$3.47B
Revenue
$-2.24B
Net Income
37.00%
Gross Margin
-46.96%
Op. Margin
-
Free Cash Flow
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
FY 2010 (Dec 31, 2010) |
FY 2009 (Dec 31, 2009) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $3.47B | $3.47B | $4.25B | $4.49B | $5.80B | $5.05B | $4.64B | $4.61B | $4.73B | $2.88B | $3.28B | $3.28B | $4.04B | $3.87B | $3.75B | $3.38B | $3.12B | $2.83B |
| Revenue Growth % | 0.0% | -18.3% | -5.4% | -22.7% | 15.0% | 8.7% | 0.7% | -2.5% | 64.2% | -12.3% | 0.2% | -18.9% | 4.2% | 3.4% | 11.0% | 8.4% | 10.3% | nan% |
| Cost of Revenue | $2.18B | $2.18B | $2.60B | $2.66B | $3.48B | $2.87B | $2.59B | $2.53B | $2.64B | $1.78B | $2.08B | $2.20B | $2.66B | $2.53B | $2.41B | $2.21B | $2.07B | $1.94B |
| Gross Profit | $1.28B | $1.28B | $1.65B | $1.83B | $2.33B | $2.17B | $2.05B | $2.08B | $2.09B | $1.10B | $1.20B | $1.08B | $1.38B | $1.34B | $1.34B | $1.17B | $1.05B | $882.60M |
| Gross Margin % | 37.0% | 37.0% | 38.8% | 40.8% | 40.1% | 43.0% | 44.2% | 45.2% | 44.1% | 38.3% | 36.6% | 32.8% | 34.1% | 34.6% | 35.8% | 34.6% | 33.7% | 31.2% |
| Operating Expenses | $5.10B | $5.10B | $3.74B | $3.93B | $4.66B | $4.00B | $3.74B | $3.79B | - | - | - | - | - | - | - | - | - | - |
| Selling General & Admin | $684.90M | $684.90M | $644.60M | $734.30M | $775.20M | $714.10M | $729.70M | $792.90M | $851.20M | $618.60M | $529.50M | $737.90M | $621.20M | $515.80M | $527.10M | $442.50M | $411.20M | $322.30M |
| Operating Income | $-1.63B | $-1.63B | $506.50M | $555.60M | $1.14B | $1.04B | $902.20M | $821.60M | $880.50M | $259.80M | $421.50M | $-50.20M | $545.40M | $659.00M | $658.20M | $587.30M | $387.10M | $334.70M |
| Operating Margin % | -47.0% | -47.0% | 11.9% | 12.4% | 19.7% | 20.7% | 19.4% | 17.8% | 18.6% | 9.0% | 12.8% | -1.5% | 13.5% | 17.0% | 17.6% | 17.4% | 12.4% | 11.8% |
| Interest Expense | $361.10M | $237.30M | $232.20M | $237.20M | $151.80M | $131.10M | $151.30M | $160.40M | $134.50M | $80.00M | $83.30M | $81.40M | $59.70M | $42.40M | $45.40M | $39.50M | $39.50M | $27.20M |
| Interest Income | - | - | - | - | - | - | $100.00K | $1.90M | $1.40M | $900.00K | $600.00K | $1.30M | $200.00K | $200.00K | $100.00K | $100.00K | $200.00K | $200.00K |
| Income Before Tax | $-1.89B | $-1.89B | $252.50M | $300.20M | $983.90M | $893.80M | $729.80M | $655.00M | $743.70M | $180.80M | $180.80M | - | - | - | - | - | - | - |
| Income Tax Expense | $314.20M | $314.20M | $-150.90M | $-1.12B | $145.20M | $91.60M | $150.90M | $111.50M | $88.80M | $264.10M | $93.90M | $47.40M | $73.50M | $148.60M | $146.70M | $136.50M | $132.00M | $53.00M |
| Net Income | $-2.24B | $-2.24B | $341.10M | $1.32B | $736.50M | $736.50M | $551.50M | $477.40M | $502.10M | $535.80M | $209.10M | $489.00M | $307.50M | $293.90M | $416.20M | $365.90M | $172.50M | $228.50M |
| Net Margin % | -64.6% | -64.6% | 8.0% | 29.5% | 12.7% | 14.6% | 11.9% | 10.4% | 10.6% | 18.6% | 6.4% | 14.9% | 7.6% | 7.6% | 11.1% | 10.8% | 5.5% | 8.1% |
| Basic EPS | -17.88 | -17.88 | 2.73 | 10.55 | 5.83 | 5.72 | 4.24 | 3.64 | 3.72 | 3.99 | 1.56 | 3.66 | 2.30 | 2.16 | 3.01 | 5.13 | 2.38 | 3.15 |
| Diluted EPS | -17.88 | -17.88 | 2.72 | 10.53 | 5.81 | 5.70 | 4.22 | 3.62 | 3.69 | 3.99 | 1.56 | 3.66 | 2.29 | 2.16 | 3.00 | 5.10 | 2.36 | 3.12 |
| Basic Shares Outstanding | -250.3M | 125.2M | 125.0M | 125.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted Shares Outstanding | -250.7M | 125.2M | 125.4M | 125.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Breakdown | FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
FY 2010 (Dec 31, 2010) |
FY 2009 (Dec 31, 2009) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $584.50M | $357.30M | $302.40M | $572.00M | $516.80M | $568.90M | $339.10M | $161.70M | $283.00M | $64.20M | $78.60M | $109.50M | $123.20M | $77.10M | $158.90M | $161.50M | $76.60M |
| Accounts Receivable | $2.06B | $2.90B | $2.70B | $2.87B | $2.58B | $2.33B | $2.23B | $2.29B | $2.04B | $1.83B | $1.85B | $1.75B | $1.48B | $1.12B | $931.30M | $852.90M | $749.60M |
| Inventory | $1.22B | $1.20B | $1.72B | $1.65B | $1.41B | $1.10B | $1.02B | $1.10B | $992.50M | $703.50M | $800.20M | $636.50M | $688.40M | $675.70M | $470.30M | $347.80M | $350.50M |
| Other Current Assets | $82.30M | $60.10M | $398.90M | $343.60M | $431.40M | $380.80M | $487.50M | $486.00M | $326.40M | $253.50M | $241.70M | $214.70M | $236.80M | $181.10M | $173.40M | $175.30M | - |
| Total Current Assets | $4.96B | $4.96B | $5.13B | $5.44B | $4.94B | $4.38B | $4.07B | $4.03B | $3.65B | $2.85B | $2.97B | $2.93B | $2.94B | $2.18B | $1.87B | $1.65B | $1.49B |
| Property Plant & Equipment | $707.40M | $849.70M | $892.50M | $849.60M | $817.00M | $771.70M | $758.00M | $1.03B | $1.03B | $1.00B | $1.02B | $1.31B | $1.25B | $1.14B | $986.80M | $918.50M | $964.50M |
| Goodwill | - | $1.51B | $1.59B | $1.59B | $1.46B | $1.47B | $1.47B | $1.47B | $1.20B | $777.50M | $776.10M | $352.50M | $389.40M | $294.40M | $225.90M | $194.40M | $209.50M |
| Intangible Assets | $2.36B | $2.36B | $2.47B | $2.51B | $2.52B | $2.63B | $2.63B | $2.70B | $2.63B | $793.40M | $837.00M | $246.90M | $272.30M | $215.70M | $187.30M | $54.00M | - |
| Other Non-current Assets | $423.00M | $428.20M | $489.50M | $560.50M | $613.80M | $712.30M | $685.30M | $465.20M | $443.60M | $471.30M | $435.10M | $273.00M | $262.00M | $272.30M | $198.90M | $169.70M | $211.40M |
| Total Assets | $9.69B | $11.65B | $11.93B | $11.17B | $10.58B | $10.19B | $9.87B | $9.97B | $9.21B | $6.14B | $6.33B | $5.34B | $5.24B | $4.37B | $3.74B | $3.32B | $3.14B |
| Accounts Payable | $771.00M | $768.50M | $602.40M | $1.25B | $1.14B | $946.70M | $900.10M | $867.50M | $714.20M | $355.40M | $403.60M | $433.50M | $475.20M | $443.20M | $458.30M | $389.30M | $290.50M |
| Short-term Debt | $719.50M | $261.30M | $934.00M | $540.80M | $440.80M | $338.30M | $227.70M | $547.70M | $192.60M | $94.20M | $112.60M | $525.20M | $697.80M | $55.60M | - | - | - |
| Accrued Liabilities | $574.00M | $755.20M | $684.80M | $601.80M | $631.20M | $674.70M | $680.60M | $594.40M | $497.70M | $374.90M | $337.60M | $438.80M | $307.00M | $192.00M | $186.20M | $223.00M | $180.80M |
| Deferred Revenue | $453.10M | $453.80M | $482.10M | $680.50M | $630.70M | $347.10M | $492.70M | $458.40M | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | $3.76B | $3.02B | $3.38B | $3.80B | $3.52B | $2.83B | $2.72B | $2.99B | $2.21B | $1.44B | $1.45B | $1.91B | $1.99B | $1.14B | $919.90M | $963.40M | $709.20M |
| Long-term Debt | $3.36B | $3.10B | $3.02B | $2.73B | $2.73B | $2.93B | $3.03B | $2.18B | $2.99B | $1.80B | $2.04B | $1.15B | $1.15B | $908.80M | $779.10M | $503.00M | $588.00M |
| Deferred Tax Liabilities | $54.10M | $86.00M | $158.10M | $321.50M | $342.40M | $350.00M | $333.20M | $330.80M | $173.20M | - | - | - | - | - | - | - | - |
| Other Non-current Liabilities | $387.70M | $470.70M | $407.40M | $445.40M | $477.30M | $603.80M | $708.40M | $749.10M | $718.10M | $295.10M | $278.80M | $212.80M | $216.20M | $154.50M | $116.80M | $108.30M | $132.40M |
| Common Stock | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $18.60M | $9.30M | $9.30M | $9.30M |
| Retained Earnings | $4.17B | $6.64B | $6.59B | $5.56B | $4.99B | $4.51B | $4.19B | $4.33B | $3.95B | $3.51B | $3.38B | $2.98B | $2.76B | $2.54B | $2.18B | $1.85B | $1.72B |
| Treasury Stock | - | - | - | $2.65B | $2.54B | $2.14B | $2.09B | $1.70B | $1.50B | $1.51B | $1.50B | $1.50B | $1.50B | $1.15B | $1.02B | $862.70M | $759.20M |
| Total Stockholders Equity | $2.07B | $4.49B | $4.41B | $3.38B | $3.03B | $2.96B | $2.53B | $3.12B | $2.68B | $1.96B | $1.87B | $1.53B | $1.52B | $1.48B | $1.24B | $1.13B | $1.08B |
| Total Liabilities & Equity | $9.69B | $11.65B | $11.93B | $11.17B | $10.58B | $10.19B | $9.87B | $9.97B | $9.21B | $6.14B | $6.33B | $5.34B | $5.24B | $4.37B | $3.74B | $3.32B | $3.14B |
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
FY 2010 (Dec 31, 2010) |
FY 2009 (Dec 31, 2009) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $-2.25B | $-2.24B | $341.10M | $1.32B | $736.50M | $736.50M | $551.50M | $477.40M | $502.10M | $535.80M | $209.10M | $489.00M | $307.50M | $293.90M | $416.20M | $365.90M | $172.50M | $228.50M |
| Depreciation & Amortization | $304.40M | $173.60M | $176.30M | $184.30M | $169.40M | $170.90M | $162.70M | $150.10M | $168.20M | $113.00M | $137.10M | $115.70M | $131.20M | $127.20M | $137.80M | $126.60M | $133.60M | $127.20M |
| Stock-based Compensation | $39.30M | $24.00M | $23.80M | $25.90M | $24.20M | $17.80M | $18.90M | $25.60M | $23.00M | $21.10M | $20.20M | $15.40M | $14.80M | $14.20M | $17.40M | $15.80M | $14.70M | $11.20M |
| Deferred Income Tax | - | $304.80M | $-340.30M | $-1.29B | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change in Receivables | - | - | - | $-192.40M | $443.90M | $241.10M | $71.80M | $123.50M | $302.20M | $262.40M | $6.10M | $-140.90M | $276.90M | $394.50M | $193.70M | $77.90M | $109.90M | $59.30M |
| Change in Inventory | $486.70M | $156.30M | $-475.80M | $72.80M | $182.30M | $331.10M | $59.70M | $-6.40M | $224.20M | $96.80M | $-72.50M | $-78.30M | $-33.10M | $-5.10M | $198.00M | $110.50M | $7.90M | $-35.40M |
| Change in Payables | $196.70M | $20.10M | $171.70M | $-626.00M | $165.30M | $144.40M | $61.80M | $103.00M | $182.30M | $331.70M | $-24.10M | $-292.50M | $-21.00M | $40.40M | $41.20M | $69.30M | $106.60M | $-71.50M |
| Capital Expenditure | $174.50M | $96.30M | $67.90M | $133.90M | $142.30M | $100.10M | $67.20M | $93.90M | $156.60M | $85.70M | $130.80M | $108.50M | $224.70M | $221.90M | $206.60M | $189.50M | $142.30M | $161.20M |
| Acquisitions | - | - | - | $16.50M | $198.20M | $5.20M | $65.60M | - | $-19.60M | $1.23B | - | $1.21B | - | $339.60M | $143.20M | $148.10M | $7.50M | $34.30M |
| Investing Cash Flow | $-189.10M | $-99.70M | $263.60M | $-154.40M | $-266.40M | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repayment | - | $500.60M | - | $1.20B | $1.40M | $1.20B | $100.00M | $901.90M | $552.00M | $302.30M | $242.60M | $1.04B | $34.60M | $4.90M | $20.40M | $121.30M | $26.00M | $3.50M |
| Stock Issued | $600.00K | $200.00K | $200.00K | $5.30M | $9.40M | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock Repurchased | - | - | - | $75.00M | $100.00M | $400.00M | $50.00M | $400.00M | $200.00M | - | $11.20M | - | - | $359.90M | $144.90M | $165.10M | $135.00M | $35.00M |
| Dividends Paid | $509.50M | $291.30M | $290.60M | $290.50M | $267.50M | $247.20M | $228.50M | $210.30M | $89.20M | $88.80M | $88.60M | $86.40M | $78.10M | $73.60M | $47.80M | $41.20M | $36.40M | $36.30M |
| Financing Cash Flow | $1.57B | $386.00M | $-870.10M | $331.50M | $-237.40M | $-747.90M | $-250.30M | - | $-363.30M | $1.21B | $-377.00M | - | - | - | - | - | - | - |
| Net Change in Cash | $266.10M | $227.20M | $54.90M | $-269.60M | $55.20M | $-52.10M | $229.80M | $177.40M | $-121.30M | $218.80M | $-14.40M | $-30.90M | $-13.70M | $46.10M | $-81.80M | $-2.60M | $84.90M | $24.20M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $542.20M | - | $2.38B | - |
| Cost of Revenue | $413.30M | - | $1.53B | - |
| Gross Profit | $128.90M | - | $851.90M | - |
| Operating Expenses | $938.50M | - | $2.60B | - |
| Selling General & Admin | $167.40M | - | $516.20M | - |
| Operating Income | $-396.30M | - | $-211.70M | - |
| Interest Expense | $64.10M | - | $130.00M | - |
| Income Before Tax | $-466.00M | - | $-402.30M | - |
| Income Tax Expense | $82.20M | - | $110.10M | - |
| Net Income | $-569.30M | $295.20M | $-518.10M | - |
| Basic EPS | -4.52 | - | -4.11 | - |
| Diluted EPS | -4.52 | - | -4.11 | - |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $497.70M | $357.30M |
| Accounts Receivable | $2.33B | $2.90B |
| Inventory | $1.38B | $1.20B |
| Other Current Assets | $537.10M | $496.20M |
| Total Current Assets | $5.57B | $4.96B |
| Property Plant & Equipment | $855.40M | $849.70M |
| Goodwill | $1.36B | $1.51B |
| Intangible Assets | $2.38B | $2.36B |
| Other Non-current Assets | $437.60M | $428.20M |
| Total Assets | $12.08B | $11.65B |
| Accounts Payable | $733.60M | $768.50M |
| Short-term Debt | $1.27B | $337.40M |
| Accrued Liabilities | $718.30M | $755.20M |
| Deferred Revenue | - | $453.80M |
| Total Current Liabilities | $3.99B | $3.02B |
| Long-term Debt | $3.27B | $3.03B |
| Deferred Tax Liabilities | $92.40M | $86.00M |
| Other Non-current Liabilities | $388.40M | $470.70M |
| Common Stock | $18.60M | $18.60M |
| Retained Earnings | $5.90B | $6.64B |
| Total Stockholders Equity | $3.77B | $4.49B |
| Total Liabilities & Equity | $12.08B | $11.65B |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $-569.30M | $295.20M | $-518.10M | - |
| Depreciation & Amortization | - | - | $130.50M | - |
| Stock-based Compensation | - | - | $17.90M | - |
| Change in Inventory | - | - | $146.60M | - |
| Change in Payables | - | - | $-28.20M | - |
| Capital Expenditure | - | - | $70.30M | - |
| Investing Cash Flow | - | - | $-84.40M | - |
| Debt Repayment | - | - | $500.10M | - |
| Stock Issued | - | - | $200.00K | - |
| Dividends Paid | - | - | $218.40M | - |
| Financing Cash Flow | - | - | $932.10M | - |
| Net Change in Cash | - | - | $140.40M | - |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.