{ "ticker": { "uuid": "f1877d6a-2a81-4678-95d6-5508195a6830", "symbol": "MASI", "name": "Masimo Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/f1877d6a-2a81-4678-95d6-5508195a6830/", "api_url": "https://sharemaestro.com/factors/api/tickers/f1877d6a-2a81-4678-95d6-5508195a6830/" }, "ticker_metadata": { "id": 7048, "uuid": "f1877d6a-2a81-4678-95d6-5508195a6830", "symbol": "MASI", "name": "Masimo Corporation", "asset_type": "equity", "market_cap": 9362546000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Masimo Corporation develops, manufactures and markets non-invasive monitoring technologies and hospital automation solutions globally. The company is headquartered in Irvine, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f1877d6a-2a81-4678-95d6-5508195a6830", "symbol": "MASI", "name": "Masimo Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/f1877d6a-2a81-4678-95d6-5508195a6830/", "api_url": "https://sharemaestro.com/factors/api/tickers/f1877d6a-2a81-4678-95d6-5508195a6830/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.02, "quality": 0.9, "momentum": 0.25, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 178.82, "market_cap": 9405932000, "pe_ratio": 123.2756, "earnings_yield": 0.0081, "ebitda_to_ev": 0.0354, "shareholder_yield": 0, "roe": 0.0967, "piotroski_f_score": 6, "momentum_12_1": 0.0369, "volatility_252d": 0.429 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:04.303069+00:00", "batch_id": "" }, "size": { "price_close": 178.82, "market_cap": 9405932000, "market_cap_usd": 9405932000, "enterprise_value": 9741532000, "shares_outstanding": 52600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 123.2756, "pb_ratio": 11.9228, "ptbv_ratio": 14.766, "ps_ratio": 6.0352, "pcf_ratio": 40.5428, "pfcf_ratio": 36.8571, "ev_ebitda": 28.2773, "ev_ebit": 31.8143, "ev_sales": 6.2506, "ev_fcf": 38.1721, "earnings_yield": 0.0081, "fcf_yield": 0.0262, "price_to_sales": 6.0352, "price_to_book": 11.9228, "price_to_cashflow": 40.5428, "ebitda_to_ev": 0.0354, "sales_yield": 0.16 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6173, "operating_margin": 0.1965, "net_margin": 0.049, "ebitda_margin": 0.221, "fcf_margin": 0.1637, "roe": 0.0967, "roa": 0.0464, "roic": 0.2142, "roc_greenblatt": null, "asset_turnover": 0.9487, "cash_conversion": 3.3447, "accruals_ratio": -0.0948, "sbc_to_revenue": 0.0228, "piotroski_f_score": 6, "altman_z_score": 9.7622, "earnings_stability_5y": 2.8048, "revenue_stability_5y": 0.3081, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5856, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0823, "net_debt_to_ebitda": 0.9742, "debt_to_assets": 0.2801, "interest_coverage": 10.0065, "current_ratio": 2.6752, "quick_ratio": 1.4459, "net_debt": 335600000, "local_beta": -0.0012, "volatility_252d": 0.429, "volatility_60d": 1.003, "max_drawdown_12m": -0.2426, "risk_adjusted_momentum": 0.0859 }, "growth": { "revenue_growth_1y": -0.1442, "revenue_growth_3y_cagr": -0.0914, "revenue_growth_5y_cagr": 0.0595, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1282, "book_value_growth_1y": -0.3258, "revenue_growth": -0.1442, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0029, "price_return_3m": 0.0194, "price_return_6m": 0.2621, "price_return_9m": 0.2149, "price_return_12m": 0.0398, "price_return_12m_ex1m": 0.0369, "momentum_6m": 0.2621, "momentum_12m": 0.0398, "momentum_12_1": 0.0369, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4036, "relative_strength": -0.1181 }, "raw_ttm": { "revenue_ttm": 1558500000, "gross_profit_ttm": 962000000, "ebit_ttm": 306200000, "ebitda_ttm": 344500000, "net_income_ttm": 76300000, "eps_diluted_ttm": 1.4506, "operating_cash_flow_ttm": 232000000, "capital_expenditure_ttm": 23200000, "fcf_ttm": 255200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30600000, "cash_and_equivalents": 124600000, "total_current_assets": 870500000, "total_current_liabilities": 325400000, "net_ppe": null, "total_assets": 1642700000, "total_debt": 460200000, "total_equity": 788900000, "net_working_capital": 435000000, "book_value_per_share": 14.9981, "retained_earnings": 1396500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 637000000, "tangible_book_per_share": 12.1103 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 95, "rank_pb": 92, "rank_ptbv": 87, "rank_ps": 82, "rank_pcf": 91, "rank_ev_ebitda": 85, "rank_ev_ebit": 84, "rank_earnings_yield": 95, "rank_fcf_yield": 78, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 45, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 31, "rank_fcf_margin": 55, "rank_piotroski": 29, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 64 }, "composites": { "value_composite": 98, "quality_composite": 10, "momentum_composite": 75, "growth_composite": 86, "yield_composite": 82, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.1342, "os_score": 0.11, "value_percentile": 0.02, "quality_percentile": 0.9, "momentum_percentile": 0.25, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1901, "ticker_id": 7048, "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": "2026-06-07T06:49:04.303069+00:00", "batch_id": "", "os_score_delta": null, "price_close": 178.82, "market_cap": 9405932000, "market_cap_usd": 9405932000, "enterprise_value": 9741532000, "shares_outstanding": 52600000, "fx_rate_to_usd": null, "pe_ratio": 123.27564875, "pb_ratio": 11.92284447, "ptbv_ratio": 14.7659843, "ps_ratio": 6.03524671, "pcf_ratio": 40.54281034, "pfcf_ratio": 36.85710031, "ev_ebitda": 28.27730624, "ev_ebit": 31.81427825, "ev_sales": 6.25058197, "ev_fcf": 38.17214734, "earnings_yield": 0.0081119, "fcf_yield": 0.02619711, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61726019, "operating_margin": 0.19647097, "net_margin": 0.04895733, "ebitda_margin": 0.22104588, "fcf_margin": 0.16374719, "roe": 0.09671695, "roa": 0.04644792, "roic": 0.21420312, "roc_greenblatt": null, "asset_turnover": 0.94874292, "cash_conversion": 3.34469201, "accruals_ratio": -0.09478298, "sbc_to_revenue": 0.02284248, "debt_to_equity": 1.08226645, "net_debt_to_ebitda": 0.97416546, "debt_to_assets": 0.28014854, "interest_coverage": 10.00653595, "current_ratio": 2.67516902, "quick_ratio": 1.44591272, "net_debt": 335600000, "revenue_growth_1y": -0.14424555, "revenue_growth_3y_cagr": -0.09142979, "revenue_growth_5y_cagr": 0.05949691, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.12820513, "book_value_growth_1y": -0.32576827, "piotroski_f_score": 6, "altman_z_score": 9.7621683, "earnings_stability_5y": 2.804824, "revenue_stability_5y": 0.308091, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00286019, "price_return_3m": 0.01938205, "price_return_6m": 0.26214003, "price_return_9m": 0.21489232, "price_return_12m": 0.03983253, "price_return_12m_ex1m": 0.0368669, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40361068, "relative_strength": -0.11810852, "local_beta": -0.0012, "volatility_252d": 0.429009, "volatility_60d": 1.003037, "max_drawdown_12m": -0.2426134, "revenue_ttm": 1558500000, "gross_profit_ttm": 962000000, "ebit_ttm": 306200000, "ebitda_ttm": 344500000, "net_income_ttm": 76300000, "eps_diluted_ttm": 1.45057034, "operating_cash_flow_ttm": 232000000, "capital_expenditure_ttm": 23200000, "fcf_ttm": 255200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30600000, "cash_and_equivalents": 124600000, "total_current_assets": 870500000, "total_current_liabilities": 325400000, "net_ppe": null, "total_assets": 1642700000, "total_debt": 460200000, "total_equity": 788900000, "net_working_capital": 435000000, "book_value_per_share": 14.99809886, "retained_earnings": 1396500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 637000000, "tangible_book_per_share": 12.11026616, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 95, "rank_pb": 92, "rank_ptbv": 87, "rank_ps": 82, "rank_pcf": 91, "rank_ev_ebitda": 85, "rank_ev_ebit": 84, "rank_earnings_yield": 95, "rank_fcf_yield": 78, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 45, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 31, "rank_fcf_margin": 55, "rank_piotroski": 29, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 64, "value_composite": 98, "quality_composite": 10, "momentum_composite": 75, "growth_composite": 86, "yield_composite": 82, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 178.82, "os": 0.11, "value": 0.02, "quality": 0.9, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 123.2756, "earnings_yield": 0.0081, "shareholder_yield": 0, "roe": 0.0967, "momentum_12_1": 0.0369, "complete_fields": { "id": 1901, "ticker_id": 7048, "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": "2026-06-07T06:49:04.303069+00:00", "batch_id": "", "os_score_delta": null, "price_close": 178.82, "market_cap": 9405932000, "market_cap_usd": 9405932000, "enterprise_value": 9741532000, "shares_outstanding": 52600000, "fx_rate_to_usd": null, "pe_ratio": 123.27564875, "pb_ratio": 11.92284447, "ptbv_ratio": 14.7659843, "ps_ratio": 6.03524671, "pcf_ratio": 40.54281034, "pfcf_ratio": 36.85710031, "ev_ebitda": 28.27730624, "ev_ebit": 31.81427825, "ev_sales": 6.25058197, "ev_fcf": 38.17214734, "earnings_yield": 0.0081119, "fcf_yield": 0.02619711, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61726019, "operating_margin": 0.19647097, "net_margin": 0.04895733, "ebitda_margin": 0.22104588, "fcf_margin": 0.16374719, "roe": 0.09671695, "roa": 0.04644792, "roic": 0.21420312, "roc_greenblatt": null, "asset_turnover": 0.94874292, "cash_conversion": 3.34469201, "accruals_ratio": -0.09478298, "sbc_to_revenue": 0.02284248, "debt_to_equity": 1.08226645, "net_debt_to_ebitda": 0.97416546, "debt_to_assets": 0.28014854, "interest_coverage": 10.00653595, "current_ratio": 2.67516902, "quick_ratio": 1.44591272, "net_debt": 335600000, "revenue_growth_1y": -0.14424555, "revenue_growth_3y_cagr": -0.09142979, "revenue_growth_5y_cagr": 0.05949691, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.12820513, "book_value_growth_1y": -0.32576827, "piotroski_f_score": 6, "altman_z_score": 9.7621683, "earnings_stability_5y": 2.804824, "revenue_stability_5y": 0.308091, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00286019, "price_return_3m": 0.01938205, "price_return_6m": 0.26214003, "price_return_9m": 0.21489232, "price_return_12m": 0.03983253, "price_return_12m_ex1m": 0.0368669, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40361068, "relative_strength": -0.11810852, "local_beta": -0.0012, "volatility_252d": 0.429009, "volatility_60d": 1.003037, "max_drawdown_12m": -0.2426134, "revenue_ttm": 1558500000, "gross_profit_ttm": 962000000, "ebit_ttm": 306200000, "ebitda_ttm": 344500000, "net_income_ttm": 76300000, "eps_diluted_ttm": 1.45057034, "operating_cash_flow_ttm": 232000000, "capital_expenditure_ttm": 23200000, "fcf_ttm": 255200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30600000, "cash_and_equivalents": 124600000, "total_current_assets": 870500000, "total_current_liabilities": 325400000, "net_ppe": null, "total_assets": 1642700000, "total_debt": 460200000, "total_equity": 788900000, "net_working_capital": 435000000, "book_value_per_share": 14.99809886, "retained_earnings": 1396500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 637000000, "tangible_book_per_share": 12.11026616, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 95, "rank_pb": 92, "rank_ptbv": 87, "rank_ps": 82, "rank_pcf": 91, "rank_ev_ebitda": 85, "rank_ev_ebit": 84, "rank_earnings_yield": 95, "rank_fcf_yield": 78, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 45, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 31, "rank_fcf_margin": 55, "rank_piotroski": 29, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 64, "value_composite": 98, "quality_composite": 10, "momentum_composite": 75, "growth_composite": 86, "yield_composite": 82, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 1526900000, "cost_of_revenue": 581700000, "gross_profit": 945200000, "ebit": 305800000, "ebitda": 344600000, "pretax_income": 272600000, "tax_provision": 64900000, "net_income": -151500000, "net_income_to_common": -151500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 14400000, "long_term_debt": 518000000, "total_debt": 532400000, "total_liabilities": 977700000, "total_equity": 721200000, "shares_outstanding": 54200000, "goodwill_and_intangibles": 153100000 }, "cash_flow": { "operating_cash_flow": 217800000, "capital_expenditure": 19400000, "free_cash_flow": 237200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116642, "ticker_id": 7048, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305800000", "ebitda": "344600000", "netIncome": "-151500000", "grossProfit": "945200000", "depreciation": "None", "totalRevenue": "1526900000", "costOfRevenue": "581700000", "interestIncome": "3400000", "incomeBeforeTax": "272600000", "interestExpense": "33200000", "operatingIncome": "312800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64900000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "632400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38800000", "sellingGeneralAndAdministrative": "506000000", "netIncomeFromContinuingOperations": "207700000" }, "balance": { "goodwill": "101000000", "inventory": "380300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1698900000", "longTermDebt": "518000000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52100000", "reportedCurrency": "USD", "retainedEarnings": "1339400000", "totalLiabilities": "977700000", "otherCurrentAssets": "26800000", "totalCurrentAssets": "926000000", "currentLongTermDebt": "6300000", "longTermInvestments": "5900000", "shortTermInvestments": "None", "currentNetReceivables": "366600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772900000", "currentAccountsPayable": "103000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559300000", "totalShareholderEquity": "721200000", "capitalLeaseObligations": "35000000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "371600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "606100000", "cashAndShortTermInvestments": "152300000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "52100000", "cashAndCashEquivalentsAtCarryingValue": "152300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-112100000", "operatingCashflow": "217800000", "capitalExpenditures": "19400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-520700000", "cashflowFromInvestment": "275100000", "stockBasedCompensation": "35800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1526900000, "cost_of_revenue": 581700000, "gross_profit": 945200000, "research_and_development": 126400000, "selling_general_admin": 506000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305800000, "depreciation_amortisation": 38800000, "ebitda": 344600000, "interest_expense": 33200000, "interest_income": null, "other_non_operating": null, "pretax_income": 272600000, "tax_provision": 64900000, "effective_tax_rate": null, "net_income": -151500000, "net_income_continuing_ops": 207700000, "net_income_to_common": -151500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152300000, "short_term_investments": null, "net_receivables": 366600000, "inventory": 380300000, "other_current_assets": null, "total_current_assets": 926000000, "net_ppe": null, "goodwill": 101000000, "intangible_assets": 52100000, "goodwill_and_intangibles": 153100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 772900000, "total_assets": 1698900000, "short_term_debt": 14400000, "accounts_payable": 103000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371600000, "long_term_debt": 518000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606100000, "total_liabilities": 977700000, "total_debt": 532400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1339400000, "total_equity": 721200000, "shares_outstanding": 54200000, "operating_cash_flow": 217800000, "stock_based_compensation": 35800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 275100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -520700000, "free_cash_flow": 237200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "305800000", "ebitda": "344600000", "netIncome": "-151500000", "grossProfit": "945200000", "depreciation": "None", "totalRevenue": "1526900000", "costOfRevenue": "581700000", "interestIncome": "3400000", "incomeBeforeTax": "272600000", "interestExpense": "33200000", "operatingIncome": "312800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64900000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "632400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38800000", "sellingGeneralAndAdministrative": "506000000", "netIncomeFromContinuingOperations": "207700000" }, "balance": { "goodwill": "101000000", "inventory": "380300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1698900000", "longTermDebt": "518000000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52100000", "reportedCurrency": "USD", "retainedEarnings": "1339400000", "totalLiabilities": "977700000", "otherCurrentAssets": "26800000", "totalCurrentAssets": "926000000", "currentLongTermDebt": "6300000", "longTermInvestments": "5900000", "shortTermInvestments": "None", "currentNetReceivables": "366600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772900000", "currentAccountsPayable": "103000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559300000", "totalShareholderEquity": "721200000", "capitalLeaseObligations": "35000000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "371600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "606100000", "cashAndShortTermInvestments": "152300000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "52100000", "cashAndCashEquivalentsAtCarryingValue": "152300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-112100000", "operatingCashflow": "217800000", "capitalExpenditures": "19400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-520700000", "cashflowFromInvestment": "275100000", "stockBasedCompensation": "35800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38800000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 2094400000, "cost_of_revenue": 1090000000, "gross_profit": 1004400000, "ebit": -261700000, "ebitda": -158700000, "pretax_income": -305300000, "tax_provision": -400000, "net_income": -304900000, "net_income_to_common": -304900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177600000, "total_current_assets": 1225800000, "total_assets": 2625700000, "short_term_debt": 58700000, "long_term_debt": 727900000, "total_debt": 786600000, "total_liabilities": 1573800000, "total_equity": 1051900000, "shares_outstanding": 53300000, "goodwill_and_intangibles": 654900000 }, "cash_flow": { "operating_cash_flow": 196400000, "capital_expenditure": 51100000, "free_cash_flow": 247500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116647, "ticker_id": 7048, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-261700000", "ebitda": "-158700000", "netIncome": "-304900000", "grossProfit": "1004400000", "depreciation": "None", "totalRevenue": "2094400000", "costOfRevenue": "1090000000", "interestIncome": "4800000", "incomeBeforeTax": "-305300000", "interestExpense": "43600000", "operatingIncome": "-266700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "1271100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "222800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "743800000", "netIncomeFromContinuingOperations": "-304900000" }, "balance": { "goodwill": "96700000", "inventory": "459200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2625700000", "longTermDebt": "727900000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "558200000", "reportedCurrency": "USD", "retainedEarnings": "1490900000", "totalLiabilities": "1573800000", "otherCurrentAssets": "99700000", "totalCurrentAssets": "1225800000", "currentLongTermDebt": "37300000", "longTermInvestments": "8600000", "shortTermInvestments": "None", "currentNetReceivables": "489300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399900000", "currentAccountsPayable": "252800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "846100000", "totalShareholderEquity": "1051900000", "capitalLeaseObligations": "80900000", "otherCurrentLiabilities": "203900000", "totalCurrentLiabilities": "617700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "956100000", "cashAndShortTermInvestments": "177600000", "commonStockSharesOutstanding": "53300000", "intangibleAssetsExcludingGoodwill": "558200000", "cashAndCashEquivalentsAtCarryingValue": "177600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-304900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7500000", "operatingCashflow": "196400000", "capitalExpenditures": "51100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125600000", "cashflowFromInvestment": "-51200000", "stockBasedCompensation": "41500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2094400000, "cost_of_revenue": 1090000000, "gross_profit": 1004400000, "research_and_development": 222800000, "selling_general_admin": 743800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -261700000, "depreciation_amortisation": 103000000, "ebitda": -158700000, "interest_expense": 43600000, "interest_income": null, "other_non_operating": null, "pretax_income": -305300000, "tax_provision": -400000, "effective_tax_rate": null, "net_income": -304900000, "net_income_continuing_ops": -304900000, "net_income_to_common": -304900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177600000, "short_term_investments": null, "net_receivables": 489300000, "inventory": 459200000, "other_current_assets": null, "total_current_assets": 1225800000, "net_ppe": null, "goodwill": 96700000, "intangible_assets": 558200000, "goodwill_and_intangibles": 654900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1399900000, "total_assets": 2625700000, "short_term_debt": 58700000, "accounts_payable": 252800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 617700000, "long_term_debt": 727900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 956100000, "total_liabilities": 1573800000, "total_debt": 786600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1490900000, "total_equity": 1051900000, "shares_outstanding": 53300000, "operating_cash_flow": 196400000, "stock_based_compensation": 41500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125600000, "free_cash_flow": 247500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-261700000", "ebitda": "-158700000", "netIncome": "-304900000", "grossProfit": "1004400000", "depreciation": "None", "totalRevenue": "2094400000", "costOfRevenue": "1090000000", "interestIncome": "4800000", "incomeBeforeTax": "-305300000", "interestExpense": "43600000", "operatingIncome": "-266700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "1271100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "222800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "743800000", "netIncomeFromContinuingOperations": "-304900000" }, "balance": { "goodwill": "96700000", "inventory": "459200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2625700000", "longTermDebt": "727900000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "558200000", "reportedCurrency": "USD", "retainedEarnings": "1490900000", "totalLiabilities": "1573800000", "otherCurrentAssets": "99700000", "totalCurrentAssets": "1225800000", "currentLongTermDebt": "37300000", "longTermInvestments": "8600000", "shortTermInvestments": "None", "currentNetReceivables": "489300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399900000", "currentAccountsPayable": "252800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "846100000", "totalShareholderEquity": "1051900000", "capitalLeaseObligations": "80900000", "otherCurrentLiabilities": "203900000", "totalCurrentLiabilities": "617700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "956100000", "cashAndShortTermInvestments": "177600000", "commonStockSharesOutstanding": "53300000", "intangibleAssetsExcludingGoodwill": "558200000", "cashAndCashEquivalentsAtCarryingValue": "177600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-304900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7500000", "operatingCashflow": "196400000", "capitalExpenditures": "51100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125600000", "cashflowFromInvestment": "-51200000", "stockBasedCompensation": "41500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 2048100000, "cost_of_revenue": 1044600000, "gross_profit": 1003500000, "ebit": 138400000, "ebitda": 236700000, "pretax_income": 88100000, "tax_provision": 6600000, "net_income": 81500000, "net_income_to_common": 81500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163000000, "total_current_assets": 1231900000, "total_assets": 3041500000, "short_term_debt": 52500000, "long_term_debt": 871700000, "total_debt": 924200000, "total_liabilities": 1676700000, "total_equity": 1364800000, "shares_outstanding": 54100000, "goodwill_and_intangibles": 1060000000 }, "cash_flow": { "operating_cash_flow": 94100000, "capital_expenditure": 87700000, "free_cash_flow": 181800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116652, "ticker_id": 7048, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138400000", "ebitda": "236700000", "netIncome": "81500000", "grossProfit": "1003500000", "depreciation": "None", "totalRevenue": "2048100000", "costOfRevenue": "1044600000", "interestIncome": "3000000", "incomeBeforeTax": "88100000", "interestExpense": "50300000", "operatingIncome": "136500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "867000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "175200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "602600000", "netIncomeFromContinuingOperations": "88500000" }, "balance": { "goodwill": "407700000", "inventory": "545000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3041500000", "longTermDebt": "871700000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "652300000", "reportedCurrency": "USD", "retainedEarnings": "1795800000", "totalLiabilities": "1676700000", "otherCurrentAssets": "102900000", "totalCurrentAssets": "1231900000", "currentLongTermDebt": "34300000", "longTermInvestments": "9900000", "shortTermInvestments": "None", "currentNetReceivables": "421000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1809600000", "currentAccountsPayable": "251500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "970000000", "totalShareholderEquity": "1364800000", "capitalLeaseObligations": "64000000", "otherCurrentLiabilities": "172200000", "totalCurrentLiabilities": "563800000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "1112900000", "cashAndShortTermInvestments": "163000000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "652300000", "cashAndCashEquivalentsAtCarryingValue": "163000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-69200000", "operatingCashflow": "94100000", "capitalExpenditures": "87700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57100000", "cashflowFromInvestment": "-81200000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2048100000, "cost_of_revenue": 1044600000, "gross_profit": 1003500000, "research_and_development": 175200000, "selling_general_admin": 602600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138400000, "depreciation_amortisation": 98300000, "ebitda": 236700000, "interest_expense": 50300000, "interest_income": null, "other_non_operating": null, "pretax_income": 88100000, "tax_provision": 6600000, "effective_tax_rate": null, "net_income": 81500000, "net_income_continuing_ops": 88500000, "net_income_to_common": 81500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163000000, "short_term_investments": null, "net_receivables": 421000000, "inventory": 545000000, "other_current_assets": null, "total_current_assets": 1231900000, "net_ppe": null, "goodwill": 407700000, "intangible_assets": 652300000, "goodwill_and_intangibles": 1060000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1809600000, "total_assets": 3041500000, "short_term_debt": 52500000, "accounts_payable": 251500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563800000, "long_term_debt": 871700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112900000, "total_liabilities": 1676700000, "total_debt": 924200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1795800000, "total_equity": 1364800000, "shares_outstanding": 54100000, "operating_cash_flow": 94100000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57100000, "free_cash_flow": 181800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138400000", "ebitda": "236700000", "netIncome": "81500000", "grossProfit": "1003500000", "depreciation": "None", "totalRevenue": "2048100000", "costOfRevenue": "1044600000", "interestIncome": "3000000", "incomeBeforeTax": "88100000", "interestExpense": "50300000", "operatingIncome": "136500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "867000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "175200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "602600000", "netIncomeFromContinuingOperations": "88500000" }, "balance": { "goodwill": "407700000", "inventory": "545000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3041500000", "longTermDebt": "871700000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "652300000", "reportedCurrency": "USD", "retainedEarnings": "1795800000", "totalLiabilities": "1676700000", "otherCurrentAssets": "102900000", "totalCurrentAssets": "1231900000", "currentLongTermDebt": "34300000", "longTermInvestments": "9900000", "shortTermInvestments": "None", "currentNetReceivables": "421000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1809600000", "currentAccountsPayable": "251500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "970000000", "totalShareholderEquity": "1364800000", "capitalLeaseObligations": "64000000", "otherCurrentLiabilities": "172200000", "totalCurrentLiabilities": "563800000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "1112900000", "cashAndShortTermInvestments": "163000000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "652300000", "cashAndCashEquivalentsAtCarryingValue": "163000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-69200000", "operatingCashflow": "94100000", "capitalExpenditures": "87700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57100000", "cashflowFromInvestment": "-81200000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98300000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 2035800000, "cost_of_revenue": 977000000, "gross_profit": 1058800000, "ebit": 219100000, "ebitda": 355200000, "pretax_income": 193400000, "tax_provision": 49900000, "net_income": 143500000, "net_income_to_common": 143500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202900000, "total_current_assets": 1308600000, "total_assets": 3210600000, "short_term_debt": 33800000, "long_term_debt": 941600000, "total_debt": 975400000, "total_liabilities": 1871700000, "total_equity": 1338900000, "shares_outstanding": 55200000, "goodwill_and_intangibles": 1168000000 }, "cash_flow": { "operating_cash_flow": 29400000, "capital_expenditure": 56300000, "free_cash_flow": 85700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116657, "ticker_id": 7048, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219100000", "ebitda": "355200000", "netIncome": "143500000", "grossProfit": "1058800000", "depreciation": "None", "totalRevenue": "2035800000", "costOfRevenue": "977000000", "interestIncome": "1800000", "incomeBeforeTax": "193400000", "interestExpense": "25700000", "operatingIncome": "210000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "49900000", "reportedCurrency": "USD", "netInterestIncome": "-23900000", "nonInterestIncome": "None", "operatingExpenses": "848800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "191400000", "otherNonOperatingIncome": "-16600000", "costofGoodsAndServicesSold": "977000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136100000", "sellingGeneralAndAdministrative": "645100000", "netIncomeFromContinuingOperations": "143500000" }, "balance": { "goodwill": "445400000", "inventory": "501000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3210600000", "longTermDebt": "941600000", "shortTermDebt": "33800000", "treasuryStock": "-1169200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "722600000", "reportedCurrency": "USD", "retainedEarnings": "1714300000", "totalLiabilities": "1871700000", "otherCurrentAssets": "99600000", "totalCurrentAssets": "1308600000", "currentLongTermDebt": "15100000", "longTermInvestments": "13800000", "shortTermInvestments": "None", "currentNetReceivables": "505100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1902000000", "currentAccountsPayable": "276800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402500000", "shortLongTermDebtTotal": "1028800000", "totalShareholderEquity": "1338900000", "capitalLeaseObligations": "72100000", "otherCurrentLiabilities": "211000000", "totalCurrentLiabilities": "630000000", "otherNonCurrentLiabilities": "136500000", "totalNonCurrentLiabilities": "1241700000", "cashAndShortTermInvestments": "202900000", "commonStockSharesOutstanding": "55200000", "intangibleAssetsExcludingGoodwill": "722600000", "cashAndCashEquivalentsAtCarryingValue": "202900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-155900000", "operatingCashflow": "29400000", "capitalExpenditures": "56300000", "changeInReceivables": "-138500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "520400000", "cashflowFromInvestment": "-1057700000", "stockBasedCompensation": "47700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-507900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2035800000, "cost_of_revenue": 977000000, "gross_profit": 1058800000, "research_and_development": 191400000, "selling_general_admin": 645100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219100000, "depreciation_amortisation": 136100000, "ebitda": 355200000, "interest_expense": 25700000, "interest_income": null, "other_non_operating": null, "pretax_income": 193400000, "tax_provision": 49900000, "effective_tax_rate": null, "net_income": 143500000, "net_income_continuing_ops": 143500000, "net_income_to_common": 143500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202900000, "short_term_investments": null, "net_receivables": 505100000, "inventory": 501000000, "other_current_assets": null, "total_current_assets": 1308600000, "net_ppe": null, "goodwill": 445400000, "intangible_assets": 722600000, "goodwill_and_intangibles": 1168000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1902000000, "total_assets": 3210600000, "short_term_debt": 33800000, "accounts_payable": 276800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 630000000, "long_term_debt": 941600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1241700000, "total_liabilities": 1871700000, "total_debt": 975400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1714300000, "total_equity": 1338900000, "shares_outstanding": 55200000, "operating_cash_flow": 29400000, "stock_based_compensation": 47700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1057700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 520400000, "free_cash_flow": 85700000, "net_change_in_cash": -507900000 }, "raw_data": { "income": { "ebit": "219100000", "ebitda": "355200000", "netIncome": "143500000", "grossProfit": "1058800000", "depreciation": "None", "totalRevenue": "2035800000", "costOfRevenue": "977000000", "interestIncome": "1800000", "incomeBeforeTax": "193400000", "interestExpense": "25700000", "operatingIncome": "210000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "49900000", "reportedCurrency": "USD", "netInterestIncome": "-23900000", "nonInterestIncome": "None", "operatingExpenses": "848800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "191400000", "otherNonOperatingIncome": "-16600000", "costofGoodsAndServicesSold": "977000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136100000", "sellingGeneralAndAdministrative": "645100000", "netIncomeFromContinuingOperations": "143500000" }, "balance": { "goodwill": "445400000", "inventory": "501000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3210600000", "longTermDebt": "941600000", "shortTermDebt": "33800000", "treasuryStock": "-1169200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "722600000", "reportedCurrency": "USD", "retainedEarnings": "1714300000", "totalLiabilities": "1871700000", "otherCurrentAssets": "99600000", "totalCurrentAssets": "1308600000", "currentLongTermDebt": "15100000", "longTermInvestments": "13800000", "shortTermInvestments": "None", "currentNetReceivables": "505100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1902000000", "currentAccountsPayable": "276800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402500000", "shortLongTermDebtTotal": "1028800000", "totalShareholderEquity": "1338900000", "capitalLeaseObligations": "72100000", "otherCurrentLiabilities": "211000000", "totalCurrentLiabilities": "630000000", "otherNonCurrentLiabilities": "136500000", "totalNonCurrentLiabilities": "1241700000", "cashAndShortTermInvestments": "202900000", "commonStockSharesOutstanding": "55200000", "intangibleAssetsExcludingGoodwill": "722600000", "cashAndCashEquivalentsAtCarryingValue": "202900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-155900000", "operatingCashflow": "29400000", "capitalExpenditures": "56300000", "changeInReceivables": "-138500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "520400000", "cashflowFromInvestment": "-1057700000", "stockBasedCompensation": "47700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-507900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136100000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 1239200000, "cost_of_revenue": 430800000, "gross_profit": 808400000, "ebit": 274700000, "ebitda": 310300000, "pretax_income": 274400000, "tax_provision": 44800000, "net_income": 229600000, "net_income_to_common": 229600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 745300000, "total_current_assets": 1238500000, "total_assets": 1887000000, "short_term_debt": 6400000, "long_term_debt": null, "total_debt": 6400000, "total_liabilities": 336800000, "total_equity": 1550200000, "shares_outstanding": 57682000, "goodwill_and_intangibles": 172800000 }, "cash_flow": { "operating_cash_flow": 264600000, "capital_expenditure": 34900000, "free_cash_flow": 299500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116662, "ticker_id": 7048, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274700000", "ebitda": "310300000", "netIncome": "229600000", "grossProfit": "808400000", "depreciation": "None", "totalRevenue": "1239200000", "costOfRevenue": "430800000", "interestIncome": "936000", "incomeBeforeTax": "274400000", "interestExpense": "300000", "operatingIncome": "275800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "581000", "nonInterestIncome": "None", "operatingExpenses": "532600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "137200000", "otherNonOperatingIncome": "-1442000", "costofGoodsAndServicesSold": "430800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "386291000", "netIncomeFromContinuingOperations": "229647000" }, "balance": { "goodwill": "100300000", "inventory": "201400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1887000000", "longTermDebt": "None", "shortTermDebt": "6400000", "treasuryStock": "-767655000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "72500000", "reportedCurrency": "USD", "retainedEarnings": "1570800000", "totalLiabilities": "336800000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "1238500000", "currentLongTermDebt": "None", "longTermInvestments": "13830000", "shortTermInvestments": "None", "currentNetReceivables": "244688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648100000", "currentAccountsPayable": "75600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272793000", "shortLongTermDebtTotal": "32700000", "totalShareholderEquity": "1550200000", "capitalLeaseObligations": "32661000", "otherCurrentLiabilities": "125500000", "totalCurrentLiabilities": "267700000", "otherNonCurrentLiabilities": "20647000", "totalNonCurrentLiabilities": "69100000", "cashAndShortTermInvestments": "745300000", "commonStockSharesOutstanding": "57682000", "intangibleAssetsExcludingGoodwill": "72500000", "cashAndCashEquivalentsAtCarryingValue": "745300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "13500000", "operatingCashflow": "264600000", "capitalExpenditures": "34900000", "changeInReceivables": "-60799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122400000", "cashflowFromInvestment": "-37500000", "stockBasedCompensation": "44700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1239200000, "cost_of_revenue": 430800000, "gross_profit": 808400000, "research_and_development": 137200000, "selling_general_admin": 386291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274700000, "depreciation_amortisation": 35600000, "ebitda": 310300000, "interest_expense": 300000, "interest_income": null, "other_non_operating": null, "pretax_income": 274400000, "tax_provision": 44800000, "effective_tax_rate": null, "net_income": 229600000, "net_income_continuing_ops": 229647000, "net_income_to_common": 229600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 745300000, "short_term_investments": null, "net_receivables": 244688000, "inventory": 201400000, "other_current_assets": null, "total_current_assets": 1238500000, "net_ppe": null, "goodwill": 100300000, "intangible_assets": 72500000, "goodwill_and_intangibles": 172800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 648100000, "total_assets": 1887000000, "short_term_debt": 6400000, "accounts_payable": 75600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 69100000, "total_liabilities": 336800000, "total_debt": 6400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1570800000, "total_equity": 1550200000, "shares_outstanding": 57682000, "operating_cash_flow": 264600000, "stock_based_compensation": 44700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122400000, "free_cash_flow": 299500000, "net_change_in_cash": 104821000 }, "raw_data": { "income": { "ebit": "274700000", "ebitda": "310300000", "netIncome": "229600000", "grossProfit": "808400000", "depreciation": "None", "totalRevenue": "1239200000", "costOfRevenue": "430800000", "interestIncome": "936000", "incomeBeforeTax": "274400000", "interestExpense": "300000", "operatingIncome": "275800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "581000", "nonInterestIncome": "None", "operatingExpenses": "532600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "137200000", "otherNonOperatingIncome": "-1442000", "costofGoodsAndServicesSold": "430800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "386291000", "netIncomeFromContinuingOperations": "229647000" }, "balance": { "goodwill": "100300000", "inventory": "201400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1887000000", "longTermDebt": "None", "shortTermDebt": "6400000", "treasuryStock": "-767655000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "72500000", "reportedCurrency": "USD", "retainedEarnings": "1570800000", "totalLiabilities": "336800000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "1238500000", "currentLongTermDebt": "None", "longTermInvestments": "13830000", "shortTermInvestments": "None", "currentNetReceivables": "244688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648100000", "currentAccountsPayable": "75600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272793000", "shortLongTermDebtTotal": "32700000", "totalShareholderEquity": "1550200000", "capitalLeaseObligations": "32661000", "otherCurrentLiabilities": "125500000", "totalCurrentLiabilities": "267700000", "otherNonCurrentLiabilities": "20647000", "totalNonCurrentLiabilities": "69100000", "cashAndShortTermInvestments": "745300000", "commonStockSharesOutstanding": "57682000", "intangibleAssetsExcludingGoodwill": "72500000", "cashAndCashEquivalentsAtCarryingValue": "745300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "13500000", "operatingCashflow": "264600000", "capitalExpenditures": "34900000", "changeInReceivables": "-60799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122400000", "cashflowFromInvestment": "-37500000", "stockBasedCompensation": "44700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 1143700000, "cost_of_revenue": 400700000, "gross_profit": 743000000, "ebit": 264000000, "ebitda": 293300000, "pretax_income": 263700000, "tax_provision": 23400000, "net_income": 240300000, "net_income_to_common": 240300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 641447000, "total_current_assets": 1101165000, "total_assets": 1712552000, "short_term_debt": 5975000, "long_term_debt": null, "total_debt": 5975000, "total_liabilities": 304912000, "total_equity": 1407640000, "shares_outstanding": 58037000, "goodwill_and_intangibles": 177129000 }, "cash_flow": { "operating_cash_flow": 211100000, "capital_expenditure": 79900000, "free_cash_flow": 291000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116667, "ticker_id": 7048, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264000000", "ebitda": "293300000", "netIncome": "240300000", "grossProfit": "743000000", "depreciation": "None", "totalRevenue": "1143700000", "costOfRevenue": "400700000", "interestIncome": "5534000", "incomeBeforeTax": "263700000", "interestExpense": "338000", "operatingIncome": "255800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "23400000", "reportedCurrency": "USD", "netInterestIncome": "5196000", "nonInterestIncome": "None", "operatingExpenses": "487200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118700000", "otherNonOperatingIncome": "7913000", "costofGoodsAndServicesSold": "400700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "338257000", "netIncomeFromContinuingOperations": "240282000" }, "balance": { "goodwill": "103206000", "inventory": "215952000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1712552000", "longTermDebt": "None", "shortTermDebt": "5975000", "treasuryStock": "-638736000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "73923000", "reportedCurrency": "USD", "retainedEarnings": "1341215000", "totalLiabilities": "304912000", "otherCurrentAssets": "62382000", "totalCurrentAssets": "1101165000", "currentLongTermDebt": "None", "longTermInvestments": "8002000", "shortTermInvestments": "0", "currentNetReceivables": "181384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "611387000", "currentAccountsPayable": "64061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272511000", "shortLongTermDebtTotal": "34348000", "totalShareholderEquity": "1407640000", "capitalLeaseObligations": "34348000", "otherCurrentLiabilities": "112864000", "totalCurrentLiabilities": "233836000", "otherNonCurrentLiabilities": "71076000", "totalNonCurrentLiabilities": "71076000", "cashAndShortTermInvestments": "641447000", "commonStockSharesOutstanding": "58037000", "intangibleAssetsExcludingGoodwill": "73923000", "cashAndCashEquivalentsAtCarryingValue": "641447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-94400000", "operatingCashflow": "211100000", "capitalExpenditures": "79900000", "changeInReceivables": "-2229000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-82800000", "stockBasedCompensation": "42200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73869000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1143700000, "cost_of_revenue": 400700000, "gross_profit": 743000000, "research_and_development": 118700000, "selling_general_admin": 338257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264000000, "depreciation_amortisation": 29300000, "ebitda": 293300000, "interest_expense": 338000, "interest_income": null, "other_non_operating": null, "pretax_income": 263700000, "tax_provision": 23400000, "effective_tax_rate": null, "net_income": 240300000, "net_income_continuing_ops": 240282000, "net_income_to_common": 240300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 641447000, "short_term_investments": 0, "net_receivables": 181384000, "inventory": 215952000, "other_current_assets": null, "total_current_assets": 1101165000, "net_ppe": null, "goodwill": 103206000, "intangible_assets": 73923000, "goodwill_and_intangibles": 177129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 611387000, "total_assets": 1712552000, "short_term_debt": 5975000, "accounts_payable": 64061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233836000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71076000, "total_liabilities": 304912000, "total_debt": 5975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1341215000, "total_equity": 1407640000, "shares_outstanding": 58037000, "operating_cash_flow": 211100000, "stock_based_compensation": 42200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54300000, "free_cash_flow": 291000000, "net_change_in_cash": 73869000 }, "raw_data": { "income": { "ebit": "264000000", "ebitda": "293300000", "netIncome": "240300000", "grossProfit": "743000000", "depreciation": "None", "totalRevenue": "1143700000", "costOfRevenue": "400700000", "interestIncome": "5534000", "incomeBeforeTax": "263700000", "interestExpense": "338000", "operatingIncome": "255800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "23400000", "reportedCurrency": "USD", "netInterestIncome": "5196000", "nonInterestIncome": "None", "operatingExpenses": "487200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118700000", "otherNonOperatingIncome": "7913000", "costofGoodsAndServicesSold": "400700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "338257000", "netIncomeFromContinuingOperations": "240282000" }, "balance": { "goodwill": "103206000", "inventory": "215952000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1712552000", "longTermDebt": "None", "shortTermDebt": "5975000", "treasuryStock": "-638736000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "73923000", "reportedCurrency": "USD", "retainedEarnings": "1341215000", "totalLiabilities": "304912000", "otherCurrentAssets": "62382000", "totalCurrentAssets": "1101165000", "currentLongTermDebt": "None", "longTermInvestments": "8002000", "shortTermInvestments": "0", "currentNetReceivables": "181384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "611387000", "currentAccountsPayable": "64061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272511000", "shortLongTermDebtTotal": "34348000", "totalShareholderEquity": "1407640000", "capitalLeaseObligations": "34348000", "otherCurrentLiabilities": "112864000", "totalCurrentLiabilities": "233836000", "otherNonCurrentLiabilities": "71076000", "totalNonCurrentLiabilities": "71076000", "cashAndShortTermInvestments": "641447000", "commonStockSharesOutstanding": "58037000", "intangibleAssetsExcludingGoodwill": "73923000", "cashAndCashEquivalentsAtCarryingValue": "641447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-94400000", "operatingCashflow": "211100000", "capitalExpenditures": "79900000", "changeInReceivables": "-2229000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-82800000", "stockBasedCompensation": "42200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73869000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29300000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 937837000, "cost_of_revenue": 308665000, "gross_profit": 629172000, "ebit": 234494000, "ebitda": 257981000, "pretax_income": 234166000, "tax_provision": 37950000, "net_income": 196216000, "net_income_to_common": 196216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567687000, "total_current_assets": 996062000, "total_assets": 1396128000, "short_term_debt": 4653000, "long_term_debt": null, "total_debt": 4653000, "total_liabilities": 228254000, "total_equity": 1167874000, "shares_outstanding": 57100000, "goodwill_and_intangibles": 49601000 }, "cash_flow": { "operating_cash_flow": 221642000, "capital_expenditure": 72492000, "free_cash_flow": 294134000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116672, "ticker_id": 7048, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234494000", "ebitda": "257981000", "netIncome": "196216000", "grossProfit": "629172000", "depreciation": "None", "totalRevenue": "937837000", "costOfRevenue": "308665000", "interestIncome": "13917000", "incomeBeforeTax": "234166000", "interestExpense": "328000", "operatingIncome": "221216000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37950000", "reportedCurrency": "USD", "netInterestIncome": "13589000", "nonInterestIncome": "None", "operatingExpenses": "407956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93295000", "otherNonOperatingIncome": "12950000", "costofGoodsAndServicesSold": "308665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23487000", "sellingGeneralAndAdministrative": "300661000", "netIncomeFromContinuingOperations": "196216000" }, "balance": { "goodwill": "22350000", "inventory": "115871000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "1396128000", "longTermDebt": "None", "shortTermDebt": "4653000", "treasuryStock": "-526580000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27251000", "reportedCurrency": "USD", "retainedEarnings": "1100494000", "totalLiabilities": "228254000", "otherCurrentAssets": "25663000", "totalCurrentAssets": "996062000", "currentLongTermDebt": "None", "longTermInvestments": "6475000", "shortTermInvestments": "120000000", "currentNetReceivables": "166841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400066000", "currentAccountsPayable": "54548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219552000", "shortLongTermDebtTotal": "20487000", "totalShareholderEquity": "1167874000", "capitalLeaseObligations": "20487000", "otherCurrentLiabilities": "84938000", "totalCurrentLiabilities": "172219000", "otherNonCurrentLiabilities": "56035000", "totalNonCurrentLiabilities": "56035000", "cashAndShortTermInvestments": "567687000", "commonStockSharesOutstanding": "57100000", "intangibleAssetsExcludingGoodwill": "27251000", "cashAndCashEquivalentsAtCarryingValue": "567687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21257000", "operatingCashflow": "221642000", "capitalExpenditures": "72492000", "changeInReceivables": "-23580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9339000", "cashflowFromInvestment": "-197681000", "stockBasedCompensation": "39235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14620000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 937837000, "cost_of_revenue": 308665000, "gross_profit": 629172000, "research_and_development": 93295000, "selling_general_admin": 300661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234494000, "depreciation_amortisation": 23487000, "ebitda": 257981000, "interest_expense": 328000, "interest_income": null, "other_non_operating": null, "pretax_income": 234166000, "tax_provision": 37950000, "effective_tax_rate": null, "net_income": 196216000, "net_income_continuing_ops": 196216000, "net_income_to_common": 196216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 567687000, "short_term_investments": 120000000, "net_receivables": 166841000, "inventory": 115871000, "other_current_assets": null, "total_current_assets": 996062000, "net_ppe": null, "goodwill": 22350000, "intangible_assets": 27251000, "goodwill_and_intangibles": 49601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400066000, "total_assets": 1396128000, "short_term_debt": 4653000, "accounts_payable": 54548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172219000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56035000, "total_liabilities": 228254000, "total_debt": 4653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1100494000, "total_equity": 1167874000, "shares_outstanding": 57100000, "operating_cash_flow": 221642000, "stock_based_compensation": 39235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9339000, "free_cash_flow": 294134000, "net_change_in_cash": 14620000 }, "raw_data": { "income": { "ebit": "234494000", "ebitda": "257981000", "netIncome": "196216000", "grossProfit": "629172000", "depreciation": "None", "totalRevenue": "937837000", "costOfRevenue": "308665000", "interestIncome": "13917000", "incomeBeforeTax": "234166000", "interestExpense": "328000", "operatingIncome": "221216000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37950000", "reportedCurrency": "USD", "netInterestIncome": "13589000", "nonInterestIncome": "None", "operatingExpenses": "407956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93295000", "otherNonOperatingIncome": "12950000", "costofGoodsAndServicesSold": "308665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23487000", "sellingGeneralAndAdministrative": "300661000", "netIncomeFromContinuingOperations": "196216000" }, "balance": { "goodwill": "22350000", "inventory": "115871000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "1396128000", "longTermDebt": "None", "shortTermDebt": "4653000", "treasuryStock": "-526580000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27251000", "reportedCurrency": "USD", "retainedEarnings": "1100494000", "totalLiabilities": "228254000", "otherCurrentAssets": "25663000", "totalCurrentAssets": "996062000", "currentLongTermDebt": "None", "longTermInvestments": "6475000", "shortTermInvestments": "120000000", "currentNetReceivables": "166841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400066000", "currentAccountsPayable": "54548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219552000", "shortLongTermDebtTotal": "20487000", "totalShareholderEquity": "1167874000", "capitalLeaseObligations": "20487000", "otherCurrentLiabilities": "84938000", "totalCurrentLiabilities": "172219000", "otherNonCurrentLiabilities": "56035000", "totalNonCurrentLiabilities": "56035000", "cashAndShortTermInvestments": "567687000", "commonStockSharesOutstanding": "57100000", "intangibleAssetsExcludingGoodwill": "27251000", "cashAndCashEquivalentsAtCarryingValue": "567687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21257000", "operatingCashflow": "221642000", "capitalExpenditures": "72492000", "changeInReceivables": "-23580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9339000", "cashflowFromInvestment": "-197681000", "stockBasedCompensation": "39235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14620000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23487000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 858289000, "cost_of_revenue": 283397000, "gross_profit": 574892000, "ebit": 214482000, "ebitda": 235609000, "pretax_income": 213776000, "tax_provision": 20233000, "net_income": 193543000, "net_income_to_common": 193543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552490000, "total_current_assets": 789277000, "total_assets": 1154818000, "short_term_debt": 49486000, "long_term_debt": null, "total_debt": 49486000, "total_liabilities": 185753000, "total_equity": 969065000, "shares_outstanding": 56039000, "goodwill_and_intangibles": 51221000 }, "cash_flow": { "operating_cash_flow": 239527000, "capital_expenditure": 22683000, "free_cash_flow": 262210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116677, "ticker_id": 7048, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214482000", "ebitda": "235609000", "netIncome": "193543000", "grossProfit": "574892000", "depreciation": "None", "totalRevenue": "858289000", "costOfRevenue": "283397000", "interestIncome": "None", "incomeBeforeTax": "213776000", "interestExpense": "706000", "operatingIncome": "208044000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20233000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "366848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81006000", "otherNonOperatingIncome": "5732000", "costofGoodsAndServicesSold": "283397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21127000", "sellingGeneralAndAdministrative": "271556000", "netIncomeFromContinuingOperations": "193543000" }, "balance": { "goodwill": "23297000", "inventory": "94732000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1154818000", "longTermDebt": "None", "shortTermDebt": "49486000", "treasuryStock": "-489026000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "27924000", "reportedCurrency": "USD", "retainedEarnings": "931073000", "totalLiabilities": "185753000", "otherCurrentAssets": "22130000", "totalCurrentAssets": "789277000", "currentLongTermDebt": "None", "longTermInvestments": "1200000", "shortTermInvestments": "None", "currentNetReceivables": "120425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365541000", "currentAccountsPayable": "40388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165972000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "969065000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63786000", "totalCurrentLiabilities": "147607000", "otherNonCurrentLiabilities": "11747000", "totalNonCurrentLiabilities": "39198000", "cashAndShortTermInvestments": "552490000", "commonStockSharesOutstanding": "56039000", "intangibleAssetsExcludingGoodwill": "27924000", "cashAndCashEquivalentsAtCarryingValue": "552490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193543000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1885000", "operatingCashflow": "239527000", "capitalExpenditures": "22683000", "changeInReceivables": "10826000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25780000", "cashflowFromInvestment": "-26152000", "stockBasedCompensation": "27417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "239155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858289000, "cost_of_revenue": 283397000, "gross_profit": 574892000, "research_and_development": 81006000, "selling_general_admin": 271556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214482000, "depreciation_amortisation": 21127000, "ebitda": 235609000, "interest_expense": 706000, "interest_income": null, "other_non_operating": null, "pretax_income": 213776000, "tax_provision": 20233000, "effective_tax_rate": null, "net_income": 193543000, "net_income_continuing_ops": 193543000, "net_income_to_common": 193543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552490000, "short_term_investments": null, "net_receivables": 120425000, "inventory": 94732000, "other_current_assets": null, "total_current_assets": 789277000, "net_ppe": null, "goodwill": 23297000, "intangible_assets": 27924000, "goodwill_and_intangibles": 51221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 365541000, "total_assets": 1154818000, "short_term_debt": 49486000, "accounts_payable": 40388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147607000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39198000, "total_liabilities": 185753000, "total_debt": 49486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 931073000, "total_equity": 969065000, "shares_outstanding": 56039000, "operating_cash_flow": 239527000, "stock_based_compensation": 27417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25780000, "free_cash_flow": 262210000, "net_change_in_cash": 239155000 }, "raw_data": { "income": { "ebit": "214482000", "ebitda": "235609000", "netIncome": "193543000", "grossProfit": "574892000", "depreciation": "None", "totalRevenue": "858289000", "costOfRevenue": "283397000", "interestIncome": "None", "incomeBeforeTax": "213776000", "interestExpense": "706000", "operatingIncome": "208044000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20233000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "366848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81006000", "otherNonOperatingIncome": "5732000", "costofGoodsAndServicesSold": "283397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21127000", "sellingGeneralAndAdministrative": "271556000", "netIncomeFromContinuingOperations": "193543000" }, "balance": { "goodwill": "23297000", "inventory": "94732000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1154818000", "longTermDebt": "None", "shortTermDebt": "49486000", "treasuryStock": "-489026000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "27924000", "reportedCurrency": "USD", "retainedEarnings": "931073000", "totalLiabilities": "185753000", "otherCurrentAssets": "22130000", "totalCurrentAssets": "789277000", "currentLongTermDebt": "None", "longTermInvestments": "1200000", "shortTermInvestments": "None", "currentNetReceivables": "120425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365541000", "currentAccountsPayable": "40388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165972000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "969065000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63786000", "totalCurrentLiabilities": "147607000", "otherNonCurrentLiabilities": "11747000", "totalNonCurrentLiabilities": "39198000", "cashAndShortTermInvestments": "552490000", "commonStockSharesOutstanding": "56039000", "intangibleAssetsExcludingGoodwill": "27924000", "cashAndCashEquivalentsAtCarryingValue": "552490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193543000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1885000", "operatingCashflow": "239527000", "capitalExpenditures": "22683000", "changeInReceivables": "10826000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25780000", "cashflowFromInvestment": "-26152000", "stockBasedCompensation": "27417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "239155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21127000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 403600000, "cost_of_revenue": 152800000, "gross_profit": 250800000, "ebit": 77400000, "ebitda": 85500000, "pretax_income": 71300000, "tax_provision": 15000000, "net_income": 57100000, "net_income_to_common": 57100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124600000, "total_current_assets": 870500000, "total_assets": 1642700000, "short_term_debt": 14500000, "long_term_debt": 445700000, "total_debt": 460200000, "total_liabilities": 853800000, "total_equity": 788900000, "shares_outstanding": 52600000, "goodwill_and_intangibles": 151900000 }, "cash_flow": { "operating_cash_flow": 45300000, "capital_expenditure": 5300000, "free_cash_flow": 50600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116640, "ticker_id": 7048, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77400000", "ebitda": "85500000", "netIncome": "57100000", "grossProfit": "250800000", "depreciation": "None", "totalRevenue": "403600000", "costOfRevenue": "152800000", "interestIncome": "900000", "incomeBeforeTax": "71300000", "interestExpense": "6100000", "operatingIncome": "77400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "173400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8100000", "sellingGeneralAndAdministrative": "143400000", "netIncomeFromContinuingOperations": "56300000" }, "balance": { "goodwill": "100900000", "inventory": "400000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1642700000", "longTermDebt": "445700000", "shortTermDebt": "14500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "51000000", "reportedCurrency": "USD", "retainedEarnings": "1396500000", "totalLiabilities": "853800000", "otherCurrentAssets": "57000000", "totalCurrentAssets": "870500000", "currentLongTermDebt": "6300000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "288900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772200000", "currentAccountsPayable": "89000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485900000", "totalShareholderEquity": "788900000", "capitalLeaseObligations": "33900000", "otherCurrentLiabilities": "184800000", "totalCurrentLiabilities": "325400000", "otherNonCurrentLiabilities": "5900000", "totalNonCurrentLiabilities": "528400000", "cashAndShortTermInvestments": "124600000", "commonStockSharesOutstanding": "52600000", "intangibleAssetsExcludingGoodwill": "51000000", "cashAndCashEquivalentsAtCarryingValue": "124600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22400000", "operatingCashflow": "45300000", "capitalExpenditures": "5300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70200000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403600000, "cost_of_revenue": 152800000, "gross_profit": 250800000, "research_and_development": 30000000, "selling_general_admin": 143400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77400000, "depreciation_amortisation": 8100000, "ebitda": 85500000, "interest_expense": 6100000, "interest_income": null, "other_non_operating": null, "pretax_income": 71300000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 57100000, "net_income_continuing_ops": 56300000, "net_income_to_common": 57100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124600000, "short_term_investments": null, "net_receivables": 288900000, "inventory": 400000000, "other_current_assets": null, "total_current_assets": 870500000, "net_ppe": null, "goodwill": 100900000, "intangible_assets": 51000000, "goodwill_and_intangibles": 151900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 772200000, "total_assets": 1642700000, "short_term_debt": 14500000, "accounts_payable": 89000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325400000, "long_term_debt": 445700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 528400000, "total_liabilities": 853800000, "total_debt": 460200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1396500000, "total_equity": 788900000, "shares_outstanding": 52600000, "operating_cash_flow": 45300000, "stock_based_compensation": 8900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70200000, "free_cash_flow": 50600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77400000", "ebitda": "85500000", "netIncome": "57100000", "grossProfit": "250800000", "depreciation": "None", "totalRevenue": "403600000", "costOfRevenue": "152800000", "interestIncome": "900000", "incomeBeforeTax": "71300000", "interestExpense": "6100000", "operatingIncome": "77400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "173400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8100000", "sellingGeneralAndAdministrative": "143400000", "netIncomeFromContinuingOperations": "56300000" }, "balance": { "goodwill": "100900000", "inventory": "400000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1642700000", "longTermDebt": "445700000", "shortTermDebt": "14500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "51000000", "reportedCurrency": "USD", "retainedEarnings": "1396500000", "totalLiabilities": "853800000", "otherCurrentAssets": "57000000", "totalCurrentAssets": "870500000", "currentLongTermDebt": "6300000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "288900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772200000", "currentAccountsPayable": "89000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485900000", "totalShareholderEquity": "788900000", "capitalLeaseObligations": "33900000", "otherCurrentLiabilities": "184800000", "totalCurrentLiabilities": "325400000", "otherNonCurrentLiabilities": "5900000", "totalNonCurrentLiabilities": "528400000", "cashAndShortTermInvestments": "124600000", "commonStockSharesOutstanding": "52600000", "intangibleAssetsExcludingGoodwill": "51000000", "cashAndCashEquivalentsAtCarryingValue": "124600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22400000", "operatingCashflow": "45300000", "capitalExpenditures": "5300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70200000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 412500000, "cost_of_revenue": 165200000, "gross_profit": 247300000, "ebit": 81500000, "ebitda": 95100000, "pretax_income": 74000000, "tax_provision": 12100000, "net_income": 68300000, "net_income_to_common": 68300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152300000, "total_current_assets": 926000000, "total_assets": 1698900000, "short_term_debt": 14400000, "long_term_debt": 518000000, "total_debt": 532400000, "total_liabilities": 977700000, "total_equity": 721200000, "shares_outstanding": 54200000, "goodwill_and_intangibles": 153100000 }, "cash_flow": { "operating_cash_flow": 60500000, "capital_expenditure": 7100000, "free_cash_flow": 67600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116641, "ticker_id": 7048, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81500000", "ebitda": "95100000", "netIncome": "68300000", "grossProfit": "247300000", "depreciation": "None", "totalRevenue": "412500000", "costOfRevenue": "165200000", "interestIncome": "800000", "incomeBeforeTax": "74000000", "interestExpense": "7500000", "operatingIncome": "83900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12100000", "reportedCurrency": "USD", "netInterestIncome": "-6700000", "nonInterestIncome": "None", "operatingExpenses": "163400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13600000", "sellingGeneralAndAdministrative": "131300000", "netIncomeFromContinuingOperations": "61900000" }, "balance": { "goodwill": "101000000", "inventory": "380300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1698900000", "longTermDebt": "518000000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52100000", "reportedCurrency": "USD", "retainedEarnings": "1339400000", "totalLiabilities": "977700000", "otherCurrentAssets": "26800000", "totalCurrentAssets": "926000000", "currentLongTermDebt": "6300000", "longTermInvestments": "5900000", "shortTermInvestments": "None", "currentNetReceivables": "366600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772900000", "currentAccountsPayable": "103000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559300000", "totalShareholderEquity": "721200000", "capitalLeaseObligations": "35000000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "371600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "606100000", "cashAndShortTermInvestments": "152300000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "52100000", "cashAndCashEquivalentsAtCarryingValue": "152300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-49400000", "operatingCashflow": "60500000", "capitalExpenditures": "7100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214600000", "cashflowFromInvestment": "-8700000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 412500000, "cost_of_revenue": 165200000, "gross_profit": 247300000, "research_and_development": 32100000, "selling_general_admin": 131300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81500000, "depreciation_amortisation": 13600000, "ebitda": 95100000, "interest_expense": 7500000, "interest_income": null, "other_non_operating": null, "pretax_income": 74000000, "tax_provision": 12100000, "effective_tax_rate": null, "net_income": 68300000, "net_income_continuing_ops": 61900000, "net_income_to_common": 68300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152300000, "short_term_investments": null, "net_receivables": 366600000, "inventory": 380300000, "other_current_assets": null, "total_current_assets": 926000000, "net_ppe": null, "goodwill": 101000000, "intangible_assets": 52100000, "goodwill_and_intangibles": 153100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 772900000, "total_assets": 1698900000, "short_term_debt": 14400000, "accounts_payable": 103000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371600000, "long_term_debt": 518000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606100000, "total_liabilities": 977700000, "total_debt": 532400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1339400000, "total_equity": 721200000, "shares_outstanding": 54200000, "operating_cash_flow": 60500000, "stock_based_compensation": 8900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214600000, "free_cash_flow": 67600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81500000", "ebitda": "95100000", "netIncome": "68300000", "grossProfit": "247300000", "depreciation": "None", "totalRevenue": "412500000", "costOfRevenue": "165200000", "interestIncome": "800000", "incomeBeforeTax": "74000000", "interestExpense": "7500000", "operatingIncome": "83900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12100000", "reportedCurrency": "USD", "netInterestIncome": "-6700000", "nonInterestIncome": "None", "operatingExpenses": "163400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13600000", "sellingGeneralAndAdministrative": "131300000", "netIncomeFromContinuingOperations": "61900000" }, "balance": { "goodwill": "101000000", "inventory": "380300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1698900000", "longTermDebt": "518000000", "shortTermDebt": "14400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52100000", "reportedCurrency": "USD", "retainedEarnings": "1339400000", "totalLiabilities": "977700000", "otherCurrentAssets": "26800000", "totalCurrentAssets": "926000000", "currentLongTermDebt": "6300000", "longTermInvestments": "5900000", "shortTermInvestments": "None", "currentNetReceivables": "366600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772900000", "currentAccountsPayable": "103000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559300000", "totalShareholderEquity": "721200000", "capitalLeaseObligations": "35000000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "371600000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "606100000", "cashAndShortTermInvestments": "152300000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "52100000", "cashAndCashEquivalentsAtCarryingValue": "152300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-49400000", "operatingCashflow": "60500000", "capitalExpenditures": "7100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214600000", "cashflowFromInvestment": "-8700000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13600000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 371500000, "cost_of_revenue": 140900000, "gross_profit": 230600000, "ebit": 83700000, "ebitda": 91900000, "pretax_income": 74900000, "tax_provision": 21200000, "net_income": -100400000, "net_income_to_common": -100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314700000, "total_current_assets": 1048300000, "total_assets": 1817500000, "short_term_debt": 7700000, "long_term_debt": 559100000, "total_debt": 566800000, "total_liabilities": 1007500000, "total_equity": 810000000, "shares_outstanding": 54400000, "goodwill_and_intangibles": 157500000 }, "cash_flow": { "operating_cash_flow": 56800000, "capital_expenditure": 5900000, "free_cash_flow": 62700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116643, "ticker_id": 7048, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83700000", "ebitda": "91900000", "netIncome": "-100400000", "grossProfit": "230600000", "depreciation": "None", "totalRevenue": "371500000", "costOfRevenue": "140900000", "interestIncome": "700000", "incomeBeforeTax": "74900000", "interestExpense": "8800000", "operatingIncome": "83600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-8100000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8200000", "sellingGeneralAndAdministrative": "116400000", "netIncomeFromContinuingOperations": "53700000" }, "balance": { "goodwill": "100800000", "inventory": "338600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1817500000", "longTermDebt": "559100000", "shortTermDebt": "7700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "56700000", "reportedCurrency": "USD", "retainedEarnings": "1271100000", "totalLiabilities": "1007500000", "otherCurrentAssets": "39100000", "totalCurrentAssets": "1048300000", "currentLongTermDebt": "None", "longTermInvestments": "5900000", "shortTermInvestments": "None", "currentNetReceivables": "355900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769200000", "currentAccountsPayable": "117900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586200000", "totalShareholderEquity": "810000000", "capitalLeaseObligations": "27100000", "otherCurrentLiabilities": "206100000", "totalCurrentLiabilities": "369700000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "637800000", "cashAndShortTermInvestments": "314700000", "commonStockSharesOutstanding": "54400000", "intangibleAssetsExcludingGoodwill": "56700000", "cashAndCashEquivalentsAtCarryingValue": "314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "56800000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218400000", "cashflowFromInvestment": "282300000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371500000, "cost_of_revenue": 140900000, "gross_profit": 230600000, "research_and_development": 30500000, "selling_general_admin": 116400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83700000, "depreciation_amortisation": 8200000, "ebitda": 91900000, "interest_expense": 8800000, "interest_income": null, "other_non_operating": null, "pretax_income": 74900000, "tax_provision": 21200000, "effective_tax_rate": null, "net_income": -100400000, "net_income_continuing_ops": 53700000, "net_income_to_common": -100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314700000, "short_term_investments": null, "net_receivables": 355900000, "inventory": 338600000, "other_current_assets": null, "total_current_assets": 1048300000, "net_ppe": null, "goodwill": 100800000, "intangible_assets": 56700000, "goodwill_and_intangibles": 157500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 769200000, "total_assets": 1817500000, "short_term_debt": 7700000, "accounts_payable": 117900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369700000, "long_term_debt": 559100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 637800000, "total_liabilities": 1007500000, "total_debt": 566800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1271100000, "total_equity": 810000000, "shares_outstanding": 54400000, "operating_cash_flow": 56800000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 282300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -218400000, "free_cash_flow": 62700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83700000", "ebitda": "91900000", "netIncome": "-100400000", "grossProfit": "230600000", "depreciation": "None", "totalRevenue": "371500000", "costOfRevenue": "140900000", "interestIncome": "700000", "incomeBeforeTax": "74900000", "interestExpense": "8800000", "operatingIncome": "83600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-8100000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8200000", "sellingGeneralAndAdministrative": "116400000", "netIncomeFromContinuingOperations": "53700000" }, "balance": { "goodwill": "100800000", "inventory": "338600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1817500000", "longTermDebt": "559100000", "shortTermDebt": "7700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "56700000", "reportedCurrency": "USD", "retainedEarnings": "1271100000", "totalLiabilities": "1007500000", "otherCurrentAssets": "39100000", "totalCurrentAssets": "1048300000", "currentLongTermDebt": "None", "longTermInvestments": "5900000", "shortTermInvestments": "None", "currentNetReceivables": "355900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769200000", "currentAccountsPayable": "117900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586200000", "totalShareholderEquity": "810000000", "capitalLeaseObligations": "27100000", "otherCurrentLiabilities": "206100000", "totalCurrentLiabilities": "369700000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "637800000", "cashAndShortTermInvestments": "314700000", "commonStockSharesOutstanding": "54400000", "intangibleAssetsExcludingGoodwill": "56700000", "cashAndCashEquivalentsAtCarryingValue": "314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "56800000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218400000", "cashflowFromInvestment": "282300000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 370900000, "cost_of_revenue": 137600000, "gross_profit": 233300000, "ebit": 63600000, "ebitda": 72000000, "pretax_income": 55400000, "tax_provision": 10500000, "net_income": 51300000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149600000, "total_current_assets": 1269800000, "total_assets": 2402600000, "short_term_debt": 22900000, "long_term_debt": 598700000, "total_debt": 621600000, "total_liabilities": 1359800000, "total_equity": 1042800000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 217300000 }, "cash_flow": { "operating_cash_flow": 69400000, "capital_expenditure": 4900000, "free_cash_flow": 74300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116644, "ticker_id": 7048, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63600000", "ebitda": "72000000", "netIncome": "51300000", "grossProfit": "233300000", "depreciation": "None", "totalRevenue": "370900000", "costOfRevenue": "137600000", "interestIncome": "600000", "incomeBeforeTax": "55400000", "interestExpense": "8200000", "operatingIncome": "64500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10500000", "reportedCurrency": "USD", "netInterestIncome": "-7600000", "nonInterestIncome": "None", "operatingExpenses": "168800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8400000", "sellingGeneralAndAdministrative": "138900000", "netIncomeFromContinuingOperations": "44900000" }, "balance": { "goodwill": "100900000", "inventory": "318500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2402600000", "longTermDebt": "598700000", "shortTermDebt": "22900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "116400000", "reportedCurrency": "USD", "retainedEarnings": "1371500000", "totalLiabilities": "1359800000", "otherCurrentAssets": "449200000", "totalCurrentAssets": "1269800000", "currentLongTermDebt": "15000000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "352500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191500000", "currentAccountsPayable": "135700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "642200000", "totalShareholderEquity": "1042800000", "capitalLeaseObligations": "28500000", "otherCurrentLiabilities": "357000000", "totalCurrentLiabilities": "592100000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "767700000", "cashAndShortTermInvestments": "149600000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "116400000", "cashAndCashEquivalentsAtCarryingValue": "149600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-25100000", "operatingCashflow": "69400000", "capitalExpenditures": "4900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39900000", "cashflowFromInvestment": "-9200000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370900000, "cost_of_revenue": 137600000, "gross_profit": 233300000, "research_and_development": 29900000, "selling_general_admin": 138900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63600000, "depreciation_amortisation": 8400000, "ebitda": 72000000, "interest_expense": 8200000, "interest_income": null, "other_non_operating": null, "pretax_income": 55400000, "tax_provision": 10500000, "effective_tax_rate": null, "net_income": 51300000, "net_income_continuing_ops": 44900000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149600000, "short_term_investments": null, "net_receivables": 352500000, "inventory": 318500000, "other_current_assets": null, "total_current_assets": 1269800000, "net_ppe": null, "goodwill": 100900000, "intangible_assets": 116400000, "goodwill_and_intangibles": 217300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1191500000, "total_assets": 2402600000, "short_term_debt": 22900000, "accounts_payable": 135700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 592100000, "long_term_debt": 598700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767700000, "total_liabilities": 1359800000, "total_debt": 621600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1371500000, "total_equity": 1042800000, "shares_outstanding": 54800000, "operating_cash_flow": 69400000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39900000, "free_cash_flow": 74300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63600000", "ebitda": "72000000", "netIncome": "51300000", "grossProfit": "233300000", "depreciation": "None", "totalRevenue": "370900000", "costOfRevenue": "137600000", "interestIncome": "600000", "incomeBeforeTax": "55400000", "interestExpense": "8200000", "operatingIncome": "64500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10500000", "reportedCurrency": "USD", "netInterestIncome": "-7600000", "nonInterestIncome": "None", "operatingExpenses": "168800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8400000", "sellingGeneralAndAdministrative": "138900000", "netIncomeFromContinuingOperations": "44900000" }, "balance": { "goodwill": "100900000", "inventory": "318500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2402600000", "longTermDebt": "598700000", "shortTermDebt": "22900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "116400000", "reportedCurrency": "USD", "retainedEarnings": "1371500000", "totalLiabilities": "1359800000", "otherCurrentAssets": "449200000", "totalCurrentAssets": "1269800000", "currentLongTermDebt": "15000000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "352500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191500000", "currentAccountsPayable": "135700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "642200000", "totalShareholderEquity": "1042800000", "capitalLeaseObligations": "28500000", "otherCurrentLiabilities": "357000000", "totalCurrentLiabilities": "592100000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "767700000", "cashAndShortTermInvestments": "149600000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "116400000", "cashAndCashEquivalentsAtCarryingValue": "149600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-25100000", "operatingCashflow": "69400000", "capitalExpenditures": "4900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39900000", "cashflowFromInvestment": "-9200000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8400000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 372000000, "cost_of_revenue": 138000000, "gross_profit": 234000000, "ebit": 77200000, "ebitda": 85800000, "pretax_income": 68400000, "tax_provision": 21200000, "net_income": -170700000, "net_income_to_common": -170700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130800000, "total_current_assets": 1184000000, "total_assets": 2293100000, "short_term_debt": 23800000, "long_term_debt": 636000000, "total_debt": 659800000, "total_liabilities": 1346700000, "total_equity": 946400000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 158800000 }, "cash_flow": { "operating_cash_flow": 31100000, "capital_expenditure": 4100000, "free_cash_flow": 35200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116645, "ticker_id": 7048, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77200000", "ebitda": "85800000", "netIncome": "-170700000", "grossProfit": "234000000", "depreciation": "None", "totalRevenue": "372000000", "costOfRevenue": "138000000", "interestIncome": "1400000", "incomeBeforeTax": "68400000", "interestExpense": "8800000", "operatingIncome": "78000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "156000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8600000", "sellingGeneralAndAdministrative": "119400000", "netIncomeFromContinuingOperations": "47200000" }, "balance": { "goodwill": "98300000", "inventory": "301200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2293100000", "longTermDebt": "636000000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "60500000", "reportedCurrency": "USD", "retainedEarnings": "1320200000", "totalLiabilities": "1346700000", "otherCurrentAssets": "405400000", "totalCurrentAssets": "1184000000", "currentLongTermDebt": "15000000", "longTermInvestments": "7900000", "shortTermInvestments": "None", "currentNetReceivables": "346600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108600000", "currentAccountsPayable": "124900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681500000", "totalShareholderEquity": "946400000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "324800000", "totalCurrentLiabilities": "546500000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "800200000", "cashAndShortTermInvestments": "130800000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "60500000", "cashAndCashEquivalentsAtCarryingValue": "130800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "31100000", "capitalExpenditures": "4100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47800000", "cashflowFromInvestment": "10700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372000000, "cost_of_revenue": 138000000, "gross_profit": 234000000, "research_and_development": 33900000, "selling_general_admin": 119400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77200000, "depreciation_amortisation": 8600000, "ebitda": 85800000, "interest_expense": 8800000, "interest_income": null, "other_non_operating": null, "pretax_income": 68400000, "tax_provision": 21200000, "effective_tax_rate": null, "net_income": -170700000, "net_income_continuing_ops": 47200000, "net_income_to_common": -170700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130800000, "short_term_investments": null, "net_receivables": 346600000, "inventory": 301200000, "other_current_assets": null, "total_current_assets": 1184000000, "net_ppe": null, "goodwill": 98300000, "intangible_assets": 60500000, "goodwill_and_intangibles": 158800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1108600000, "total_assets": 2293100000, "short_term_debt": 23800000, "accounts_payable": 124900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546500000, "long_term_debt": 636000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 800200000, "total_liabilities": 1346700000, "total_debt": 659800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1320200000, "total_equity": 946400000, "shares_outstanding": 54800000, "operating_cash_flow": 31100000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47800000, "free_cash_flow": 35200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77200000", "ebitda": "85800000", "netIncome": "-170700000", "grossProfit": "234000000", "depreciation": "None", "totalRevenue": "372000000", "costOfRevenue": "138000000", "interestIncome": "1400000", "incomeBeforeTax": "68400000", "interestExpense": "8800000", "operatingIncome": "78000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "156000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8600000", "sellingGeneralAndAdministrative": "119400000", "netIncomeFromContinuingOperations": "47200000" }, "balance": { "goodwill": "98300000", "inventory": "301200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2293100000", "longTermDebt": "636000000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "60500000", "reportedCurrency": "USD", "retainedEarnings": "1320200000", "totalLiabilities": "1346700000", "otherCurrentAssets": "405400000", "totalCurrentAssets": "1184000000", "currentLongTermDebt": "15000000", "longTermInvestments": "7900000", "shortTermInvestments": "None", "currentNetReceivables": "346600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108600000", "currentAccountsPayable": "124900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681500000", "totalShareholderEquity": "946400000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "324800000", "totalCurrentLiabilities": "546500000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "800200000", "cashAndShortTermInvestments": "130800000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "60500000", "cashAndCashEquivalentsAtCarryingValue": "130800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "31100000", "capitalExpenditures": "4100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47800000", "cashflowFromInvestment": "10700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8600000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 600700000, "cost_of_revenue": 356000000, "gross_profit": 244700000, "ebit": -351700000, "ebitda": -320900000, "pretax_income": -361700000, "tax_provision": -12100000, "net_income": -349600000, "net_income_to_common": -349600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177600000, "total_current_assets": 1225800000, "total_assets": 2625700000, "short_term_debt": 58700000, "long_term_debt": 727900000, "total_debt": 786600000, "total_liabilities": 1573800000, "total_equity": 1051900000, "shares_outstanding": 53600000, "goodwill_and_intangibles": 654900000 }, "cash_flow": { "operating_cash_flow": 50500000, "capital_expenditure": 3000000, "free_cash_flow": 53500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116646, "ticker_id": 7048, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-351700000", "ebitda": "-320900000", "netIncome": "-349600000", "grossProfit": "244700000", "depreciation": "None", "totalRevenue": "600700000", "costOfRevenue": "356000000", "interestIncome": "1100000", "incomeBeforeTax": "-361700000", "interestExpense": "10000000", "operatingIncome": "-359100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12100000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "603800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30800000", "sellingGeneralAndAdministrative": "221600000", "netIncomeFromContinuingOperations": "-349600000" }, "balance": { "goodwill": "96700000", "inventory": "459200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2625700000", "longTermDebt": "727900000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "558200000", "reportedCurrency": "USD", "retainedEarnings": "1490900000", "totalLiabilities": "1573800000", "otherCurrentAssets": "99700000", "totalCurrentAssets": "1225800000", "currentLongTermDebt": "37300000", "longTermInvestments": "8600000", "shortTermInvestments": "169000000", "currentNetReceivables": "489300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399900000", "currentAccountsPayable": "252800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "846100000", "totalShareholderEquity": "1051900000", "capitalLeaseObligations": "80900000", "otherCurrentLiabilities": "203900000", "totalCurrentLiabilities": "617700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "956100000", "cashAndShortTermInvestments": "177600000", "commonStockSharesOutstanding": "53600000", "intangibleAssetsExcludingGoodwill": "558200000", "cashAndCashEquivalentsAtCarryingValue": "177600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-349600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "32600000", "operatingCashflow": "50500000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6500000", "cashflowFromInvestment": "-16500000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600700000, "cost_of_revenue": 356000000, "gross_profit": 244700000, "research_and_development": 77700000, "selling_general_admin": 221600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -351700000, "depreciation_amortisation": 30800000, "ebitda": -320900000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": -361700000, "tax_provision": -12100000, "effective_tax_rate": null, "net_income": -349600000, "net_income_continuing_ops": -349600000, "net_income_to_common": -349600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177600000, "short_term_investments": 169000000, "net_receivables": 489300000, "inventory": 459200000, "other_current_assets": null, "total_current_assets": 1225800000, "net_ppe": null, "goodwill": 96700000, "intangible_assets": 558200000, "goodwill_and_intangibles": 654900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1399900000, "total_assets": 2625700000, "short_term_debt": 58700000, "accounts_payable": 252800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 617700000, "long_term_debt": 727900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 956100000, "total_liabilities": 1573800000, "total_debt": 786600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1490900000, "total_equity": 1051900000, "shares_outstanding": 53600000, "operating_cash_flow": 50500000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6500000, "free_cash_flow": 53500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-351700000", "ebitda": "-320900000", "netIncome": "-349600000", "grossProfit": "244700000", "depreciation": "None", "totalRevenue": "600700000", "costOfRevenue": "356000000", "interestIncome": "1100000", "incomeBeforeTax": "-361700000", "interestExpense": "10000000", "operatingIncome": "-359100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12100000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "603800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30800000", "sellingGeneralAndAdministrative": "221600000", "netIncomeFromContinuingOperations": "-349600000" }, "balance": { "goodwill": "96700000", "inventory": "459200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2625700000", "longTermDebt": "727900000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "558200000", "reportedCurrency": "USD", "retainedEarnings": "1490900000", "totalLiabilities": "1573800000", "otherCurrentAssets": "99700000", "totalCurrentAssets": "1225800000", "currentLongTermDebt": "37300000", "longTermInvestments": "8600000", "shortTermInvestments": "169000000", "currentNetReceivables": "489300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399900000", "currentAccountsPayable": "252800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "846100000", "totalShareholderEquity": "1051900000", "capitalLeaseObligations": "80900000", "otherCurrentLiabilities": "203900000", "totalCurrentLiabilities": "617700000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "956100000", "cashAndShortTermInvestments": "177600000", "commonStockSharesOutstanding": "53600000", "intangibleAssetsExcludingGoodwill": "558200000", "cashAndCashEquivalentsAtCarryingValue": "177600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-349600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "32600000", "operatingCashflow": "50500000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6500000", "cashflowFromInvestment": "-16500000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30800000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 504600000, "cost_of_revenue": 241400000, "gross_profit": 263200000, "ebit": 22100000, "ebitda": 73900000, "pretax_income": 11600000, "tax_provision": 1800000, "net_income": 9800000, "net_income_to_common": 9800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158500000, "total_current_assets": 1279900000, "total_assets": 3087800000, "short_term_debt": 61900000, "long_term_debt": 733200000, "total_debt": 795100000, "total_liabilities": 1624600000, "total_equity": 1463200000, "shares_outstanding": 54300000, "goodwill_and_intangibles": 1053300000 }, "cash_flow": { "operating_cash_flow": 25600000, "capital_expenditure": 30300000, "free_cash_flow": 55900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116648, "ticker_id": 7048, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22100000", "ebitda": "73900000", "netIncome": "9800000", "grossProfit": "263200000", "depreciation": "None", "totalRevenue": "504600000", "costOfRevenue": "241400000", "interestIncome": "1300000", "incomeBeforeTax": "11600000", "interestExpense": "10500000", "operatingIncome": "30100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "233100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51800000", "sellingGeneralAndAdministrative": "184800000", "netIncomeFromContinuingOperations": "9800000" }, "balance": { "goodwill": "412500000", "inventory": "569900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3087800000", "longTermDebt": "733200000", "shortTermDebt": "61900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "640800000", "reportedCurrency": "USD", "retainedEarnings": "1840500000", "totalLiabilities": "1624600000", "otherCurrentAssets": "106900000", "totalCurrentAssets": "1279900000", "currentLongTermDebt": "39400000", "longTermInvestments": "9400000", "shortTermInvestments": "-90600000", "currentNetReceivables": "444600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1807900000", "currentAccountsPayable": "280800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "860900000", "totalShareholderEquity": "1463200000", "capitalLeaseObligations": "88300000", "otherCurrentLiabilities": "199500000", "totalCurrentLiabilities": "637600000", "otherNonCurrentLiabilities": "9100000", "totalNonCurrentLiabilities": "987000000", "cashAndShortTermInvestments": "158500000", "commonStockSharesOutstanding": "54300000", "intangibleAssetsExcludingGoodwill": "640800000", "cashAndCashEquivalentsAtCarryingValue": "158500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-35400000", "operatingCashflow": "25600000", "capitalExpenditures": "30300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1600000", "cashflowFromInvestment": "-13500000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504600000, "cost_of_revenue": 241400000, "gross_profit": 263200000, "research_and_development": 48300000, "selling_general_admin": 184800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22100000, "depreciation_amortisation": 51800000, "ebitda": 73900000, "interest_expense": 10500000, "interest_income": null, "other_non_operating": null, "pretax_income": 11600000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": 9800000, "net_income_continuing_ops": 9800000, "net_income_to_common": 9800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158500000, "short_term_investments": -90600000, "net_receivables": 444600000, "inventory": 569900000, "other_current_assets": null, "total_current_assets": 1279900000, "net_ppe": null, "goodwill": 412500000, "intangible_assets": 640800000, "goodwill_and_intangibles": 1053300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1807900000, "total_assets": 3087800000, "short_term_debt": 61900000, "accounts_payable": 280800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637600000, "long_term_debt": 733200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 987000000, "total_liabilities": 1624600000, "total_debt": 795100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1840500000, "total_equity": 1463200000, "shares_outstanding": 54300000, "operating_cash_flow": 25600000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1600000, "free_cash_flow": 55900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22100000", "ebitda": "73900000", "netIncome": "9800000", "grossProfit": "263200000", "depreciation": "None", "totalRevenue": "504600000", "costOfRevenue": "241400000", "interestIncome": "1300000", "incomeBeforeTax": "11600000", "interestExpense": "10500000", "operatingIncome": "30100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "233100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51800000", "sellingGeneralAndAdministrative": "184800000", "netIncomeFromContinuingOperations": "9800000" }, "balance": { "goodwill": "412500000", "inventory": "569900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3087800000", "longTermDebt": "733200000", "shortTermDebt": "61900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "640800000", "reportedCurrency": "USD", "retainedEarnings": "1840500000", "totalLiabilities": "1624600000", "otherCurrentAssets": "106900000", "totalCurrentAssets": "1279900000", "currentLongTermDebt": "39400000", "longTermInvestments": "9400000", "shortTermInvestments": "-90600000", "currentNetReceivables": "444600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1807900000", "currentAccountsPayable": "280800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "860900000", "totalShareholderEquity": "1463200000", "capitalLeaseObligations": "88300000", "otherCurrentLiabilities": "199500000", "totalCurrentLiabilities": "637600000", "otherNonCurrentLiabilities": "9100000", "totalNonCurrentLiabilities": "987000000", "cashAndShortTermInvestments": "158500000", "commonStockSharesOutstanding": "54300000", "intangibleAssetsExcludingGoodwill": "640800000", "cashAndCashEquivalentsAtCarryingValue": "158500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-35400000", "operatingCashflow": "25600000", "capitalExpenditures": "30300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1600000", "cashflowFromInvestment": "-13500000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51800000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 343900000, "cost_of_revenue": 136600000, "gross_profit": 207300000, "ebit": 41400000, "ebitda": 51800000, "pretax_income": 30800000, "tax_provision": 6000000, "net_income": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129600000, "total_current_assets": 1142200000, "total_assets": 2893900000, "short_term_debt": 55200000, "long_term_debt": 746500000, "total_debt": 801700000, "total_liabilities": 1525100000, "total_equity": 1368800000, "shares_outstanding": 54300000, "goodwill_and_intangibles": 995100000 }, "cash_flow": { "operating_cash_flow": 74500000, "capital_expenditure": 7100000, "free_cash_flow": 81600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116649, "ticker_id": 7048, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41400000", "ebitda": "51800000", "netIncome": "16000000", "grossProfit": "207300000", "depreciation": "None", "totalRevenue": "343900000", "costOfRevenue": "136600000", "interestIncome": "1200000", "incomeBeforeTax": "30800000", "interestExpense": "11000000", "operatingIncome": "41900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "165400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10400000", "sellingGeneralAndAdministrative": "177500000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "389000000", "inventory": "513000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2893900000", "longTermDebt": "746500000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "606100000", "reportedCurrency": "USD", "retainedEarnings": "1830700000", "totalLiabilities": "1525100000", "otherCurrentAssets": "93500000", "totalCurrentAssets": "1142200000", "currentLongTermDebt": "35100000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "406100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1751700000", "currentAccountsPayable": "216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "863400000", "totalShareholderEquity": "1368800000", "capitalLeaseObligations": "81800000", "otherCurrentLiabilities": "189900000", "totalCurrentLiabilities": "546200000", "otherNonCurrentLiabilities": "4400000", "totalNonCurrentLiabilities": "978900000", "cashAndShortTermInvestments": "129600000", "commonStockSharesOutstanding": "54300000", "intangibleAssetsExcludingGoodwill": "606100000", "cashAndCashEquivalentsAtCarryingValue": "129600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7500000", "operatingCashflow": "74500000", "capitalExpenditures": "7100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91000000", "cashflowFromInvestment": "-2300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343900000, "cost_of_revenue": 136600000, "gross_profit": 207300000, "research_and_development": 39100000, "selling_general_admin": 177500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41400000, "depreciation_amortisation": 10400000, "ebitda": 51800000, "interest_expense": 11000000, "interest_income": null, "other_non_operating": null, "pretax_income": 30800000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 16000000, "net_income_continuing_ops": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129600000, "short_term_investments": null, "net_receivables": 406100000, "inventory": 513000000, "other_current_assets": null, "total_current_assets": 1142200000, "net_ppe": null, "goodwill": 389000000, "intangible_assets": 606100000, "goodwill_and_intangibles": 995100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1751700000, "total_assets": 2893900000, "short_term_debt": 55200000, "accounts_payable": 216000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546200000, "long_term_debt": 746500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 978900000, "total_liabilities": 1525100000, "total_debt": 801700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1830700000, "total_equity": 1368800000, "shares_outstanding": 54300000, "operating_cash_flow": 74500000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91000000, "free_cash_flow": 81600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41400000", "ebitda": "51800000", "netIncome": "16000000", "grossProfit": "207300000", "depreciation": "None", "totalRevenue": "343900000", "costOfRevenue": "136600000", "interestIncome": "1200000", "incomeBeforeTax": "30800000", "interestExpense": "11000000", "operatingIncome": "41900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "165400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10400000", "sellingGeneralAndAdministrative": "177500000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "389000000", "inventory": "513000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2893900000", "longTermDebt": "746500000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "606100000", "reportedCurrency": "USD", "retainedEarnings": "1830700000", "totalLiabilities": "1525100000", "otherCurrentAssets": "93500000", "totalCurrentAssets": "1142200000", "currentLongTermDebt": "35100000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "406100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1751700000", "currentAccountsPayable": "216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "863400000", "totalShareholderEquity": "1368800000", "capitalLeaseObligations": "81800000", "otherCurrentLiabilities": "189900000", "totalCurrentLiabilities": "546200000", "otherNonCurrentLiabilities": "4400000", "totalNonCurrentLiabilities": "978900000", "cashAndShortTermInvestments": "129600000", "commonStockSharesOutstanding": "54300000", "intangibleAssetsExcludingGoodwill": "606100000", "cashAndCashEquivalentsAtCarryingValue": "129600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7500000", "operatingCashflow": "74500000", "capitalExpenditures": "7100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91000000", "cashflowFromInvestment": "-2300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10400000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 339600000, "cost_of_revenue": 133000000, "gross_profit": 206600000, "ebit": 52700000, "ebitda": 62700000, "pretax_income": 41500000, "tax_provision": 9400000, "net_income": 18900000, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149500000, "total_current_assets": 1165600000, "total_assets": 2957700000, "short_term_debt": 53900000, "long_term_debt": 841400000, "total_debt": 895300000, "total_liabilities": 1592500000, "total_equity": 1365200000, "shares_outstanding": 54200000, "goodwill_and_intangibles": 1031900000 }, "cash_flow": { "operating_cash_flow": 45800000, "capital_expenditure": 10700000, "free_cash_flow": 56500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116650, "ticker_id": 7048, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52700000", "ebitda": "62700000", "netIncome": "18900000", "grossProfit": "206600000", "depreciation": "None", "totalRevenue": "339600000", "costOfRevenue": "133000000", "interestIncome": "1200000", "incomeBeforeTax": "41500000", "interestExpense": "12000000", "operatingIncome": "53100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-10800000", "nonInterestIncome": "None", "operatingExpenses": "153500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10000000", "sellingGeneralAndAdministrative": "98400000", "netIncomeFromContinuingOperations": "18900000" }, "balance": { "goodwill": "396000000", "inventory": "506100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2957700000", "longTermDebt": "841400000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "635900000", "reportedCurrency": "USD", "retainedEarnings": "1814700000", "totalLiabilities": "1592500000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "1165600000", "currentLongTermDebt": "34600000", "longTermInvestments": "9500000", "shortTermInvestments": "None", "currentNetReceivables": "401000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792100000", "currentAccountsPayable": "203100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "956800000", "totalShareholderEquity": "1365200000", "capitalLeaseObligations": "80800000", "otherCurrentLiabilities": "161500000", "totalCurrentLiabilities": "504200000", "otherNonCurrentLiabilities": "9000000", "totalNonCurrentLiabilities": "1088300000", "cashAndShortTermInvestments": "149500000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "635900000", "cashAndCashEquivalentsAtCarryingValue": "149500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "45800000", "capitalExpenditures": "10700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26500000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339600000, "cost_of_revenue": 133000000, "gross_profit": 206600000, "research_and_development": 37800000, "selling_general_admin": 98400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52700000, "depreciation_amortisation": 10000000, "ebitda": 62700000, "interest_expense": 12000000, "interest_income": null, "other_non_operating": null, "pretax_income": 41500000, "tax_provision": 9400000, "effective_tax_rate": null, "net_income": 18900000, "net_income_continuing_ops": 18900000, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149500000, "short_term_investments": null, "net_receivables": 401000000, "inventory": 506100000, "other_current_assets": null, "total_current_assets": 1165600000, "net_ppe": null, "goodwill": 396000000, "intangible_assets": 635900000, "goodwill_and_intangibles": 1031900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1792100000, "total_assets": 2957700000, "short_term_debt": 53900000, "accounts_payable": 203100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 504200000, "long_term_debt": 841400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1088300000, "total_liabilities": 1592500000, "total_debt": 895300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1814700000, "total_equity": 1365200000, "shares_outstanding": 54200000, "operating_cash_flow": 45800000, "stock_based_compensation": 8700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26500000, "free_cash_flow": 56500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52700000", "ebitda": "62700000", "netIncome": "18900000", "grossProfit": "206600000", "depreciation": "None", "totalRevenue": "339600000", "costOfRevenue": "133000000", "interestIncome": "1200000", "incomeBeforeTax": "41500000", "interestExpense": "12000000", "operatingIncome": "53100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-10800000", "nonInterestIncome": "None", "operatingExpenses": "153500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10000000", "sellingGeneralAndAdministrative": "98400000", "netIncomeFromContinuingOperations": "18900000" }, "balance": { "goodwill": "396000000", "inventory": "506100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2957700000", "longTermDebt": "841400000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "635900000", "reportedCurrency": "USD", "retainedEarnings": "1814700000", "totalLiabilities": "1592500000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "1165600000", "currentLongTermDebt": "34600000", "longTermInvestments": "9500000", "shortTermInvestments": "None", "currentNetReceivables": "401000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792100000", "currentAccountsPayable": "203100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "956800000", "totalShareholderEquity": "1365200000", "capitalLeaseObligations": "80800000", "otherCurrentLiabilities": "161500000", "totalCurrentLiabilities": "504200000", "otherNonCurrentLiabilities": "9000000", "totalNonCurrentLiabilities": "1088300000", "cashAndShortTermInvestments": "149500000", "commonStockSharesOutstanding": "54200000", "intangibleAssetsExcludingGoodwill": "635900000", "cashAndCashEquivalentsAtCarryingValue": "149500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "45800000", "capitalExpenditures": "10700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26500000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10000000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 548900000, "cost_of_revenue": 286200000, "gross_profit": 262700000, "ebit": 64900000, "ebitda": 87400000, "pretax_income": 23200000, "tax_provision": -10800000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 1231900000, "total_assets": 3041500000, "short_term_debt": 52500000, "long_term_debt": 871700000, "total_debt": 924200000, "total_liabilities": 1676700000, "total_equity": 1364800000, "shares_outstanding": 53700000, "goodwill_and_intangibles": 1612300000 }, "cash_flow": { "operating_cash_flow": 77100000, "capital_expenditure": 25300000, "free_cash_flow": 102400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116651, "ticker_id": 7048, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64900000", "ebitda": "87400000", "netIncome": "33900000", "grossProfit": "262700000", "depreciation": "None", "totalRevenue": "548900000", "costOfRevenue": "286200000", "interestIncome": "800000", "incomeBeforeTax": "23200000", "interestExpense": "13800000", "operatingIncome": "64900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10800000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "197800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22500000", "sellingGeneralAndAdministrative": "98400000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "407700000", "inventory": "545000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3041500000", "longTermDebt": "871700000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1204600000", "reportedCurrency": "USD", "retainedEarnings": "1795800000", "totalLiabilities": "1676700000", "otherCurrentAssets": "99900000", "totalCurrentAssets": "1231900000", "currentLongTermDebt": "34300000", "longTermInvestments": "9900000", "shortTermInvestments": "None", "currentNetReceivables": "421000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1809600000", "currentAccountsPayable": "251500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "970000000", "totalShareholderEquity": "1364800000", "capitalLeaseObligations": "64000000", "otherCurrentLiabilities": "222400000", "totalCurrentLiabilities": "563800000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "1112900000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "53700000", "intangibleAssetsExcludingGoodwill": "1204600000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "23900000", "operatingCashflow": "77100000", "capitalExpenditures": "25300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36300000", "cashflowFromInvestment": "None", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548900000, "cost_of_revenue": 286200000, "gross_profit": 262700000, "research_and_development": 38000000, "selling_general_admin": 98400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64900000, "depreciation_amortisation": 22500000, "ebitda": 87400000, "interest_expense": 13800000, "interest_income": null, "other_non_operating": null, "pretax_income": 23200000, "tax_provision": -10800000, "effective_tax_rate": null, "net_income": 33900000, "net_income_continuing_ops": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": 421000000, "inventory": 545000000, "other_current_assets": null, "total_current_assets": 1231900000, "net_ppe": null, "goodwill": 407700000, "intangible_assets": 1204600000, "goodwill_and_intangibles": 1612300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1809600000, "total_assets": 3041500000, "short_term_debt": 52500000, "accounts_payable": 251500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563800000, "long_term_debt": 871700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112900000, "total_liabilities": 1676700000, "total_debt": 924200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1795800000, "total_equity": 1364800000, "shares_outstanding": 53700000, "operating_cash_flow": 77100000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36300000, "free_cash_flow": 102400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64900000", "ebitda": "87400000", "netIncome": "33900000", "grossProfit": "262700000", "depreciation": "None", "totalRevenue": "548900000", "costOfRevenue": "286200000", "interestIncome": "800000", "incomeBeforeTax": "23200000", "interestExpense": "13800000", "operatingIncome": "64900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10800000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "197800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22500000", "sellingGeneralAndAdministrative": "98400000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "407700000", "inventory": "545000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3041500000", "longTermDebt": "871700000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1204600000", "reportedCurrency": "USD", "retainedEarnings": "1795800000", "totalLiabilities": "1676700000", "otherCurrentAssets": "99900000", "totalCurrentAssets": "1231900000", "currentLongTermDebt": "34300000", "longTermInvestments": "9900000", "shortTermInvestments": "None", "currentNetReceivables": "421000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1809600000", "currentAccountsPayable": "251500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "970000000", "totalShareholderEquity": "1364800000", "capitalLeaseObligations": "64000000", "otherCurrentLiabilities": "222400000", "totalCurrentLiabilities": "563800000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "1112900000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "53700000", "intangibleAssetsExcludingGoodwill": "1204600000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "23900000", "operatingCashflow": "77100000", "capitalExpenditures": "25300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36300000", "cashflowFromInvestment": "None", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22500000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 478900000, "cost_of_revenue": 244100000, "gross_profit": 234800000, "ebit": 26800000, "ebitda": 51300000, "pretax_income": 14000000, "tax_provision": 3400000, "net_income": 10600000, "net_income_to_common": 10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124400000, "total_current_assets": 1237500000, "total_assets": 2995900000, "short_term_debt": 46300000, "long_term_debt": 910100000, "total_debt": 956400000, "total_liabilities": 1720300000, "total_equity": 1275600000, "shares_outstanding": 53900000, "goodwill_and_intangibles": 1030100000 }, "cash_flow": { "operating_cash_flow": -7000000, "capital_expenditure": 22100000, "free_cash_flow": 15100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116653, "ticker_id": 7048, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26800000", "ebitda": "51300000", "netIncome": "10600000", "grossProfit": "234800000", "depreciation": "None", "totalRevenue": "478900000", "costOfRevenue": "244100000", "interestIncome": "700000", "incomeBeforeTax": "14000000", "interestExpense": "12800000", "operatingIncome": "25200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "209600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24500000", "sellingGeneralAndAdministrative": "156100000", "netIncomeFromContinuingOperations": "10600000" }, "balance": { "goodwill": "400100000", "inventory": "584600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2995900000", "longTermDebt": "910100000", "shortTermDebt": "46300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "630000000", "reportedCurrency": "USD", "retainedEarnings": "1761900000", "totalLiabilities": "1720300000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "1237500000", "currentLongTermDebt": "29300000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "420500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1758400000", "currentAccountsPayable": "283500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "999400000", "totalShareholderEquity": "1275600000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "161900000", "totalCurrentLiabilities": "578800000", "otherNonCurrentLiabilities": "119300000", "totalNonCurrentLiabilities": "1141500000", "cashAndShortTermInvestments": "124400000", "commonStockSharesOutstanding": "53900000", "intangibleAssetsExcludingGoodwill": "630000000", "cashAndCashEquivalentsAtCarryingValue": "124400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-47600000", "operatingCashflow": "-7000000", "capitalExpenditures": "22100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19300000", "cashflowFromInvestment": "-22400000", "stockBasedCompensation": "-1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478900000, "cost_of_revenue": 244100000, "gross_profit": 234800000, "research_and_development": 46500000, "selling_general_admin": 156100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26800000, "depreciation_amortisation": 24500000, "ebitda": 51300000, "interest_expense": 12800000, "interest_income": null, "other_non_operating": null, "pretax_income": 14000000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 10600000, "net_income_continuing_ops": 10600000, "net_income_to_common": 10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124400000, "short_term_investments": null, "net_receivables": 420500000, "inventory": 584600000, "other_current_assets": null, "total_current_assets": 1237500000, "net_ppe": null, "goodwill": 400100000, "intangible_assets": 630000000, "goodwill_and_intangibles": 1030100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1758400000, "total_assets": 2995900000, "short_term_debt": 46300000, "accounts_payable": 283500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578800000, "long_term_debt": 910100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1141500000, "total_liabilities": 1720300000, "total_debt": 956400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1761900000, "total_equity": 1275600000, "shares_outstanding": 53900000, "operating_cash_flow": -7000000, "stock_based_compensation": -1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19300000, "free_cash_flow": 15100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26800000", "ebitda": "51300000", "netIncome": "10600000", "grossProfit": "234800000", "depreciation": "None", "totalRevenue": "478900000", "costOfRevenue": "244100000", "interestIncome": "700000", "incomeBeforeTax": "14000000", "interestExpense": "12800000", "operatingIncome": "25200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "209600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24500000", "sellingGeneralAndAdministrative": "156100000", "netIncomeFromContinuingOperations": "10600000" }, "balance": { "goodwill": "400100000", "inventory": "584600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2995900000", "longTermDebt": "910100000", "shortTermDebt": "46300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "630000000", "reportedCurrency": "USD", "retainedEarnings": "1761900000", "totalLiabilities": "1720300000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "1237500000", "currentLongTermDebt": "29300000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "420500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1758400000", "currentAccountsPayable": "283500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "999400000", "totalShareholderEquity": "1275600000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "161900000", "totalCurrentLiabilities": "578800000", "otherNonCurrentLiabilities": "119300000", "totalNonCurrentLiabilities": "1141500000", "cashAndShortTermInvestments": "124400000", "commonStockSharesOutstanding": "53900000", "intangibleAssetsExcludingGoodwill": "630000000", "cashAndCashEquivalentsAtCarryingValue": "124400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-47600000", "operatingCashflow": "-7000000", "capitalExpenditures": "22100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19300000", "cashflowFromInvestment": "-22400000", "stockBasedCompensation": "-1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24500000", "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": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "income_statement": { "revenue": 455300000, "cost_of_revenue": 234100000, "gross_profit": 221200000, "ebit": 36600000, "ebitda": 61800000, "pretax_income": 24800000, "tax_provision": 9100000, "net_income": 15700000, "net_income_to_common": 15700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150700000, "total_current_assets": 1208200000, "total_assets": 3011200000, "short_term_debt": 49500000, "long_term_debt": 888800000, "total_debt": 938300000, "total_liabilities": 1702900000, "total_equity": 1308300000, "shares_outstanding": 54400000, "goodwill_and_intangibles": 1076600000 }, "cash_flow": { "operating_cash_flow": 23600000, "capital_expenditure": 22100000, "free_cash_flow": 45700000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116654, "ticker_id": 7048, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:21.732947+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36600000", "ebitda": "61800000", "netIncome": "15700000", "grossProfit": "221200000", "depreciation": "None", "totalRevenue": "455300000", "costOfRevenue": "234100000", "interestIncome": "700000", "incomeBeforeTax": "24800000", "interestExpense": "11800000", "operatingIncome": "29300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "191900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40200000", "otherNonOperatingIncome": "-4500000", "costofGoodsAndServicesSold": "234100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "151700000", "netIncomeFromContinuingOperations": "15700000" }, "balance": { "goodwill": "410900000", "inventory": "542600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3011200000", "longTermDebt": "888800000", "shortTermDebt": "49500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "665700000", "reportedCurrency": "USD", "retainedEarnings": "1751300000", "totalLiabilities": "1702900000", "otherCurrentAssets": "106100000", "totalCurrentAssets": "1208200000", "currentLongTermDebt": "31800000", "longTermInvestments": "13900000", "shortTermInvestments": "None", "currentNetReceivables": "408800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803000000", "currentAccountsPayable": "265500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410000000", "shortLongTermDebtTotal": "985400000", "totalShareholderEquity": "1308300000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "155700000", "totalCurrentLiabilities": "571900000", "otherNonCurrentLiabilities": "123300000", "totalNonCurrentLiabilities": "1131000000", "cashAndShortTermInvestments": "150700000", "commonStockSharesOutstanding": "54400000", "intangibleAssetsExcludingGoodwill": "665700000", "cashAndCashEquivalentsAtCarryingValue": "150700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15700000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38400000", "operatingCashflow": "23600000", "capitalExpenditures": "22100000", "changeInReceivables": "61100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-22400000", "stockBasedCompensation": "-8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455300000, "cost_of_revenue": 234100000, "gross_profit": 221200000, "research_and_development": 40200000, "selling_general_admin": 151700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36600000, "depreciation_amortisation": 25200000, "ebitda": 61800000, "interest_expense": 11800000, "interest_income": null, "other_non_operating": null, "pretax_income": 24800000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 15700000, "net_income_continuing_ops": 15700000, "net_income_to_common": 15700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150700000, "short_term_investments": null, "net_receivables": 408800000, "inventory": 542600000, "other_current_assets": null, "total_current_assets": 1208200000, "net_ppe": null, "goodwill": 410900000, "intangible_assets": 665700000, "goodwill_and_intangibles": 1076600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1803000000, "total_assets": 3011200000, "short_term_debt": 49500000, "accounts_payable": 265500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571900000, "long_term_debt": 888800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1131000000, "total_liabilities": 1702900000, "total_debt": 938300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1751300000, "total_equity": 1308300000, "shares_outstanding": 54400000, "operating_cash_flow": 23600000, "stock_based_compensation": -8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22400000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4900000, "free_cash_flow": 45700000, "net_change_in_cash": -3700000 }, "raw_data": { "income": { "ebit": "36600000", "ebitda": "61800000", "netIncome": "15700000", "grossProfit": "221200000", "depreciation": "None", "totalRevenue": "455300000", "costOfRevenue": "234100000", "interestIncome": "700000", "incomeBeforeTax": "24800000", "interestExpense": "11800000", "operatingIncome": "29300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "191900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40200000", "otherNonOperatingIncome": "-4500000", "costofGoodsAndServicesSold": "234100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "151700000", "netIncomeFromContinuingOperations": "15700000" }, "balance": { "goodwill": "410900000", "inventory": "542600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3011200000", "longTermDebt": "888800000", "shortTermDebt": "49500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "665700000", "reportedCurrency": "USD", "retainedEarnings": "1751300000", "totalLiabilities": "1702900000", "otherCurrentAssets": "106100000", "totalCurrentAssets": "1208200000", "currentLongTermDebt": "31800000", "longTermInvestments": "13900000", "shortTermInvestments": "None", "currentNetReceivables": "408800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803000000", "currentAccountsPayable": "265500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410000000", "shortLongTermDebtTotal": "985400000", "totalShareholderEquity": "1308300000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "155700000", "totalCurrentLiabilities": "571900000", "otherNonCurrentLiabilities": "123300000", "totalNonCurrentLiabilities": "1131000000", "cashAndShortTermInvestments": "150700000", "commonStockSharesOutstanding": "54400000", "intangibleAssetsExcludingGoodwill": "665700000", "cashAndCashEquivalentsAtCarryingValue": "150700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15700000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38400000", "operatingCashflow": "23600000", "capitalExpenditures": "22100000", "changeInReceivables": "61100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-22400000", "stockBasedCompensation": "-8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }