200000", "costofGoodsAndServicesSold": "1395300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79400000", "sellingGeneralAndAdministrative": "267900000", "netIncomeFromContinuingOperations": "-13200000" }, "balance": { "goodwill": "671500000", "inventory": "395200000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2794700000", "longTermDebt": "936500000", "shortTermDebt": "81200000", "treasuryStock": "-43400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "847000000", "reportedCurrency": "USD", "retainedEarnings": "-504400000", "totalLiabilities": "1984600000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "882300000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1912399999", "currentAccountsPayable": "239500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185100000", "shortLongTermDebtTotal": "1092900000", "totalShareholderEquity": "810100000", "capitalLeaseObligations": "96400000", "otherCurrentLiabilities": "268300000", "totalCurrentLiabilities": "589000000", "otherNonCurrentLiabilities": "84300000", "totalNonCurrentLiabilities": "1395600000", "cashAndShortTermInvestments": "62200000", "commonStockSharesOutstanding": "95300000", "intangibleAssetsExcludingGoodwill": "847000000", "cashAndCashEquivalentsAtCarryingValue": "62200000", "accumulatedDepreciationAmortizationPPE": "-404100000" }, "cashflow": { "netIncome": "-13200000", "profitLoss": "None", "dividendPayout": "28600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "23200000", "operatingCashflow": "77600000", "capitalExpenditures": "16500000", "changeInReceivables": "31600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48300000", "cashflowFromInvestment": "-9300000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1947600000, "cost_of_revenue": 1395300000, "gross_profit": 552300000, "research_and_development": 26300000, "selling_general_admin": 267900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60500000, "depreciation_amortisation": 79400000, "ebitda": 139900000, "interest_expense": 45600000, "interest_income": null, "other_non_operating": null, "pretax_income": 14900000, "tax_provision": 28100000, "effective_tax_rate": null, "net_income": -13200000, "net_income_continuing_ops": -13200000, "net_income_to_common": -13200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62200000, "short_term_investments": null, "net_receivables": 384100000, "inventory": 395200000, "other_current_assets": null, "total_current_assets": 882300000, "net_ppe": null, "goodwill": 671500000, "intangible_assets": 847000000, "goodwill_and_intangibles": 1518500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1912399999, "total_assets": 2794700000, "short_term_debt": 81200000, "accounts_payable": 239500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 589000000, "long_term_debt": 936500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1395600000, "total_liabilities": 1984600000, "total_debt": 1017700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -504400000, "total_equity": 810100000, "shares_outstanding": 95300000, "operating_cash_flow": 77600000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9300000, "dividends_paid": 28600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48300000, "free_cash_flow": 94100000, "net_change_in_cash": 20000000 }, "raw_data": { "income": { "ebit": "60500000", "ebitda": "139900000", "netIncome": "-13200000", "grossProfit": "552300000", "depreciation": "None", "totalRevenue": "1947600000", "costOfRevenue": "1395300000", "interestIncome": "8300000", "incomeBeforeTax": "14900000", "interestExpense": "45600000", "operatingIncome": "34800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-37300000", "nonInterestIncome": "None", "operatingExpenses": "517500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "21200000", "costofGoodsAndServicesSold": "1395300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79400000", "sellingGeneralAndAdministrative": "267900000", "netIncomeFromContinuingOperations": "-13200000" }, "balance": { "goodwill": "671500000", "inventory": "395200000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2794700000", "longTermDebt": "936500000", "shortTermDebt": "81200000", "treasuryStock": "-43400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "847000000", "reportedCurrency": "USD", "retainedEarnings": "-504400000", "totalLiabilities": "1984600000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "882300000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1912399999", "currentAccountsPayable": "239500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185100000", "shortLongTermDebtTotal": "1092900000", "totalShareholderEquity": "810100000", "capitalLeaseObligations": "96400000", "otherCurrentLiabilities": "268300000", "totalCurrentLiabilities": "589000000", "otherNonCurrentLiabilities": "84300000", "totalNonCurrentLiabilities": "1395600000", "cashAndShortTermInvestments": "62200000", "commonStockSharesOutstanding": "95300000", "intangibleAssetsExcludingGoodwill": "847000000", "cashAndCashEquivalentsAtCarryingValue": "62200000", "accumulatedDepreciationAmortizationPPE": "-404100000" }, "cashflow": { "netIncome": "-13200000", "profitLoss": "None", "dividendPayout": "28600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "23200000", "operatingCashflow": "77600000", "capitalExpenditures": "16500000", "changeInReceivables": "31600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48300000", "cashflowFromInvestment": "-9300000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 2025300000, "cost_of_revenue": 1410400000, "gross_profit": 614900000, "ebit": 157700000, "ebitda": 243400000, "pretax_income": 111400000, "tax_provision": 9500000, "net_income": 101900000, "net_income_to_common": 101900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41200000, "total_current_assets": 924900000, "total_assets": 3091300000, "short_term_debt": 67400000, "long_term_debt": 954100000, "total_debt": 1021500000, "total_liabilities": 2226500000, "total_equity": 864800000, "shares_outstanding": 97100000, "goodwill_and_intangibles": 1704700000 }, "cash_flow": { "operating_cash_flow": 159600000, "capital_expenditure": 21200000, "free_cash_flow": 180800000, "dividends_paid": 25800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209164, "ticker_id": 67, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157700000", "ebitda": "243400000", "netIncome": "101900000", "grossProfit": "614900000", "depreciation": "None", "totalRevenue": "2025300000", "costOfRevenue": "1410400000", "interestIncome": "1900000", "incomeBeforeTax": "111400000", "interestExpense": "46300000", "operatingIncome": "151000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-44400000", "nonInterestIncome": "None", "operatingExpenses": "463900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26600000", "otherNonOperatingIncome": "-1200000", "costofGoodsAndServicesSold": "1410400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85700000", "sellingGeneralAndAdministrative": "275200000", "netIncomeFromContinuingOperations": "101900000" }, "balance": { "goodwill": "802500000", "inventory": "428000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3091300000", "longTermDebt": "954100000", "shortTermDebt": "67400000", "treasuryStock": "-40900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "902200000", "reportedCurrency": "USD", "retainedEarnings": "-462000000", "totalLiabilities": "2226500000", "otherCurrentAssets": "39600000", "totalCurrentAssets": "924900000", "currentLongTermDebt": "43000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2166400000", "currentAccountsPayable": "308200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319800000", "shortLongTermDebtTotal": "1110500000", "totalShareholderEquity": "864800000", "capitalLeaseObligations": "113400000", "otherCurrentLiabilities": "333000000", "totalCurrentLiabilities": "708600000", "otherNonCurrentLiabilities": "107300000", "totalNonCurrentLiabilities": "1517900000", "cashAndShortTermInvestments": "41200000", "commonStockSharesOutstanding": "97100000", "intangibleAssetsExcludingGoodwill": "902200000", "cashAndCashEquivalentsAtCarryingValue": "41200000", "accumulatedDepreciationAmortizationPPE": "-441800000" }, "cashflow": { "netIncome": "101900000", "profitLoss": "None", "dividendPayout": "25800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-131800000", "operatingCashflow": "159600000", "capitalExpenditures": "21200000", "changeInReceivables": "-77600000", "changeInExchangeRate": "-2000000", "cashflowFromFinancing": "-147200000", "cashflowFromInvestment": "-5800000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2025300000, "cost_of_revenue": 1410400000, "gross_profit": 614900000, "research_and_development": 26600000, "selling_general_admin": 275200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157700000, "depreciation_amortisation": 85700000, "ebitda": 243400000, "interest_expense": 46300000, "interest_income": null, "other_non_operating": null, "pretax_income": 111400000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 101900000, "net_income_continuing_ops": 101900000, "net_income_to_common": 101900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41200000, "short_term_investments": null, "net_receivables": 416100000, "inventory": 428000000, "other_current_assets": null, "total_current_assets": 924900000, "net_ppe": null, "goodwill": 802500000, "intangible_assets": 902200000, "goodwill_and_intangibles": 1704700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2166400000, "total_assets": 3091300000, "short_term_debt": 67400000, "accounts_payable": 308200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708600000, "long_term_debt": 954100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1517900000, "total_liabilities": 2226500000, "total_debt": 1021500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -462000000, "total_equity": 864800000, "shares_outstanding": 97100000, "operating_cash_flow": 159600000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5800000, "dividends_paid": 25800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147200000, "free_cash_flow": 180800000, "net_change_in_cash": 4600000 }, "raw_data": { "income": { "ebit": "157700000", "ebitda": "243400000", "netIncome": "101900000", "grossProfit": "614900000", "depreciation": "None", "totalRevenue": "2025300000", "costOfRevenue": "1410400000", "interestIncome": "1900000", "incomeBeforeTax": "111400000", "interestExpense": "46300000", "operatingIncome": "151000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-44400000", "nonInterestIncome": "None", "operatingExpenses": "463900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26600000", "otherNonOperatingIncome": "-1200000", "costofGoodsAndServicesSold": "1410400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85700000", "sellingGeneralAndAdministrative": "275200000", "netIncomeFromContinuingOperations": "101900000" }, "balance": { "goodwill": "802500000", "inventory": "428000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3091300000", "longTermDebt": "954100000", "shortTermDebt": "67400000", "treasuryStock": "-40900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "902200000", "reportedCurrency": "USD", "retainedEarnings": "-462000000", "totalLiabilities": "2226500000", "otherCurrentAssets": "39600000", "totalCurrentAssets": "924900000", "currentLongTermDebt": "43000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2166400000", "currentAccountsPayable": "308200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319800000", "shortLongTermDebtTotal": "1110500000", "totalShareholderEquity": "864800000", "capitalLeaseObligations": "113400000", "otherCurrentLiabilities": "333000000", "totalCurrentLiabilities": "708600000", "otherNonCurrentLiabilities": "107300000", "totalNonCurrentLiabilities": "1517900000", "cashAndShortTermInvestments": "41200000", "commonStockSharesOutstanding": "97100000", "intangibleAssetsExcludingGoodwill": "902200000", "cashAndCashEquivalentsAtCarryingValue": "41200000", "accumulatedDepreciationAmortizationPPE": "-441800000" }, "cashflow": { "netIncome": "101900000", "profitLoss": "None", "dividendPayout": "25800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-131800000", "operatingCashflow": "159600000", "capitalExpenditures": "21200000", "changeInReceivables": "-77600000", "changeInExchangeRate": "-2000000", "cashflowFromFinancing": "-147200000", "cashflowFromInvestment": "-5800000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 1655200000, "cost_of_revenue": 1162800000, "gross_profit": 492400000, "ebit": 117400000, "ebitda": 188100000, "pretax_income": 78600000, "tax_provision": 16600000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 728200000, "total_assets": 3048700000, "short_term_debt": 99100000, "long_term_debt": 1054600000, "total_debt": 1153700000, "total_liabilities": 2306000000, "total_equity": 742700000, "shares_outstanding": 96100000, "goodwill_and_intangibles": 1804400000 }, "cash_flow": { "operating_cash_flow": 119200000, "capital_expenditure": 15300000, "free_cash_flow": 134500000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209169, "ticker_id": 67, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117400000", "ebitda": "188100000", "netIncome": "62000000", "grossProfit": "492400000", "depreciation": "None", "totalRevenue": "1655200000", "costOfRevenue": "1162800000", "interestIncome": "1000000", "incomeBeforeTax": "78600000", "interestExpense": "38800000", "operatingIncome": "112400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16600000", "reportedCurrency": "USD", "netInterestIncome": "-37800000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19700000", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "1162800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70700000", "sellingGeneralAndAdministrative": "237300000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "827400000", "inventory": "305100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3048700000", "longTermDebt": "1054600000", "shortTermDebt": "99100000", "treasuryStock": "-39900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "977000000", "reportedCurrency": "USD", "retainedEarnings": "-537300000", "totalLiabilities": "2306000000", "otherCurrentAssets": "30500000", "totalCurrentAssets": "728200000", "currentLongTermDebt": "76500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2320500000", "currentAccountsPayable": "180200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "241400000", "shortLongTermDebtTotal": "1230200000", "totalShareholderEquity": "742700000", "capitalLeaseObligations": "99100000", "otherCurrentLiabilities": "141100000", "totalCurrentLiabilities": "556900000", "otherNonCurrentLiabilities": "523900000", "totalNonCurrentLiabilities": "1749100000", "cashAndShortTermInvestments": "36600000", "commonStockSharesOutstanding": "96100000", "intangibleAssetsExcludingGoodwill": "977000000", "cashAndCashEquivalentsAtCarryingValue": "36600000", "accumulatedDepreciationAmortizationPPE": "-416400000" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "119200000", "capitalExpenditures": "15300000", "changeInReceivables": "101600000", "changeInExchangeRate": "-400000", "cashflowFromFinancing": "244700000", "cashflowFromInvestment": "-354700000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1655200000, "cost_of_revenue": 1162800000, "gross_profit": 492400000, "research_and_development": 19700000, "selling_general_admin": 237300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117400000, "depreciation_amortisation": 70700000, "ebitda": 188100000, "interest_expense": 38800000, "interest_income": null, "other_non_operating": null, "pretax_income": 78600000, "tax_provision": 16600000, "effective_tax_rate": null, "net_income": 62000000, "net_income_continuing_ops": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36600000, "short_term_investments": null, "net_receivables": 356000000, "inventory": 305100000, "other_current_assets": null, "total_current_assets": 728200000, "net_ppe": null, "goodwill": 827400000, "intangible_assets": 977000000, "goodwill_and_intangibles": 1804400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2320500000, "total_assets": 3048700000, "short_term_debt": 99100000, "accounts_payable": 180200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556900000, "long_term_debt": 1054600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1749100000, "total_liabilities": 2306000000, "total_debt": 1153700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -537300000, "total_equity": 742700000, "shares_outstanding": 96100000, "operating_cash_flow": 119200000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -354700000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 244700000, "free_cash_flow": 134500000, "net_change_in_cash": 8800000 }, "raw_data": { "income": { "ebit": "117400000", "ebitda": "188100000", "netIncome": "62000000", "grossProfit": "492400000", "depreciation": "None", "totalRevenue": "1655200000", "costOfRevenue": "1162800000", "interestIncome": "1000000", "incomeBeforeTax": "78600000", "interestExpense": "38800000", "operatingIncome": "112400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16600000", "reportedCurrency": "USD", "netInterestIncome": "-37800000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19700000", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "1162800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70700000", "sellingGeneralAndAdministrative": "237300000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "827400000", "inventory": "305100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3048700000", "longTermDebt": "1054600000", "shortTermDebt": "99100000", "treasuryStock": "-39900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "977000000", "reportedCurrency": "USD", "retainedEarnings": "-537300000", "totalLiabilities": "2306000000", "otherCurrentAssets": "30500000", "totalCurrentAssets": "728200000", "currentLongTermDebt": "76500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2320500000", "currentAccountsPayable": "180200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "241400000", "shortLongTermDebtTotal": "1230200000", "totalShareholderEquity": "742700000", "capitalLeaseObligations": "99100000", "otherCurrentLiabilities": "141100000", "totalCurrentLiabilities": "556900000", "otherNonCurrentLiabilities": "523900000", "totalNonCurrentLiabilities": "1749100000", "cashAndShortTermInvestments": "36600000", "commonStockSharesOutstanding": "96100000", "intangibleAssetsExcludingGoodwill": "977000000", "cashAndCashEquivalentsAtCarryingValue": "36600000", "accumulatedDepreciationAmortizationPPE": "-416400000" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "119200000", "capitalExpenditures": "15300000", "changeInReceivables": "101600000", "changeInExchangeRate": "-400000", "cashflowFromFinancing": "244700000", "cashflowFromInvestment": "-354700000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 1955700000, "cost_of_revenue": 1322200000, "gross_profit": 633500000, "ebit": 206700000, "ebitda": 277000000, "pretax_income": 163500000, "tax_provision": 56700000, "net_income": 106800000, "net_income_to_common": 106800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27800000, "total_current_assets": 806000000, "total_assets": 2788600000, "short_term_debt": 55000000, "long_term_debt": 777200000, "total_debt": 832200000, "total_liabilities": 2014900000, "total_equity": 773700000, "shares_outstanding": 101000000, "goodwill_and_intangibles": 1477200000 }, "cash_flow": { "operating_cash_flow": 203900000, "capital_expenditure": 32800000, "free_cash_flow": 236700000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209174, "ticker_id": 67, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206700000", "ebitda": "277000000", "netIncome": "106800000", "grossProfit": "633500000", "depreciation": "None", "totalRevenue": "1955700000", "costOfRevenue": "1322200000", "interestIncome": "3200000", "incomeBeforeTax": "163500000", "interestExpense": "43200000", "operatingIncome": "196200000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56700000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "437300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "1322200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70300000", "sellingGeneralAndAdministrative": "291500000", "netIncomeFromContinuingOperations": "106800000" }, "balance": { "goodwill": "718600000", "inventory": "283300000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2788600000", "longTermDebt": "777200000", "shortTermDebt": "55000000", "treasuryStock": "-38200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "758600000", "reportedCurrency": "USD", "retainedEarnings": "-574200000", "totalLiabilities": "2014900000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "806000000", "currentLongTermDebt": "33200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982600000", "currentAccountsPayable": "245700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "267100000", "shortLongTermDebtTotal": "922000000", "totalShareholderEquity": "773700000", "capitalLeaseObligations": "111600000", "otherCurrentLiabilities": "288100000", "totalCurrentLiabilities": "588800000", "otherNonCurrentLiabilities": "471400000", "totalNonCurrentLiabilities": "1426100000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "101000000", "intangibleAssetsExcludingGoodwill": "758600000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "-384600000" }, "cashflow": { "netIncome": "106800000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "71400000", "operatingCashflow": "203900000", "capitalExpenditures": "32800000", "changeInReceivables": "-14800000", "changeInExchangeRate": "-100000", "cashflowFromFinancing": "-163400000", "cashflowFromInvestment": "-79600000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1955700000, "cost_of_revenue": 1322200000, "gross_profit": 633500000, "research_and_development": 21800000, "selling_general_admin": 291500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206700000, "depreciation_amortisation": 70300000, "ebitda": 277000000, "interest_expense": 43200000, "interest_income": null, "other_non_operating": null, "pretax_income": 163500000, "tax_provision": 56700000, "effective_tax_rate": null, "net_income": 106800000, "net_income_continuing_ops": 106800000, "net_income_to_common": 106800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27800000, "short_term_investments": null, "net_receivables": 453700000, "inventory": 283300000, "other_current_assets": null, "total_current_assets": 806000000, "net_ppe": null, "goodwill": 718600000, "intangible_assets": 758600000, "goodwill_and_intangibles": 1477200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1982600000, "total_assets": 2788600000, "short_term_debt": 55000000, "accounts_payable": 245700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588800000, "long_term_debt": 777200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1426100000, "total_liabilities": 2014900000, "total_debt": 832200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -574200000, "total_equity": 773700000, "shares_outstanding": 101000000, "operating_cash_flow": 203900000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79600000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163400000, "free_cash_flow": 236700000, "net_change_in_cash": -39200000 }, "raw_data": { "income": { "ebit": "206700000", "ebitda": "277000000", "netIncome": "106800000", "grossProfit": "633500000", "depreciation": "None", "totalRevenue": "1955700000", "costOfRevenue": "1322200000", "interestIncome": "3200000", "incomeBeforeTax": "163500000", "interestExpense": "43200000", "operatingIncome": "196200000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56700000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "437300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "1322200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70300000", "sellingGeneralAndAdministrative": "291500000", "netIncomeFromContinuingOperations": "106800000" }, "balance": { "goodwill": "718600000", "inventory": "283300000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2788600000", "longTermDebt": "777200000", "shortTermDebt": "55000000", "treasuryStock": "-38200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "758600000", "reportedCurrency": "USD", "retainedEarnings": "-574200000", "totalLiabilities": "2014900000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "806000000", "currentLongTermDebt": "33200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982600000", "currentAccountsPayable": "245700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "267100000", "shortLongTermDebtTotal": "922000000", "totalShareholderEquity": "773700000", "capitalLeaseObligations": "111600000", "otherCurrentLiabilities": "288100000", "totalCurrentLiabilities": "588800000", "otherNonCurrentLiabilities": "471400000", "totalNonCurrentLiabilities": "1426100000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "101000000", "intangibleAssetsExcludingGoodwill": "758600000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "-384600000" }, "cashflow": { "netIncome": "106800000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "71400000", "operatingCashflow": "203900000", "capitalExpenditures": "32800000", "changeInReceivables": "-14800000", "changeInExchangeRate": "-100000", "cashflowFromFinancing": "-163400000", "cashflowFromInvestment": "-79600000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 1941200000, "cost_of_revenue": 1313400000, "gross_profit": 627800000, "ebit": 199100000, "ebitda": 269800000, "pretax_income": 157900000, "tax_provision": 51200000, "net_income": 106700000, "net_income_to_common": 106700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 880200000, "total_assets": 2786400000, "short_term_debt": 39500000, "long_term_debt": 843000000, "total_debt": 882500000, "total_liabilities": 1996700000, "total_equity": 789700000, "shares_outstanding": 107000000, "goodwill_and_intangibles": 1495900000 }, "cash_flow": { "operating_cash_flow": 194800000, "capital_expenditure": 34100000, "free_cash_flow": 228900000, "dividends_paid": 25100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209179, "ticker_id": 67, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199100000", "ebitda": "269800000", "netIncome": "106700000", "grossProfit": "627800000", "depreciation": "None", "totalRevenue": "1941200000", "costOfRevenue": "1313400000", "interestIncome": "4400000", "incomeBeforeTax": "157900000", "interestExpense": "41200000", "operatingIncome": "187000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51200000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "440800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "2800000", "costofGoodsAndServicesSold": "1313400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70700000", "sellingGeneralAndAdministrative": "286900000", "netIncomeFromContinuingOperations": "106700000" }, "balance": { "goodwill": "708900000", "inventory": "340600000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2786400000", "longTermDebt": "843000000", "shortTermDebt": "39500000", "treasuryStock": "-33900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "787000000", "reportedCurrency": "USD", "retainedEarnings": "-656800000", "totalLiabilities": "1996700000", "otherCurrentAssets": "44200000", "totalCurrentAssets": "880200000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1906200000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263700000", "shortLongTermDebtTotal": "882500000", "totalShareholderEquity": "789700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285100000", "totalCurrentLiabilities": "599200000", "otherNonCurrentLiabilities": "378300000", "totalNonCurrentLiabilities": "1397500000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "107000000", "intangibleAssetsExcludingGoodwill": "787000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "-355000000" }, "cashflow": { "netIncome": "106700000", "profitLoss": "None", "dividendPayout": "25100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-92900000", "operatingCashflow": "194800000", "capitalExpenditures": "34100000", "changeInReceivables": "46000000", "changeInExchangeRate": "-7200000", "cashflowFromFinancing": "-125600000", "cashflowFromInvestment": "-71900000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1941200000, "cost_of_revenue": 1313400000, "gross_profit": 627800000, "research_and_development": 23800000, "selling_general_admin": 286900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199100000, "depreciation_amortisation": 70700000, "ebitda": 269800000, "interest_expense": 41200000, "interest_income": null, "other_non_operating": null, "pretax_income": 157900000, "tax_provision": 51200000, "effective_tax_rate": null, "net_income": 106700000, "net_income_continuing_ops": 106700000, "net_income_to_common": 106700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67000000, "short_term_investments": null, "net_receivables": 428400000, "inventory": 340600000, "other_current_assets": null, "total_current_assets": 880200000, "net_ppe": null, "goodwill": 708900000, "intangible_assets": 787000000, "goodwill_and_intangibles": 1495900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1906200000, "total_assets": 2786400000, "short_term_debt": 39500000, "accounts_payable": 274600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599200000, "long_term_debt": 843000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1397500000, "total_liabilities": 1996700000, "total_debt": 882500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -656800000, "total_equity": 789700000, "shares_outstanding": 107000000, "operating_cash_flow": 194800000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71900000, "dividends_paid": 25100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125600000, "free_cash_flow": 228900000, "net_change_in_cash": -9900000 }, "raw_data": { "income": { "ebit": "199100000", "ebitda": "269800000", "netIncome": "106700000", "grossProfit": "627800000", "depreciation": "None", "totalRevenue": "1941200000", "costOfRevenue": "1313400000", "interestIncome": "4400000", "incomeBeforeTax": "157900000", "interestExpense": "41200000", "operatingIncome": "187000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51200000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "440800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "2800000", "costofGoodsAndServicesSold": "1313400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70700000", "sellingGeneralAndAdministrative": "286900000", "netIncomeFromContinuingOperations": "106700000" }, "balance": { "goodwill": "708900000", "inventory": "340600000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2786400000", "longTermDebt": "843000000", "shortTermDebt": "39500000", "treasuryStock": "-33900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "787000000", "reportedCurrency": "USD", "retainedEarnings": "-656800000", "totalLiabilities": "1996700000", "otherCurrentAssets": "44200000", "totalCurrentAssets": "880200000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1906200000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263700000", "shortLongTermDebtTotal": "882500000", "totalShareholderEquity": "789700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285100000", "totalCurrentLiabilities": "599200000", "otherNonCurrentLiabilities": "378300000", "totalNonCurrentLiabilities": "1397500000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "107000000", "intangibleAssetsExcludingGoodwill": "787000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "-355000000" }, "cashflow": { "netIncome": "106700000", "profitLoss": "None", "dividendPayout": "25100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-92900000", "operatingCashflow": "194800000", "capitalExpenditures": "34100000", "changeInReceivables": "46000000", "changeInExchangeRate": "-7200000", "cashflowFromFinancing": "-125600000", "cashflowFromInvestment": "-71900000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 343700000, "cost_of_revenue": 236900000, "gross_profit": 106800000, "ebit": -10400000, "ebitda": 6400000, "pretax_income": 14900000, "tax_provision": -4500000, "net_income": 19400000, "net_income_to_common": 19400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118900000, "total_current_assets": 797500000, "total_assets": 2281900000, "short_term_debt": 70600000, "long_term_debt": 848000000, "total_debt": 918600000, "total_liabilities": 1601700000, "total_equity": 680200000, "shares_outstanding": 95500000, "goodwill_and_intangibles": 1155700000 }, "cash_flow": { "operating_cash_flow": 3500000, "capital_expenditure": 2100000, "free_cash_flow": 5600000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209142, "ticker_id": 67, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10400000", "ebitda": "6400000", "netIncome": "19400000", "grossProfit": "106800000", "depreciation": "None", "totalRevenue": "343700000", "costOfRevenue": "236900000", "interestIncome": "1500000", "incomeBeforeTax": "14900000", "interestExpense": "10800000", "operatingIncome": "-10400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4500000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "117200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "99100000", "netIncomeFromContinuingOperations": "19400000" }, "balance": { "goodwill": "472700000", "inventory": "356000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2281900000", "longTermDebt": "848000000", "shortTermDebt": "70600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "683000000", "reportedCurrency": "USD", "retainedEarnings": "-663700000", "totalLiabilities": "1601700000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "797500000", "currentLongTermDebt": "49300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1484400000", "currentAccountsPayable": "184200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130700000", "totalShareholderEquity": "680200000", "capitalLeaseObligations": "81400000", "otherCurrentLiabilities": "195500000", "totalCurrentLiabilities": "450300000", "otherNonCurrentLiabilities": "26600000", "totalNonCurrentLiabilities": "1151400000", "cashAndShortTermInvestments": "118900000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "683000000", "cashAndCashEquivalentsAtCarryingValue": "118900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19400000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36500000", "operatingCashflow": "3500000", "capitalExpenditures": "2100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53900000", "cashflowFromInvestment": "-3200000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343700000, "cost_of_revenue": 236900000, "gross_profit": 106800000, "research_and_development": null, "selling_general_admin": 99100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10400000, "depreciation_amortisation": 16800000, "ebitda": 6400000, "interest_expense": 10800000, "interest_income": null, "other_non_operating": null, "pretax_income": 14900000, "tax_provision": -4500000, "effective_tax_rate": null, "net_income": 19400000, "net_income_continuing_ops": 19400000, "net_income_to_common": 19400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118900000, "short_term_investments": null, "net_receivables": 277600000, "inventory": 356000000, "other_current_assets": null, "total_current_assets": 797500000, "net_ppe": null, "goodwill": 472700000, "intangible_assets": 683000000, "goodwill_and_intangibles": 1155700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1484400000, "total_assets": 2281900000, "short_term_debt": 70600000, "accounts_payable": 184200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 450300000, "long_term_debt": 848000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1151400000, "total_liabilities": 1601700000, "total_debt": 918600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -663700000, "total_equity": 680200000, "shares_outstanding": 95500000, "operating_cash_flow": 3500000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3200000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53900000, "free_cash_flow": 5600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10400000", "ebitda": "6400000", "netIncome": "19400000", "grossProfit": "106800000", "depreciation": "None", "totalRevenue": "343700000", "costOfRevenue": "236900000", "interestIncome": "1500000", "incomeBeforeTax": "14900000", "interestExpense": "10800000", "operatingIncome": "-10400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4500000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "117200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "99100000", "netIncomeFromContinuingOperations": "19400000" }, "balance": { "goodwill": "472700000", "inventory": "356000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2281900000", "longTermDebt": "848000000", "shortTermDebt": "70600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "683000000", "reportedCurrency": "USD", "retainedEarnings": "-663700000", "totalLiabilities": "1601700000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "797500000", "currentLongTermDebt": "49300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1484400000", "currentAccountsPayable": "184200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130700000", "totalShareholderEquity": "680200000", "capitalLeaseObligations": "81400000", "otherCurrentLiabilities": "195500000", "totalCurrentLiabilities": "450300000", "otherNonCurrentLiabilities": "26600000", "totalNonCurrentLiabilities": "1151400000", "cashAndShortTermInvestments": "118900000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "683000000", "cashAndCashEquivalentsAtCarryingValue": "118900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19400000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36500000", "operatingCashflow": "3500000", "capitalExpenditures": "2100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53900000", "cashflowFromInvestment": "-3200000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 428800000, "cost_of_revenue": 295400000, "gross_profit": 133400000, "ebit": 49400000, "ebitda": 67600000, "pretax_income": 28200000, "tax_provision": 6900000, "net_income": 21300000, "net_income_to_common": 21300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64400000, "total_current_assets": 750300000, "total_assets": 2253000000, "short_term_debt": 51300000, "long_term_debt": 806000000, "total_debt": 857300000, "total_liabilities": 1588400000, "total_equity": 664600000, "shares_outstanding": 93800000, "goodwill_and_intangibles": 1175400000 }, "cash_flow": { "operating_cash_flow": 30600000, "capital_expenditure": 5600000, "free_cash_flow": 36200000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209143, "ticker_id": 67, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49400000", "ebitda": "67600000", "netIncome": "21300000", "grossProfit": "133400000", "depreciation": "None", "totalRevenue": "428800000", "costOfRevenue": "295400000", "interestIncome": "1500000", "incomeBeforeTax": "28200000", "interestExpense": "10600000", "operatingIncome": "49400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "21300000" }, "balance": { "goodwill": "478500000", "inventory": "289100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2253000000", "longTermDebt": "806000000", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "696900000", "reportedCurrency": "USD", "retainedEarnings": "-675300000", "totalLiabilities": "1588400000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "750300000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502700000", "currentAccountsPayable": "186700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920800000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "84000000", "otherCurrentLiabilities": "227300000", "totalCurrentLiabilities": "465300000", "otherNonCurrentLiabilities": "27300000", "totalNonCurrentLiabilities": "1123100000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "93800000", "intangibleAssetsExcludingGoodwill": "696900000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21300000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25900000", "operatingCashflow": "30600000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44400000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428800000, "cost_of_revenue": 295400000, "gross_profit": 133400000, "research_and_development": null, "selling_general_admin": 84000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49400000, "depreciation_amortisation": 18200000, "ebitda": 67600000, "interest_expense": 10600000, "interest_income": null, "other_non_operating": null, "pretax_income": 28200000, "tax_provision": 6900000, "effective_tax_rate": null, "net_income": 21300000, "net_income_continuing_ops": 21300000, "net_income_to_common": 21300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64400000, "short_term_investments": null, "net_receivables": 359700000, "inventory": 289100000, "other_current_assets": null, "total_current_assets": 750300000, "net_ppe": null, "goodwill": 478500000, "intangible_assets": 696900000, "goodwill_and_intangibles": 1175400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1502700000, "total_assets": 2253000000, "short_term_debt": 51300000, "accounts_payable": 186700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465300000, "long_term_debt": 806000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1123100000, "total_liabilities": 1588400000, "total_debt": 857300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -675300000, "total_equity": 664600000, "shares_outstanding": 93800000, "operating_cash_flow": 30600000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3400000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44400000, "free_cash_flow": 36200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49400000", "ebitda": "67600000", "netIncome": "21300000", "grossProfit": "133400000", "depreciation": "None", "totalRevenue": "428800000", "costOfRevenue": "295400000", "interestIncome": "1500000", "incomeBeforeTax": "28200000", "interestExpense": "10600000", "operatingIncome": "49400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "21300000" }, "balance": { "goodwill": "478500000", "inventory": "289100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2253000000", "longTermDebt": "806000000", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "696900000", "reportedCurrency": "USD", "retainedEarnings": "-675300000", "totalLiabilities": "1588400000", "otherCurrentAssets": "37100000", "totalCurrentAssets": "750300000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502700000", "currentAccountsPayable": "186700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920800000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "84000000", "otherCurrentLiabilities": "227300000", "totalCurrentLiabilities": "465300000", "otherNonCurrentLiabilities": "27300000", "totalNonCurrentLiabilities": "1123100000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "93800000", "intangibleAssetsExcludingGoodwill": "696900000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21300000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25900000", "operatingCashflow": "30600000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44400000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 383700000, "cost_of_revenue": 267200000, "gross_profit": 116500000, "ebit": 29100000, "ebitda": 47500000, "pretax_income": 14700000, "tax_provision": 10700000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82500000, "total_current_assets": 732500000, "total_assets": 2258500000, "short_term_debt": 58500000, "long_term_debt": 837700000, "total_debt": 896200000, "total_liabilities": 1614500000, "total_equity": 644000000, "shares_outstanding": 93300000, "goodwill_and_intangibles": 1181300000 }, "cash_flow": { "operating_cash_flow": 71500000, "capital_expenditure": 5500000, "free_cash_flow": 77000000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209145, "ticker_id": 67, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29100000", "ebitda": "47500000", "netIncome": "4000000", "grossProfit": "116500000", "depreciation": "None", "totalRevenue": "383700000", "costOfRevenue": "267200000", "interestIncome": "3000000", "incomeBeforeTax": "14700000", "interestExpense": "12500000", "operatingIncome": "29100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "87400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18400000", "sellingGeneralAndAdministrative": "87400000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "472400000", "inventory": "315300000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2258500000", "longTermDebt": "837700000", "shortTermDebt": "58500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "708900000", "reportedCurrency": "USD", "retainedEarnings": "-689200000", "totalLiabilities": "1614500000", "otherCurrentAssets": "38300000", "totalCurrentAssets": "732500000", "currentLongTermDebt": "35800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526000000", "currentAccountsPayable": "175700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "962300000", "totalShareholderEquity": "644000000", "capitalLeaseObligations": "88800000", "otherCurrentLiabilities": "202400000", "totalCurrentLiabilities": "436600000", "otherNonCurrentLiabilities": "29900000", "totalNonCurrentLiabilities": "1177900000", "cashAndShortTermInvestments": "82500000", "commonStockSharesOutstanding": "93300000", "intangibleAssetsExcludingGoodwill": "708900000", "cashAndCashEquivalentsAtCarryingValue": "82500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "71500000", "capitalExpenditures": "5500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118100000", "cashflowFromInvestment": "-5500000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383700000, "cost_of_revenue": 267200000, "gross_profit": 116500000, "research_and_development": null, "selling_general_admin": 87400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29100000, "depreciation_amortisation": 18400000, "ebitda": 47500000, "interest_expense": 12500000, "interest_income": null, "other_non_operating": null, "pretax_income": 14700000, "tax_provision": 10700000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82500000, "short_term_investments": null, "net_receivables": 296400000, "inventory": 315300000, "other_current_assets": null, "total_current_assets": 732500000, "net_ppe": null, "goodwill": 472400000, "intangible_assets": 708900000, "goodwill_and_intangibles": 1181300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1526000000, "total_assets": 2258500000, "short_term_debt": 58500000, "accounts_payable": 175700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 436600000, "long_term_debt": 837700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1177900000, "total_liabilities": 1614500000, "total_debt": 896200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -689200000, "total_equity": 644000000, "shares_outstanding": 93300000, "operating_cash_flow": 71500000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5500000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118100000, "free_cash_flow": 77000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29100000", "ebitda": "47500000", "netIncome": "4000000", "grossProfit": "116500000", "depreciation": "None", "totalRevenue": "383700000", "costOfRevenue": "267200000", "interestIncome": "3000000", "incomeBeforeTax": "14700000", "interestExpense": "12500000", "operatingIncome": "29100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "87400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18400000", "sellingGeneralAndAdministrative": "87400000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "472400000", "inventory": "315300000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2258500000", "longTermDebt": "837700000", "shortTermDebt": "58500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "708900000", "reportedCurrency": "USD", "retainedEarnings": "-689200000", "totalLiabilities": "1614500000", "otherCurrentAssets": "38300000", "totalCurrentAssets": "732500000", "currentLongTermDebt": "35800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526000000", "currentAccountsPayable": "175700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "962300000", "totalShareholderEquity": "644000000", "capitalLeaseObligations": "88800000", "otherCurrentLiabilities": "202400000", "totalCurrentLiabilities": "436600000", "otherNonCurrentLiabilities": "29900000", "totalNonCurrentLiabilities": "1177900000", "cashAndShortTermInvestments": "82500000", "commonStockSharesOutstanding": "93300000", "intangibleAssetsExcludingGoodwill": "708900000", "cashAndCashEquivalentsAtCarryingValue": "82500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "71500000", "capitalExpenditures": "5500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118100000", "cashflowFromInvestment": "-5500000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 394800000, "cost_of_revenue": 276100000, "gross_profit": 118700000, "ebit": 36100000, "ebitda": 54300000, "pretax_income": 22700000, "tax_provision": -6500000, "net_income": 29200000, "net_income_to_common": 29200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133300000, "total_current_assets": 835900000, "total_assets": 2377600000, "short_term_debt": 61600000, "long_term_debt": 944100000, "total_debt": 1005700000, "total_liabilities": 1740300000, "total_equity": 637300000, "shares_outstanding": 93100000, "goodwill_and_intangibles": 1191300000 }, "cash_flow": { "operating_cash_flow": -38900000, "capital_expenditure": 4600000, "free_cash_flow": -34300000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209146, "ticker_id": 67, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36100000", "ebitda": "54300000", "netIncome": "29200000", "grossProfit": "118700000", "depreciation": "None", "totalRevenue": "394800000", "costOfRevenue": "276100000", "interestIncome": "3000000", "incomeBeforeTax": "22700000", "interestExpense": "11900000", "operatingIncome": "36100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6500000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "82600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "82600000", "netIncomeFromContinuingOperations": "29200000" }, "balance": { "goodwill": "471800000", "inventory": "313800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2377600000", "longTermDebt": "944100000", "shortTermDebt": "61600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "719500000", "reportedCurrency": "USD", "retainedEarnings": "-686400000", "totalLiabilities": "1740300000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "835900000", "currentLongTermDebt": "38700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541700000", "currentAccountsPayable": "172300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073800000", "totalShareholderEquity": "637300000", "capitalLeaseObligations": "91000000", "otherCurrentLiabilities": "219000000", "totalCurrentLiabilities": "452900000", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "1287400000", "cashAndShortTermInvestments": "133300000", "commonStockSharesOutstanding": "93100000", "intangibleAssetsExcludingGoodwill": "719500000", "cashAndCashEquivalentsAtCarryingValue": "133300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29200000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11800000", "operatingCashflow": "-38900000", "capitalExpenditures": "4600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "11900000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394800000, "cost_of_revenue": 276100000, "gross_profit": 118700000, "research_and_development": null, "selling_general_admin": 82600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36100000, "depreciation_amortisation": 18200000, "ebitda": 54300000, "interest_expense": 11900000, "interest_income": null, "other_non_operating": null, "pretax_income": 22700000, "tax_provision": -6500000, "effective_tax_rate": null, "net_income": 29200000, "net_income_continuing_ops": 29200000, "net_income_to_common": 29200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133300000, "short_term_investments": null, "net_receivables": 348800000, "inventory": 313800000, "other_current_assets": null, "total_current_assets": 835900000, "net_ppe": null, "goodwill": 471800000, "intangible_assets": 719500000, "goodwill_and_intangibles": 1191300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1541700000, "total_assets": 2377600000, "short_term_debt": 61600000, "accounts_payable": 172300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452900000, "long_term_debt": 944100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1287400000, "total_liabilities": 1740300000, "total_debt": 1005700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -686400000, "total_equity": 637300000, "shares_outstanding": 93100000, "operating_cash_flow": -38900000, "stock_based_compensation": 500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11900000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21800000, "free_cash_flow": -34300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36100000", "ebitda": "54300000", "netIncome": "29200000", "grossProfit": "118700000", "depreciation": "None", "totalRevenue": "394800000", "costOfRevenue": "276100000", "interestIncome": "3000000", "incomeBeforeTax": "22700000", "interestExpense": "11900000", "operatingIncome": "36100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6500000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "82600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "82600000", "netIncomeFromContinuingOperations": "29200000" }, "balance": { "goodwill": "471800000", "inventory": "313800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2377600000", "longTermDebt": "944100000", "shortTermDebt": "61600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "719500000", "reportedCurrency": "USD", "retainedEarnings": "-686400000", "totalLiabilities": "1740300000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "835900000", "currentLongTermDebt": "38700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541700000", "currentAccountsPayable": "172300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073800000", "totalShareholderEquity": "637300000", "capitalLeaseObligations": "91000000", "otherCurrentLiabilities": "219000000", "totalCurrentLiabilities": "452900000", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "1287400000", "cashAndShortTermInvestments": "133300000", "commonStockSharesOutstanding": "93100000", "intangibleAssetsExcludingGoodwill": "719500000", "cashAndCashEquivalentsAtCarryingValue": "133300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29200000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11800000", "operatingCashflow": "-38900000", "capitalExpenditures": "4600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "11900000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 317400000, "cost_of_revenue": 231100000, "gross_profit": 86300000, "ebit": -6400000, "ebitda": 11600000, "pretax_income": -16500000, "tax_provision": -3300000, "net_income": -13200000, "net_income_to_common": -13200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 742700000, "total_assets": 2268600000, "short_term_debt": 56400000, "long_term_debt": 897800000, "total_debt": 954200000, "total_liabilities": 1662500000, "total_equity": 606100000, "shares_outstanding": 93300000, "goodwill_and_intangibles": 1182300000 }, "cash_flow": { "operating_cash_flow": 5500000, "capital_expenditure": 2200000, "free_cash_flow": 7700000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209147, "ticker_id": 67, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6400000", "ebitda": "11600000", "netIncome": "-13200000", "grossProfit": "86300000", "depreciation": "None", "totalRevenue": "317400000", "costOfRevenue": "231100000", "interestIncome": "1900000", "incomeBeforeTax": "-16500000", "interestExpense": "10800000", "operatingIncome": "-6400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "92700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "92700000", "netIncomeFromContinuingOperations": "-13200000" }, "balance": { "goodwill": "468700000", "inventory": "314700000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2268600000", "longTermDebt": "897800000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "713600000", "reportedCurrency": "USD", "retainedEarnings": "-708500000", "totalLiabilities": "1662500000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "742700000", "currentLongTermDebt": "33900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1525900000", "currentAccountsPayable": "173700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1023300000", "totalShareholderEquity": "606100000", "capitalLeaseObligations": "91600000", "otherCurrentLiabilities": "191300000", "totalCurrentLiabilities": "421400000", "otherNonCurrentLiabilities": "45400000", "totalNonCurrentLiabilities": "1241100000", "cashAndShortTermInvestments": "134600000", "commonStockSharesOutstanding": "93300000", "intangibleAssetsExcludingGoodwill": "713600000", "cashAndCashEquivalentsAtCarryingValue": "134600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13200000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35900000", "operatingCashflow": "5500000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317400000, "cost_of_revenue": 231100000, "gross_profit": 86300000, "research_and_development": null, "selling_general_admin": 92700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6400000, "depreciation_amortisation": 18000000, "ebitda": 11600000, "interest_expense": 10800000, "interest_income": null, "other_non_operating": null, "pretax_income": -16500000, "tax_provision": -3300000, "effective_tax_rate": null, "net_income": -13200000, "net_income_continuing_ops": -13200000, "net_income_to_common": -13200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134600000, "short_term_investments": null, "net_receivables": 246400000, "inventory": 314700000, "other_current_assets": null, "total_current_assets": 742700000, "net_ppe": null, "goodwill": 468700000, "intangible_assets": 713600000, "goodwill_and_intangibles": 1182300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1525900000, "total_assets": 2268600000, "short_term_debt": 56400000, "accounts_payable": 173700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421400000, "long_term_debt": 897800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1241100000, "total_liabilities": 1662500000, "total_debt": 954200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -708500000, "total_equity": 606100000, "shares_outstanding": 93300000, "operating_cash_flow": 5500000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12300000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64000000, "free_cash_flow": 7700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6400000", "ebitda": "11600000", "netIncome": "-13200000", "grossProfit": "86300000", "depreciation": "None", "totalRevenue": "317400000", "costOfRevenue": "231100000", "interestIncome": "1900000", "incomeBeforeTax": "-16500000", "interestExpense": "10800000", "operatingIncome": "-6400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "92700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "92700000", "netIncomeFromContinuingOperations": "-13200000" }, "balance": { "goodwill": "468700000", "inventory": "314700000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2268600000", "longTermDebt": "897800000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "713600000", "reportedCurrency": "USD", "retainedEarnings": "-708500000", "totalLiabilities": "1662500000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "742700000", "currentLongTermDebt": "33900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1525900000", "currentAccountsPayable": "173700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1023300000", "totalShareholderEquity": "606100000", "capitalLeaseObligations": "91600000", "otherCurrentLiabilities": "191300000", "totalCurrentLiabilities": "421400000", "otherNonCurrentLiabilities": "45400000", "totalNonCurrentLiabilities": "1241100000", "cashAndShortTermInvestments": "134600000", "commonStockSharesOutstanding": "93300000", "intangibleAssetsExcludingGoodwill": "713600000", "cashAndCashEquivalentsAtCarryingValue": "134600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13200000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35900000", "operatingCashflow": "5500000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 448100000, "cost_of_revenue": 292600000, "gross_profit": 155500000, "ebit": 52200000, "ebitda": 57100000, "pretax_income": 31600000, "tax_provision": 11000000, "net_income": 20600000, "net_income_to_common": 20600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74100000, "total_current_assets": 731500000, "total_assets": 2228400000, "short_term_debt": 72800000, "long_term_debt": 783300000, "total_debt": 856100000, "total_liabilities": 1622300000, "total_equity": 606100000, "shares_outstanding": 95900000, "goodwill_and_intangibles": 1156000000 }, "cash_flow": { "operating_cash_flow": 52700000, "capital_expenditure": 7300000, "free_cash_flow": 60000000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209148, "ticker_id": 67, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52200000", "ebitda": "57100000", "netIncome": "20600000", "grossProfit": "155500000", "depreciation": "None", "totalRevenue": "448100000", "costOfRevenue": "292600000", "interestIncome": "1400000", "incomeBeforeTax": "31600000", "interestExpense": "11800000", "operatingIncome": "42000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "113500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "7500000", "netIncomeFromContinuingOperations": "20600000" }, "balance": { "goodwill": "446400000", "inventory": "270400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2228400000", "longTermDebt": "783300000", "shortTermDebt": "72800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "709600000", "reportedCurrency": "USD", "retainedEarnings": "-687600000", "totalLiabilities": "1622300000", "otherCurrentAssets": "38100000", "totalCurrentAssets": "731500000", "currentLongTermDebt": "51300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496900000", "currentAccountsPayable": "167300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923000000", "totalShareholderEquity": "606100000", "capitalLeaseObligations": "88400000", "otherCurrentLiabilities": "250200000", "totalCurrentLiabilities": "490300000", "otherNonCurrentLiabilities": "52700000", "totalNonCurrentLiabilities": "1132000000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "95900000", "intangibleAssetsExcludingGoodwill": "709600000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20600000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41400000", "operatingCashflow": "52700000", "capitalExpenditures": "7300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73100000", "cashflowFromInvestment": "-3800000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448100000, "cost_of_revenue": 292600000, "gross_profit": 155500000, "research_and_development": 23000000, "selling_general_admin": 7500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52200000, "depreciation_amortisation": 4900000, "ebitda": 57100000, "interest_expense": 11800000, "interest_income": null, "other_non_operating": null, "pretax_income": 31600000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 20600000, "net_income_continuing_ops": 20600000, "net_income_to_common": 20600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74100000, "short_term_investments": null, "net_receivables": 348900000, "inventory": 270400000, "other_current_assets": null, "total_current_assets": 731500000, "net_ppe": null, "goodwill": 446400000, "intangible_assets": 709600000, "goodwill_and_intangibles": 1156000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1496900000, "total_assets": 2228400000, "short_term_debt": 72800000, "accounts_payable": 167300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 490300000, "long_term_debt": 783300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1132000000, "total_liabilities": 1622300000, "total_debt": 856100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -687600000, "total_equity": 606100000, "shares_outstanding": 95900000, "operating_cash_flow": 52700000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3800000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73100000, "free_cash_flow": 60000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52200000", "ebitda": "57100000", "netIncome": "20600000", "grossProfit": "155500000", "depreciation": "None", "totalRevenue": "448100000", "costOfRevenue": "292600000", "interestIncome": "1400000", "incomeBeforeTax": "31600000", "interestExpense": "11800000", "operatingIncome": "42000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "113500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "7500000", "netIncomeFromContinuingOperations": "20600000" }, "balance": { "goodwill": "446400000", "inventory": "270400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2228400000", "longTermDebt": "783300000", "shortTermDebt": "72800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "709600000", "reportedCurrency": "USD", "retainedEarnings": "-687600000", "totalLiabilities": "1622300000", "otherCurrentAssets": "38100000", "totalCurrentAssets": "731500000", "currentLongTermDebt": "51300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496900000", "currentAccountsPayable": "167300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923000000", "totalShareholderEquity": "606100000", "capitalLeaseObligations": "88400000", "otherCurrentLiabilities": "250200000", "totalCurrentLiabilities": "490300000", "otherNonCurrentLiabilities": "52700000", "totalNonCurrentLiabilities": "1132000000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "95900000", "intangibleAssetsExcludingGoodwill": "709600000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20600000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41400000", "operatingCashflow": "52700000", "capitalExpenditures": "7300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73100000", "cashflowFromInvestment": "-3800000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 420900000, "cost_of_revenue": 284000000, "gross_profit": 136900000, "ebit": 27500000, "ebitda": 46300000, "pretax_income": 13800000, "tax_provision": 4500000, "net_income": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102000000, "total_current_assets": 794000000, "total_assets": 2357500000, "short_term_debt": 81500000, "long_term_debt": 849800000, "total_debt": 931300000, "total_liabilities": 1742000000, "total_equity": 615500000, "shares_outstanding": 97500000, "goodwill_and_intangibles": 1199900000 }, "cash_flow": { "operating_cash_flow": 92900000, "capital_expenditure": 3700000, "free_cash_flow": 96600000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209150, "ticker_id": 67, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27500000", "ebitda": "46300000", "netIncome": "9300000", "grossProfit": "136900000", "depreciation": "None", "totalRevenue": "420900000", "costOfRevenue": "284000000", "interestIncome": "2000000", "incomeBeforeTax": "13800000", "interestExpense": "13700000", "operatingIncome": "26300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "110600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18800000", "sellingGeneralAndAdministrative": "92200000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "459000000", "inventory": "324800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2357500000", "longTermDebt": "849800000", "shortTermDebt": "81500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "740900000", "reportedCurrency": "USD", "retainedEarnings": "-700700000", "totalLiabilities": "1742000000", "otherCurrentAssets": "41500000", "totalCurrentAssets": "794000000", "currentLongTermDebt": "59200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1563500000", "currentAccountsPayable": "182400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1002600000", "totalShareholderEquity": "615500000", "capitalLeaseObligations": "93600000", "otherCurrentLiabilities": "233800000", "totalCurrentLiabilities": "497700000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "1244300000", "cashAndShortTermInvestments": "102000000", "commonStockSharesOutstanding": "97500000", "intangibleAssetsExcludingGoodwill": "740900000", "cashAndCashEquivalentsAtCarryingValue": "102000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9100000", "operatingCashflow": "92900000", "capitalExpenditures": "3700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420900000, "cost_of_revenue": 284000000, "gross_profit": 136900000, "research_and_development": null, "selling_general_admin": 92200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27500000, "depreciation_amortisation": 18800000, "ebitda": 46300000, "interest_expense": 13700000, "interest_income": null, "other_non_operating": null, "pretax_income": 13800000, "tax_provision": 4500000, "effective_tax_rate": null, "net_income": 9300000, "net_income_continuing_ops": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102000000, "short_term_investments": null, "net_receivables": 325700000, "inventory": 324800000, "other_current_assets": null, "total_current_assets": 794000000, "net_ppe": null, "goodwill": 459000000, "intangible_assets": 740900000, "goodwill_and_intangibles": 1199900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1563500000, "total_assets": 2357500000, "short_term_debt": 81500000, "accounts_payable": 182400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497700000, "long_term_debt": 849800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1244300000, "total_liabilities": 1742000000, "total_debt": 931300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -700700000, "total_equity": 615500000, "shares_outstanding": 97500000, "operating_cash_flow": 92900000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3700000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101000000, "free_cash_flow": 96600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27500000", "ebitda": "46300000", "netIncome": "9300000", "grossProfit": "136900000", "depreciation": "None", "totalRevenue": "420900000", "costOfRevenue": "284000000", "interestIncome": "2000000", "incomeBeforeTax": "13800000", "interestExpense": "13700000", "operatingIncome": "26300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "110600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18800000", "sellingGeneralAndAdministrative": "92200000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "459000000", "inventory": "324800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2357500000", "longTermDebt": "849800000", "shortTermDebt": "81500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "740900000", "reportedCurrency": "USD", "retainedEarnings": "-700700000", "totalLiabilities": "1742000000", "otherCurrentAssets": "41500000", "totalCurrentAssets": "794000000", "currentLongTermDebt": "59200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1563500000", "currentAccountsPayable": "182400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1002600000", "totalShareholderEquity": "615500000", "capitalLeaseObligations": "93600000", "otherCurrentLiabilities": "233800000", "totalCurrentLiabilities": "497700000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "1244300000", "cashAndShortTermInvestments": "102000000", "commonStockSharesOutstanding": "97500000", "intangibleAssetsExcludingGoodwill": "740900000", "cashAndCashEquivalentsAtCarryingValue": "102000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9100000", "operatingCashflow": "92900000", "capitalExpenditures": "3700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 438300000, "cost_of_revenue": 285700000, "gross_profit": 152600000, "ebit": -113600000, "ebitda": -96000000, "pretax_income": -127400000, "tax_provision": -2200000, "net_income": -125200000, "net_income_to_common": -125200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112700000, "total_current_assets": 858400000, "total_assets": 2413400000, "short_term_debt": 82600000, "long_term_debt": 917500000, "total_debt": 1000100000, "total_liabilities": 1796300000, "total_equity": 617100000, "shares_outstanding": 96800000, "goodwill_and_intangibles": 1195000000 }, "cash_flow": { "operating_cash_flow": -25600000, "capital_expenditure": 2600000, "free_cash_flow": -23000000, "dividends_paid": 7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209151, "ticker_id": 67, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-113600000", "ebitda": "-96000000", "netIncome": "-125200000", "grossProfit": "152600000", "depreciation": "None", "totalRevenue": "438300000", "costOfRevenue": "285700000", "interestIncome": "2200000", "incomeBeforeTax": "-127400000", "interestExpense": "13800000", "operatingIncome": "-111200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2200000", "reportedCurrency": "USD", "netInterestIncome": "-11600000", "nonInterestIncome": "None", "operatingExpenses": "263800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17600000", "sellingGeneralAndAdministrative": "92800000", "netIncomeFromContinuingOperations": "-125200000" }, "balance": { "goodwill": "451300000", "inventory": "330000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2413400000", "longTermDebt": "917500000", "shortTermDebt": "82600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "743700000", "reportedCurrency": "USD", "retainedEarnings": "-702700000", "totalLiabilities": "1796300000", "otherCurrentAssets": "46600000", "totalCurrentAssets": "858400000", "currentLongTermDebt": "62200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "369100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555000000", "currentAccountsPayable": "174500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075200000", "totalShareholderEquity": "617100000", "capitalLeaseObligations": "95500000", "otherCurrentLiabilities": "227200000", "totalCurrentLiabilities": "484300000", "otherNonCurrentLiabilities": "59900000", "totalNonCurrentLiabilities": "1312000000", "cashAndShortTermInvestments": "112700000", "commonStockSharesOutstanding": "96800000", "intangibleAssetsExcludingGoodwill": "743700000", "cashAndCashEquivalentsAtCarryingValue": "112700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125200000", "profitLoss": "None", "dividendPayout": "7100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "-25600000", "capitalExpenditures": "2600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18300000", "cashflowFromInvestment": "-2500000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438300000, "cost_of_revenue": 285700000, "gross_profit": 152600000, "research_and_development": null, "selling_general_admin": 92800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -113600000, "depreciation_amortisation": 17600000, "ebitda": -96000000, "interest_expense": 13800000, "interest_income": null, "other_non_operating": null, "pretax_income": -127400000, "tax_provision": -2200000, "effective_tax_rate": null, "net_income": -125200000, "net_income_continuing_ops": -125200000, "net_income_to_common": -125200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112700000, "short_term_investments": null, "net_receivables": 369100000, "inventory": 330000000, "other_current_assets": null, "total_current_assets": 858400000, "net_ppe": null, "goodwill": 451300000, "intangible_assets": 743700000, "goodwill_and_intangibles": 1195000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1555000000, "total_assets": 2413400000, "short_term_debt": 82600000, "accounts_payable": 174500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484300000, "long_term_debt": 917500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1312000000, "total_liabilities": 1796300000, "total_debt": 1000100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -702700000, "total_equity": 617100000, "shares_outstanding": 96800000, "operating_cash_flow": -25600000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2500000, "dividends_paid": 7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18300000, "free_cash_flow": -23000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-113600000", "ebitda": "-96000000", "netIncome": "-125200000", "grossProfit": "152600000", "depreciation": "None", "totalRevenue": "438300000", "costOfRevenue": "285700000", "interestIncome": "2200000", "incomeBeforeTax": "-127400000", "interestExpense": "13800000", "operatingIncome": "-111200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2200000", "reportedCurrency": "USD", "netInterestIncome": "-11600000", "nonInterestIncome": "None", "operatingExpenses": "263800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17600000", "sellingGeneralAndAdministrative": "92800000", "netIncomeFromContinuingOperations": "-125200000" }, "balance": { "goodwill": "451300000", "inventory": "330000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2413400000", "longTermDebt": "917500000", "shortTermDebt": "82600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "743700000", "reportedCurrency": "USD", "retainedEarnings": "-702700000", "totalLiabilities": "1796300000", "otherCurrentAssets": "46600000", "totalCurrentAssets": "858400000", "currentLongTermDebt": "62200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "369100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555000000", "currentAccountsPayable": "174500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075200000", "totalShareholderEquity": "617100000", "capitalLeaseObligations": "95500000", "otherCurrentLiabilities": "227200000", "totalCurrentLiabilities": "484300000", "otherNonCurrentLiabilities": "59900000", "totalNonCurrentLiabilities": "1312000000", "cashAndShortTermInvestments": "112700000", "commonStockSharesOutstanding": "96800000", "intangibleAssetsExcludingGoodwill": "743700000", "cashAndCashEquivalentsAtCarryingValue": "112700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125200000", "profitLoss": "None", "dividendPayout": "7100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "-25600000", "capitalExpenditures": "2600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18300000", "cashflowFromInvestment": "-2500000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 358900000, "cost_of_revenue": 248500000, "gross_profit": 110400000, "ebit": 8000000, "ebitda": 26000000, "pretax_income": -5300000, "tax_provision": 1000000, "net_income": -6300000, "net_income_to_common": -6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124600000, "total_current_assets": 797800000, "total_assets": 2543600000, "short_term_debt": 77900000, "long_term_debt": 897500000, "total_debt": 975400000, "total_liabilities": 1785100000, "total_equity": 758500000, "shares_outstanding": 95700000, "goodwill_and_intangibles": 1375000000 }, "cash_flow": { "operating_cash_flow": 28200000, "capital_expenditure": 2300000, "free_cash_flow": 30500000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209152, "ticker_id": 67, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8000000", "ebitda": "26000000", "netIncome": "-6300000", "grossProfit": "110400000", "depreciation": "None", "totalRevenue": "358900000", "costOfRevenue": "248500000", "interestIncome": "1900000", "incomeBeforeTax": "-5300000", "interestExpense": "13300000", "operatingIncome": "5900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "104500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "94200000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "577100000", "inventory": "348800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2543600000", "longTermDebt": "897500000", "shortTermDebt": "77900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "797900000", "reportedCurrency": "USD", "retainedEarnings": "-569700000", "totalLiabilities": "1785100000", "otherCurrentAssets": "49600000", "totalCurrentAssets": "797800000", "currentLongTermDebt": "57300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1745800000", "currentAccountsPayable": "170100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1053200000", "totalShareholderEquity": "758500000", "capitalLeaseObligations": "98400000", "otherCurrentLiabilities": "225300000", "totalCurrentLiabilities": "473300000", "otherNonCurrentLiabilities": "68400000", "totalNonCurrentLiabilities": "1311800000", "cashAndShortTermInvestments": "124600000", "commonStockSharesOutstanding": "95700000", "intangibleAssetsExcludingGoodwill": "797900000", "cashAndCashEquivalentsAtCarryingValue": "124600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6300000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-26500000", "operatingCashflow": "28200000", "capitalExpenditures": "2300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33200000", "cashflowFromInvestment": "-2300000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358900000, "cost_of_revenue": 248500000, "gross_profit": 110400000, "research_and_development": null, "selling_general_admin": 94200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8000000, "depreciation_amortisation": 18000000, "ebitda": 26000000, "interest_expense": 13300000, "interest_income": null, "other_non_operating": null, "pretax_income": -5300000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -6300000, "net_income_continuing_ops": -6300000, "net_income_to_common": -6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124600000, "short_term_investments": null, "net_receivables": 274800000, "inventory": 348800000, "other_current_assets": null, "total_current_assets": 797800000, "net_ppe": null, "goodwill": 577100000, "intangible_assets": 797900000, "goodwill_and_intangibles": 1375000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1745800000, "total_assets": 2543600000, "short_term_debt": 77900000, "accounts_payable": 170100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473300000, "long_term_debt": 897500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1311800000, "total_liabilities": 1785100000, "total_debt": 975400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -569700000, "total_equity": 758500000, "shares_outstanding": 95700000, "operating_cash_flow": 28200000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2300000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33200000, "free_cash_flow": 30500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8000000", "ebitda": "26000000", "netIncome": "-6300000", "grossProfit": "110400000", "depreciation": "None", "totalRevenue": "358900000", "costOfRevenue": "248500000", "interestIncome": "1900000", "incomeBeforeTax": "-5300000", "interestExpense": "13300000", "operatingIncome": "5900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "104500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "94200000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "577100000", "inventory": "348800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2543600000", "longTermDebt": "897500000", "shortTermDebt": "77900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "797900000", "reportedCurrency": "USD", "retainedEarnings": "-569700000", "totalLiabilities": "1785100000", "otherCurrentAssets": "49600000", "totalCurrentAssets": "797800000", "currentLongTermDebt": "57300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1745800000", "currentAccountsPayable": "170100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1053200000", "totalShareholderEquity": "758500000", "capitalLeaseObligations": "98400000", "otherCurrentLiabilities": "225300000", "totalCurrentLiabilities": "473300000", "otherNonCurrentLiabilities": "68400000", "totalNonCurrentLiabilities": "1311800000", "cashAndShortTermInvestments": "124600000", "commonStockSharesOutstanding": "95700000", "intangibleAssetsExcludingGoodwill": "797900000", "cashAndCashEquivalentsAtCarryingValue": "124600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6300000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-26500000", "operatingCashflow": "28200000", "capitalExpenditures": "2300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33200000", "cashflowFromInvestment": "-2300000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 488600000, "cost_of_revenue": 318600000, "gross_profit": 170000000, "ebit": 56300000, "ebitda": 60400000, "pretax_income": -73400000, "tax_provision": -14000000, "net_income": -59400000, "net_income_to_common": -59400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66400000, "total_current_assets": 855400000, "total_assets": 2644800000, "short_term_debt": 57200000, "long_term_debt": 882200000, "total_debt": 939400000, "total_liabilities": 1857800000, "total_equity": 787000000, "shares_outstanding": 95400000, "goodwill_and_intangibles": 1405700000 }, "cash_flow": { "operating_cash_flow": 58000000, "capital_expenditure": 4100000, "free_cash_flow": 62100000, "dividends_paid": 7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209153, "ticker_id": 67, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56300000", "ebitda": "60400000", "netIncome": "-59400000", "grossProfit": "170000000", "depreciation": "None", "totalRevenue": "488600000", "costOfRevenue": "318600000", "interestIncome": "900000", "incomeBeforeTax": "-73400000", "interestExpense": "13600000", "operatingIncome": "-52800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "222800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4100000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "-59400000" }, "balance": { "goodwill": "590000000", "inventory": "327500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2644800000", "longTermDebt": "882200000", "shortTermDebt": "57200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "815700000", "reportedCurrency": "USD", "retainedEarnings": "-556000000", "totalLiabilities": "1857800000", "otherCurrentAssets": "30800000", "totalCurrentAssets": "855400000", "currentLongTermDebt": "36700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789400000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016200000", "totalShareholderEquity": "787000000", "capitalLeaseObligations": "97300000", "otherCurrentLiabilities": "143800000", "totalCurrentLiabilities": "542000000", "otherNonCurrentLiabilities": "73600000", "totalNonCurrentLiabilities": "1315800000", "cashAndShortTermInvestments": "66400000", "commonStockSharesOutstanding": "95400000", "intangibleAssetsExcludingGoodwill": "815700000", "cashAndCashEquivalentsAtCarryingValue": "66400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59400000", "profitLoss": "None", "dividendPayout": "7100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "58000000", "capitalExpenditures": "4100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63800000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488600000, "cost_of_revenue": 318600000, "gross_profit": 170000000, "research_and_development": 25800000, "selling_general_admin": 300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56300000, "depreciation_amortisation": 4100000, "ebitda": 60400000, "interest_expense": 13600000, "interest_income": null, "other_non_operating": null, "pretax_income": -73400000, "tax_provision": -14000000, "effective_tax_rate": null, "net_income": -59400000, "net_income_continuing_ops": -59400000, "net_income_to_common": -59400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66400000, "short_term_investments": null, "net_receivables": 430700000, "inventory": 327500000, "other_current_assets": null, "total_current_assets": 855400000, "net_ppe": null, "goodwill": 590000000, "intangible_assets": 815700000, "goodwill_and_intangibles": 1405700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1789400000, "total_assets": 2644800000, "short_term_debt": 57200000, "accounts_payable": 183700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 542000000, "long_term_debt": 882200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1315800000, "total_liabilities": 1857800000, "total_debt": 939400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -556000000, "total_equity": 787000000, "shares_outstanding": 95400000, "operating_cash_flow": 58000000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3700000, "dividends_paid": 7100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63800000, "free_cash_flow": 62100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56300000", "ebitda": "60400000", "netIncome": "-59400000", "grossProfit": "170000000", "depreciation": "None", "totalRevenue": "488600000", "costOfRevenue": "318600000", "interestIncome": "900000", "incomeBeforeTax": "-73400000", "interestExpense": "13600000", "operatingIncome": "-52800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "222800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4100000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "-59400000" }, "balance": { "goodwill": "590000000", "inventory": "327500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2644800000", "longTermDebt": "882200000", "shortTermDebt": "57200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "815700000", "reportedCurrency": "USD", "retainedEarnings": "-556000000", "totalLiabilities": "1857800000", "otherCurrentAssets": "30800000", "totalCurrentAssets": "855400000", "currentLongTermDebt": "36700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789400000", "currentAccountsPayable": "183700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016200000", "totalShareholderEquity": "787000000", "capitalLeaseObligations": "97300000", "otherCurrentLiabilities": "143800000", "totalCurrentLiabilities": "542000000", "otherNonCurrentLiabilities": "73600000", "totalNonCurrentLiabilities": "1315800000", "cashAndShortTermInvestments": "66400000", "commonStockSharesOutstanding": "95400000", "intangibleAssetsExcludingGoodwill": "815700000", "cashAndCashEquivalentsAtCarryingValue": "66400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59400000", "profitLoss": "None", "dividendPayout": "7100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "58000000", "capitalExpenditures": "4100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63800000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 448000000, "cost_of_revenue": 303200000, "gross_profit": 144800000, "ebit": 37200000, "ebitda": 55900000, "pretax_income": 21600000, "tax_provision": 6700000, "net_income": 14900000, "net_income_to_common": 14900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73700000, "total_current_assets": 835000000, "total_assets": 2683700000, "short_term_debt": 89300000, "long_term_debt": 892200000, "total_debt": 981500000, "total_liabilities": 1845700000, "total_equity": 838000000, "shares_outstanding": 96700000, "goodwill_and_intangibles": 1479200000 }, "cash_flow": { "operating_cash_flow": 110000000, "capital_expenditure": 3600000, "free_cash_flow": 113600000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209155, "ticker_id": 67, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37200000", "ebitda": "55900000", "netIncome": "14900000", "grossProfit": "144800000", "depreciation": "None", "totalRevenue": "448000000", "costOfRevenue": "303200000", "interestIncome": "1600000", "incomeBeforeTax": "21600000", "interestExpense": "15600000", "operatingIncome": "32200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "112600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18700000", "sellingGeneralAndAdministrative": "98800000", "netIncomeFromContinuingOperations": "14900000" }, "balance": { "goodwill": "664800000", "inventory": "368500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2683700000", "longTermDebt": "892200000", "shortTermDebt": "89300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "814400000", "reportedCurrency": "USD", "retainedEarnings": "-488900000", "totalLiabilities": "1845700000", "otherCurrentAssets": "41100000", "totalCurrentAssets": "835000000", "currentLongTermDebt": "70100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1848700000", "currentAccountsPayable": "173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254600000", "shortLongTermDebtTotal": "1055400000", "totalShareholderEquity": "838000000", "capitalLeaseObligations": "93100000", "otherCurrentLiabilities": "112500000", "totalCurrentLiabilities": "518900000", "otherNonCurrentLiabilities": "86400000", "totalNonCurrentLiabilities": "1326800000", "cashAndShortTermInvestments": "73700000", "commonStockSharesOutstanding": "96700000", "intangibleAssetsExcludingGoodwill": "814400000", "cashAndCashEquivalentsAtCarryingValue": "73700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14900000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "25400000", "operatingCashflow": "110000000", "capitalExpenditures": "3600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115300000", "cashflowFromInvestment": "-1400000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448000000, "cost_of_revenue": 303200000, "gross_profit": 144800000, "research_and_development": null, "selling_general_admin": 98800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37200000, "depreciation_amortisation": 18700000, "ebitda": 55900000, "interest_expense": 15600000, "interest_income": null, "other_non_operating": null, "pretax_income": 21600000, "tax_provision": 6700000, "effective_tax_rate": null, "net_income": 14900000, "net_income_continuing_ops": 14900000, "net_income_to_common": 14900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73700000, "short_term_investments": null, "net_receivables": 351700000, "inventory": 368500000, "other_current_assets": null, "total_current_assets": 835000000, "net_ppe": null, "goodwill": 664800000, "intangible_assets": 814400000, "goodwill_and_intangibles": 1479200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1848700000, "total_assets": 2683700000, "short_term_debt": 89300000, "accounts_payable": 173000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518900000, "long_term_debt": 892200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1326800000, "total_liabilities": 1845700000, "total_debt": 981500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -488900000, "total_equity": 838000000, "shares_outstanding": 96700000, "operating_cash_flow": 110000000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1400000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115300000, "free_cash_flow": 113600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37200000", "ebitda": "55900000", "netIncome": "14900000", "grossProfit": "144800000", "depreciation": "None", "totalRevenue": "448000000", "costOfRevenue": "303200000", "interestIncome": "1600000", "incomeBeforeTax": "21600000", "interestExpense": "15600000", "operatingIncome": "32200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "112600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18700000", "sellingGeneralAndAdministrative": "98800000", "netIncomeFromContinuingOperations": "14900000" }, "balance": { "goodwill": "664800000", "inventory": "368500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2683700000", "longTermDebt": "892200000", "shortTermDebt": "89300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "814400000", "reportedCurrency": "USD", "retainedEarnings": "-488900000", "totalLiabilities": "1845700000", "otherCurrentAssets": "41100000", "totalCurrentAssets": "835000000", "currentLongTermDebt": "70100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1848700000", "currentAccountsPayable": "173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254600000", "shortLongTermDebtTotal": "1055400000", "totalShareholderEquity": "838000000", "capitalLeaseObligations": "93100000", "otherCurrentLiabilities": "112500000", "totalCurrentLiabilities": "518900000", "otherNonCurrentLiabilities": "86400000", "totalNonCurrentLiabilities": "1326800000", "cashAndShortTermInvestments": "73700000", "commonStockSharesOutstanding": "96700000", "intangibleAssetsExcludingGoodwill": "814400000", "cashAndCashEquivalentsAtCarryingValue": "73700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14900000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "25400000", "operatingCashflow": "110000000", "capitalExpenditures": "3600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115300000", "cashflowFromInvestment": "-1400000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "income_statement": { "revenue": 493600000, "cost_of_revenue": 329400000, "gross_profit": 164200000, "ebit": 57500000, "ebitda": 76800000, "pretax_income": 42000000, "tax_provision": 15600000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82400000, "total_current_assets": 954100000, "total_assets": 2825800000, "short_term_debt": 82200000, "long_term_debt": 1015800000, "total_debt": 1098000000, "total_liabilities": 1995400000, "total_equity": 830400000, "shares_outstanding": 96300000, "goodwill_and_intangibles": 1495200000 }, "cash_flow": { "operating_cash_flow": -16100000, "capital_expenditure": 4100000, "free_cash_flow": -12000000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209156, "ticker_id": 67, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:39:11.537970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57500000", "ebitda": "76800000", "netIncome": "26400000", "grossProfit": "164200000", "depreciation": "None", "totalRevenue": "493600000", "costOfRevenue": "329400000", "interestIncome": "2200000", "incomeBeforeTax": "42000000", "interestExpense": "15500000", "operatingIncome": "55200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "98200000", "netIncomeFromContinuingOperations": "26400000" }, "balance": { "goodwill": "662000000", "inventory": "398000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2825800000", "longTermDebt": "1015800000", "shortTermDebt": "82200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "833200000", "reportedCurrency": "USD", "retainedEarnings": "-496700000", "totalLiabilities": "1995400000", "otherCurrentAssets": "47600000", "totalCurrentAssets": "954100000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1871700000", "currentAccountsPayable": "194600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263100000", "shortLongTermDebtTotal": "1170300000", "totalShareholderEquity": "830400000", "capitalLeaseObligations": "92700000", "otherCurrentLiabilities": "257200000", "totalCurrentLiabilities": "534000000", "otherNonCurrentLiabilities": "81200000", "totalNonCurrentLiabilities": "1461400000", "cashAndShortTermInvestments": "82400000", "commonStockSharesOutstanding": "96300000", "intangibleAssetsExcludingGoodwill": "833200000", "cashAndCashEquivalentsAtCarryingValue": "82400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26400000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35100000", "operatingCashflow": "-16100000", "capitalExpenditures": "4100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26800000", "cashflowFromInvestment": "-4100000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 493600000, "cost_of_revenue": 329400000, "gross_profit": 164200000, "research_and_development": null, "selling_general_admin": 98200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57500000, "depreciation_amortisation": 19300000, "ebitda": 76800000, "interest_expense": 15500000, "interest_income": null, "other_non_operating": null, "pretax_income": 42000000, "tax_provision": 15600000, "effective_tax_rate": null, "net_income": 26400000, "net_income_continuing_ops": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82400000, "short_term_investments": null, "net_receivables": 426100000, "inventory": 398000000, "other_current_assets": null, "total_current_assets": 954100000, "net_ppe": null, "goodwill": 662000000, "intangible_assets": 833200000, "goodwill_and_intangibles": 1495200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1871700000, "total_assets": 2825800000, "short_term_debt": 82200000, "accounts_payable": 194600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534000000, "long_term_debt": 1015800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1461400000, "total_liabilities": 1995400000, "total_debt": 1098000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -496700000, "total_equity": 830400000, "shares_outstanding": 96300000, "operating_cash_flow": -16100000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4100000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26800000, "free_cash_flow": -12000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57500000", "ebitda": "76800000", "netIncome": "26400000", "grossProfit": "164200000", "depreciation": "None", "totalRevenue": "493600000", "costOfRevenue": "329400000", "interestIncome": "2200000", "incomeBeforeTax": "42000000", "interestExpense": "15500000", "operatingIncome": "55200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "98200000", "netIncomeFromContinuingOperations": "26400000" }, "balance": { "goodwill": "662000000", "inventory": "398000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2825800000", "longTermDebt": "1015800000", "shortTermDebt": "82200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "833200000", "reportedCurrency": "USD", "retainedEarnings": "-496700000", "totalLiabilities": "1995400000", "otherCurrentAssets": "47600000", "totalCurrentAssets": "954100000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1871700000", "currentAccountsPayable": "194600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263100000", "shortLongTermDebtTotal": "1170300000", "totalShareholderEquity": "830400000", "capitalLeaseObligations": "92700000", "otherCurrentLiabilities": "257200000", "totalCurrentLiabilities": "534000000", "otherNonCurrentLiabilities": "81200000", "totalNonCurrentLiabilities": "1461400000", "cashAndShortTermInvestments": "82400000", "commonStockSharesOutstanding": "96300000", "intangibleAssetsExcludingGoodwill": "833200000", "cashAndCashEquivalentsAtCarryingValue": "82400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26400000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35100000", "operatingCashflow": "-16100000", "capitalExpenditures": "4100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26800000", "cashflowFromInvestment": "-4100000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19300000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }