{ "ticker": { "uuid": "04f4e9ab-376a-4aad-8728-fcfb2aabfb38", "symbol": "IDXX", "name": "IDEXX Laboratories Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/", "api_url": "https://sharemaestro.com/factors/api/tickers/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/" }, "ticker_metadata": { "id": 6572, "uuid": "04f4e9ab-376a-4aad-8728-fcfb2aabfb38", "symbol": "IDXX", "name": "IDEXX Laboratories Inc", "asset_type": "equity", "market_cap": 43463741000, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "IDEXX Laboratories, Inc. is an American multinational corporation engaged in the development, manufacture, and distribution of products and services for the companion animal veterinary, livestock and poultry, water testing, and dairy markets.", "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": "04f4e9ab-376a-4aad-8728-fcfb2aabfb38", "symbol": "IDXX", "name": "IDEXX Laboratories Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/", "api_url": "https://sharemaestro.com/factors/api/tickers/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.02, "quality": 0.97, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 562.16, "market_cap": 45352258000, "pe_ratio": 41.4088, "earnings_yield": 0.0241, "ebitda_to_ev": 0.033, "shareholder_yield": 0, "roe": 0.7038, "piotroski_f_score": 8, "momentum_12_1": 0.0671, "volatility_252d": 0.362 }, "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": true }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:16.494780+00:00", "batch_id": "" }, "size": { "price_close": 562.16, "market_cap": 45352258000, "market_cap_usd": 45352258000, "enterprise_value": 46131581000, "shares_outstanding": 80675000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 41.4088, "pb_ratio": 29.1448, "ptbv_ratio": 43.6395, "ps_ratio": 10.2005, "pcf_ratio": 37.5945, "pfcf_ratio": 34.023, "ev_ebitda": 30.3437, "ev_ebit": 32.7364, "ev_sales": 10.3758, "ev_fcf": 34.6077, "earnings_yield": 0.0241, "fcf_yield": 0.0289, "price_to_sales": 10.2005, "price_to_book": 29.1448, "price_to_cashflow": 37.5945, "ebitda_to_ev": 0.033, "sales_yield": 0.0964 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6205, "operating_margin": 0.3169, "net_margin": 0.2463, "ebitda_margin": 0.3419, "fcf_margin": 0.2998, "roe": 0.7038, "roa": 0.3235, "roic": 0.4825, "roc_greenblatt": null, "asset_turnover": 1.3133, "cash_conversion": 1.2171, "accruals_ratio": -0.0328, "sbc_to_revenue": 0.004, "piotroski_f_score": 8, "altman_z_score": 20.3744, "earnings_stability_5y": 0.1273, "revenue_stability_5y": 0.1966, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8149, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1756, "net_debt_to_ebitda": 0.5126, "debt_to_assets": 0.2894, "interest_coverage": 35.5531, "current_ratio": 1.1186, "quick_ratio": 0.8245, "net_debt": 779323000, "local_beta": 0.0001, "volatility_252d": 0.362, "volatility_60d": 0.6293, "max_drawdown_12m": -0.2976, "risk_adjusted_momentum": 0.1852 }, "growth": { "revenue_growth_1y": 0.1308, "revenue_growth_3y_cagr": 0.0852, "revenue_growth_5y_cagr": 0.0972, "eps_growth_1y": 0.2238, "eps_growth_3y_cagr": 0.1598, "eps_growth_5y_cagr": 0.1274, "fcf_growth_1y": 0.2129, "book_value_growth_1y": 0.036, "revenue_growth": 0.1308, "earnings_growth": 0.2238 }, "momentum": { "price_return_1m": 0.0037, "price_return_3m": -0.076, "price_return_6m": -0.2128, "price_return_9m": -0.1257, "price_return_12m": 0.071, "price_return_12m_ex1m": 0.0671, "momentum_6m": -0.2128, "momentum_12m": 0.071, "momentum_12_1": 0.0671, "distance_from_52w_high": -0.2533, "distance_from_52w_low": 0.0924, "relative_strength": -0.087 }, "raw_ttm": { "revenue_ttm": 4446095000, "gross_profit_ttm": 2758939000, "ebit_ttm": 1409183000, "ebitda_ttm": 1520303000, "net_income_ttm": 1095233000, "eps_diluted_ttm": 13.5759, "operating_cash_flow_ttm": 1206353000, "capital_expenditure_ttm": 126634000, "fcf_ttm": 1332987000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39636000, "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_current_liabilities": 1299851000, "net_ppe": null, "total_assets": 3385497000, "total_debt": 979851000, "total_equity": 1556103000, "net_working_capital": 633693000, "book_value_per_share": 19.2885, "retained_earnings": 6670348000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1039249000, "tangible_book_per_share": 12.8819 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 80, "rank_pb": 97, "rank_ptbv": 96, "rank_ps": 90, "rank_pcf": 90, "rank_ev_ebitda": 87, "rank_ev_ebit": 85, "rank_earnings_yield": 80, "rank_fcf_yield": 77, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 4, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 31, "rank_fcf_margin": 30, "rank_piotroski": 9, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 61 }, "composites": { "value_composite": 98, "quality_composite": 3, "momentum_composite": 74, "growth_composite": 18, "yield_composite": 97, "svqf_composite": 90, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.1393, "os_score": 0.14, "value_percentile": 0.02, "quality_percentile": 0.97, "momentum_percentile": 0.26, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": null, "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": true } } }, "latest_snapshot_fields": { "id": 1477, "ticker_id": 6572, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:16.494780+00:00", "batch_id": "", "os_score_delta": null, "price_close": 562.16, "market_cap": 45352258000, "market_cap_usd": 45352258000, "enterprise_value": 46131581000, "shares_outstanding": 80675000, "fx_rate_to_usd": null, "pe_ratio": 41.40877603, "pb_ratio": 29.14476612, "ptbv_ratio": 43.63945311, "ps_ratio": 10.20046985, "pcf_ratio": 37.5945167, "pfcf_ratio": 34.02303098, "ev_ebitda": 30.34367557, "ev_ebit": 32.73640187, "ev_sales": 10.37575243, "ev_fcf": 34.60767509, "earnings_yield": 0.02414947, "fcf_yield": 0.02889532, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.62053083, "operating_margin": 0.31694847, "net_margin": 0.24633594, "ebitda_margin": 0.34194119, "fcf_margin": 0.29981073, "roe": 0.70383066, "roa": 0.3235073, "roic": 0.48253727, "roc_greenblatt": null, "asset_turnover": 1.3132769, "cash_conversion": 1.21708075, "accruals_ratio": -0.03282236, "sbc_to_revenue": 0.00401161, "debt_to_equity": 1.17562526, "net_debt_to_ebitda": 0.51261032, "debt_to_assets": 0.28942604, "interest_coverage": 35.55310829, "current_ratio": 1.11864744, "quick_ratio": 0.82445988, "net_debt": 779323000, "revenue_growth_1y": 0.1307936, "revenue_growth_3y_cagr": 0.08522326, "revenue_growth_5y_cagr": 0.09719004, "eps_growth_1y": 0.22377188, "eps_growth_3y_cagr": 0.15980908, "eps_growth_5y_cagr": 0.12736898, "fcf_growth_1y": 0.21285052, "book_value_growth_1y": 0.03601202, "piotroski_f_score": 8, "altman_z_score": 20.37443615, "earnings_stability_5y": 0.127261, "revenue_stability_5y": 0.196575, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00366, "price_return_3m": -0.07601782, "price_return_6m": -0.21277132, "price_return_9m": -0.12570958, "price_return_12m": 0.07096455, "price_return_12m_ex1m": 0.06705911, "distance_from_52w_high": -0.25332058, "distance_from_52w_low": 0.09240007, "relative_strength": -0.0869765, "local_beta": 0.0001, "volatility_252d": 0.362022, "volatility_60d": 0.629346, "max_drawdown_12m": -0.29764371, "revenue_ttm": 4446095000, "gross_profit_ttm": 2758939000, "ebit_ttm": 1409183000, "ebitda_ttm": 1520303000, "net_income_ttm": 1095233000, "eps_diluted_ttm": 13.57586613, "operating_cash_flow_ttm": 1206353000, "capital_expenditure_ttm": 126634000, "fcf_ttm": 1332987000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39636000, "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_current_liabilities": 1299851000, "net_ppe": null, "total_assets": 3385497000, "total_debt": 979851000, "total_equity": 1556103000, "net_working_capital": 633693000, "book_value_per_share": 19.28854044, "retained_earnings": 6670348000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1039249000, "tangible_book_per_share": 12.88192129, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 80, "rank_pb": 97, "rank_ptbv": 96, "rank_ps": 90, "rank_pcf": 90, "rank_ev_ebitda": 87, "rank_ev_ebit": 85, "rank_earnings_yield": 80, "rank_fcf_yield": 77, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 4, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 31, "rank_fcf_margin": 30, "rank_piotroski": 9, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 61, "value_composite": 98, "quality_composite": 3, "momentum_composite": 74, "growth_composite": 18, "yield_composite": 97, "svqf_composite": 90, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": null, "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": 562.16, "os": 0.14, "value": 0.02, "quality": 0.97, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 41.4088, "earnings_yield": 0.0241, "shareholder_yield": 0, "roe": 0.7038, "momentum_12_1": 0.0671, "complete_fields": { "id": 1477, "ticker_id": 6572, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:16.494780+00:00", "batch_id": "", "os_score_delta": null, "price_close": 562.16, "market_cap": 45352258000, "market_cap_usd": 45352258000, "enterprise_value": 46131581000, "shares_outstanding": 80675000, "fx_rate_to_usd": null, "pe_ratio": 41.40877603, "pb_ratio": 29.14476612, "ptbv_ratio": 43.63945311, "ps_ratio": 10.20046985, "pcf_ratio": 37.5945167, "pfcf_ratio": 34.02303098, "ev_ebitda": 30.34367557, "ev_ebit": 32.73640187, "ev_sales": 10.37575243, "ev_fcf": 34.60767509, "earnings_yield": 0.02414947, "fcf_yield": 0.02889532, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.62053083, "operating_margin": 0.31694847, "net_margin": 0.24633594, "ebitda_margin": 0.34194119, "fcf_margin": 0.29981073, "roe": 0.70383066, "roa": 0.3235073, "roic": 0.48253727, "roc_greenblatt": null, "asset_turnover": 1.3132769, "cash_conversion": 1.21708075, "accruals_ratio": -0.03282236, "sbc_to_revenue": 0.00401161, "debt_to_equity": 1.17562526, "net_debt_to_ebitda": 0.51261032, "debt_to_assets": 0.28942604, "interest_coverage": 35.55310829, "current_ratio": 1.11864744, "quick_ratio": 0.82445988, "net_debt": 779323000, "revenue_growth_1y": 0.1307936, "revenue_growth_3y_cagr": 0.08522326, "revenue_growth_5y_cagr": 0.09719004, "eps_growth_1y": 0.22377188, "eps_growth_3y_cagr": 0.15980908, "eps_growth_5y_cagr": 0.12736898, "fcf_growth_1y": 0.21285052, "book_value_growth_1y": 0.03601202, "piotroski_f_score": 8, "altman_z_score": 20.37443615, "earnings_stability_5y": 0.127261, "revenue_stability_5y": 0.196575, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00366, "price_return_3m": -0.07601782, "price_return_6m": -0.21277132, "price_return_9m": -0.12570958, "price_return_12m": 0.07096455, "price_return_12m_ex1m": 0.06705911, "distance_from_52w_high": -0.25332058, "distance_from_52w_low": 0.09240007, "relative_strength": -0.0869765, "local_beta": 0.0001, "volatility_252d": 0.362022, "volatility_60d": 0.629346, "max_drawdown_12m": -0.29764371, "revenue_ttm": 4446095000, "gross_profit_ttm": 2758939000, "ebit_ttm": 1409183000, "ebitda_ttm": 1520303000, "net_income_ttm": 1095233000, "eps_diluted_ttm": 13.57586613, "operating_cash_flow_ttm": 1206353000, "capital_expenditure_ttm": 126634000, "fcf_ttm": 1332987000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39636000, "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_current_liabilities": 1299851000, "net_ppe": null, "total_assets": 3385497000, "total_debt": 979851000, "total_equity": 1556103000, "net_working_capital": 633693000, "book_value_per_share": 19.28854044, "retained_earnings": 6670348000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1039249000, "tangible_book_per_share": 12.88192129, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 80, "rank_pb": 97, "rank_ptbv": 96, "rank_ps": 90, "rank_pcf": 90, "rank_ev_ebitda": 87, "rank_ev_ebit": 85, "rank_earnings_yield": 80, "rank_fcf_yield": 77, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 4, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 31, "rank_fcf_margin": 30, "rank_piotroski": 9, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 61, "value_composite": 98, "quality_composite": 3, "momentum_composite": 74, "growth_composite": 18, "yield_composite": 97, "svqf_composite": 90, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": null, "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 874911000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94232, "ticker_id": 6572, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1362454000", "ebitda": "1468916000", "netIncome": "1059464000", "grossProfit": "2659579000", "depreciation": "None", "totalRevenue": "4303702000", "costOfRevenue": "1644123000", "interestIncome": "3010000", "incomeBeforeTax": "1324189000", "interestExpense": "38265000", "operatingIncome": "1360031000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "264725000", "reportedCurrency": "USD", "netInterestIncome": "-35842000", "nonInterestIncome": "None", "operatingExpenses": "1299548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "251207000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106462000", "sellingGeneralAndAdministrative": "404794000", "netIncomeFromContinuingOperations": "1059464000" }, "balance": { "goodwill": "414004000", "inventory": "377756000", "commonStock": "10837000", "currentDebt": "None", "investments": "None", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "500069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109843000", "reportedCurrency": "USD", "retainedEarnings": "6391902000", "totalLiabilities": "1745376000", "otherCurrentAssets": "89247000", "totalCurrentAssets": "1340264000", "currentLongTermDebt": "472995000", "longTermInvestments": "58481000", "shortTermInvestments": "None", "currentNetReceivables": "693191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2010495000", "currentAccountsPayable": "110408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077213000", "totalShareholderEquity": "1605383000", "capitalLeaseObligations": "128225000", "otherCurrentLiabilities": "503073000", "totalCurrentLiabilities": "1148814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "596561999", "cashAndShortTermInvestments": "180070000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "109843000", "cashAndCashEquivalentsAtCarryingValue": "180070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1059464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-789000", "operatingCashflow": "1178067000", "capitalExpenditures": "124676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1161226000", "cashflowFromInvestment": "-136239000", "stockBasedCompensation": "60013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1216964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145183000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "research_and_development": 251207000, "selling_general_admin": 404794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1362454000, "depreciation_amortisation": 106462000, "ebitda": 1468916000, "interest_expense": 38265000, "interest_income": null, "other_non_operating": null, "pretax_income": 1324189000, "tax_provision": 264725000, "effective_tax_rate": null, "net_income": 1059464000, "net_income_continuing_ops": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180070000, "short_term_investments": null, "net_receivables": 693191000, "inventory": 377756000, "other_current_assets": null, "total_current_assets": 1340264000, "net_ppe": null, "goodwill": 414004000, "intangible_assets": 109843000, "goodwill_and_intangibles": 523847000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2010495000, "total_assets": 3350759000, "short_term_debt": 500069000, "accounts_payable": 110408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148814000, "long_term_debt": 374842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596561999, "total_liabilities": 1745376000, "total_debt": 874911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6391902000, "total_equity": 1605383000, "shares_outstanding": 80675000, "operating_cash_flow": 1178067000, "stock_based_compensation": 60013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1161226000, "free_cash_flow": 1302743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1362454000", "ebitda": "1468916000", "netIncome": "1059464000", "grossProfit": "2659579000", "depreciation": "None", "totalRevenue": "4303702000", "costOfRevenue": "1644123000", "interestIncome": "3010000", "incomeBeforeTax": "1324189000", "interestExpense": "38265000", "operatingIncome": "1360031000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "264725000", "reportedCurrency": "USD", "netInterestIncome": "-35842000", "nonInterestIncome": "None", "operatingExpenses": "1299548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "251207000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106462000", "sellingGeneralAndAdministrative": "404794000", "netIncomeFromContinuingOperations": "1059464000" }, "balance": { "goodwill": "414004000", "inventory": "377756000", "commonStock": "10837000", "currentDebt": "None", "investments": "None", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "500069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109843000", "reportedCurrency": "USD", "retainedEarnings": "6391902000", "totalLiabilities": "1745376000", "otherCurrentAssets": "89247000", "totalCurrentAssets": "1340264000", "currentLongTermDebt": "472995000", "longTermInvestments": "58481000", "shortTermInvestments": "None", "currentNetReceivables": "693191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2010495000", "currentAccountsPayable": "110408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077213000", "totalShareholderEquity": "1605383000", "capitalLeaseObligations": "128225000", "otherCurrentLiabilities": "503073000", "totalCurrentLiabilities": "1148814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "596561999", "cashAndShortTermInvestments": "180070000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "109843000", "cashAndCashEquivalentsAtCarryingValue": "180070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1059464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-789000", "operatingCashflow": "1178067000", "capitalExpenditures": "124676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1161226000", "cashflowFromInvestment": "-136239000", "stockBasedCompensation": "60013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1216964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145183000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 3897504000, "cost_of_revenue": 1518577000, "gross_profit": 2378927000, "ebit": 1145904000, "ebitda": 1275840000, "pretax_income": 1109831000, "tax_provision": 221964000, "net_income": 887867000, "net_income_to_common": 887867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288266000, "total_current_assets": 1399897000, "total_assets": 3293443000, "short_term_debt": 167787000, "long_term_debt": 449786000, "total_debt": 617573000, "total_liabilities": 1698130000, "total_equity": 1595313000, "shares_outstanding": 83056000, "goodwill_and_intangibles": 516776000 }, "cash_flow": { "operating_cash_flow": 929001000, "capital_expenditure": 130922000, "free_cash_flow": 1059923000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94237, "ticker_id": 6572, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1145904000", "ebitda": "1275840000", "netIncome": "887867000", "grossProfit": "2378927000", "depreciation": "None", "totalRevenue": "3897504000", "costOfRevenue": "1518577000", "interestIncome": "12699000", "incomeBeforeTax": "1109831000", "interestExpense": "31205000", "operatingIncome": "1128337000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "221964000", "reportedCurrency": "USD", "netInterestIncome": "-18506000", "nonInterestIncome": "None", "operatingExpenses": "1250590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219792000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1518577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129936000", "sellingGeneralAndAdministrative": "442291000", "netIncomeFromContinuingOperations": "887867000" }, "balance": { "goodwill": "405100000", "inventory": "381877000", "commonStock": "10784000", "currentDebt": "None", "investments": "None", "totalAssets": "3293443000", "longTermDebt": "449786000", "shortTermDebt": "167787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "111676000", "reportedCurrency": "USD", "retainedEarnings": "5332438000", "totalLiabilities": "1698130000", "otherCurrentAssets": "256179000", "totalCurrentAssets": "1399897000", "currentLongTermDebt": "417787000", "longTermInvestments": "57718000", "shortTermInvestments": "None", "currentNetReceivables": "473575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893546000", "currentAccountsPayable": "114211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "265623000", "totalShareholderEquity": "1595313000", "capitalLeaseObligations": "119375000", "otherCurrentLiabilities": "689867000", "totalCurrentLiabilities": "1067916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "109148000", "cashAndShortTermInvestments": "288266000", "commonStockSharesOutstanding": "83056000", "intangibleAssetsExcludingGoodwill": "111676000", "cashAndCashEquivalentsAtCarryingValue": "288266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "887867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28001000", "operatingCashflow": "929001000", "capitalExpenditures": "130922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-878073000", "cashflowFromInvestment": "-207062000", "stockBasedCompensation": "60295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-837034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3897504000, "cost_of_revenue": 1518577000, "gross_profit": 2378927000, "research_and_development": 219792000, "selling_general_admin": 442291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1145904000, "depreciation_amortisation": 129936000, "ebitda": 1275840000, "interest_expense": 31205000, "interest_income": null, "other_non_operating": null, "pretax_income": 1109831000, "tax_provision": 221964000, "effective_tax_rate": null, "net_income": 887867000, "net_income_continuing_ops": 887867000, "net_income_to_common": 887867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288266000, "short_term_investments": null, "net_receivables": 473575000, "inventory": 381877000, "other_current_assets": null, "total_current_assets": 1399897000, "net_ppe": null, "goodwill": 405100000, "intangible_assets": 111676000, "goodwill_and_intangibles": 516776000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1893546000, "total_assets": 3293443000, "short_term_debt": 167787000, "accounts_payable": 114211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1067916000, "long_term_debt": 449786000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109148000, "total_liabilities": 1698130000, "total_debt": 617573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5332438000, "total_equity": 1595313000, "shares_outstanding": 83056000, "operating_cash_flow": 929001000, "stock_based_compensation": 60295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -878073000, "free_cash_flow": 1059923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1145904000", "ebitda": "1275840000", "netIncome": "887867000", "grossProfit": "2378927000", "depreciation": "None", "totalRevenue": "3897504000", "costOfRevenue": "1518577000", "interestIncome": "12699000", "incomeBeforeTax": "1109831000", "interestExpense": "31205000", "operatingIncome": "1128337000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "221964000", "reportedCurrency": "USD", "netInterestIncome": "-18506000", "nonInterestIncome": "None", "operatingExpenses": "1250590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219792000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1518577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129936000", "sellingGeneralAndAdministrative": "442291000", "netIncomeFromContinuingOperations": "887867000" }, "balance": { "goodwill": "405100000", "inventory": "381877000", "commonStock": "10784000", "currentDebt": "None", "investments": "None", "totalAssets": "3293443000", "longTermDebt": "449786000", "shortTermDebt": "167787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "111676000", "reportedCurrency": "USD", "retainedEarnings": "5332438000", "totalLiabilities": "1698130000", "otherCurrentAssets": "256179000", "totalCurrentAssets": "1399897000", "currentLongTermDebt": "417787000", "longTermInvestments": "57718000", "shortTermInvestments": "None", "currentNetReceivables": "473575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893546000", "currentAccountsPayable": "114211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "265623000", "totalShareholderEquity": "1595313000", "capitalLeaseObligations": "119375000", "otherCurrentLiabilities": "689867000", "totalCurrentLiabilities": "1067916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "109148000", "cashAndShortTermInvestments": "288266000", "commonStockSharesOutstanding": "83056000", "intangibleAssetsExcludingGoodwill": "111676000", "cashAndCashEquivalentsAtCarryingValue": "288266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "887867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28001000", "operatingCashflow": "929001000", "capitalExpenditures": "130922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-878073000", "cashflowFromInvestment": "-207062000", "stockBasedCompensation": "60295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-837034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129936000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 3660953000, "cost_of_revenue": 1470983000, "gross_profit": 2189970000, "ebit": 1097128000, "ebitda": 1097128000, "pretax_income": 1061176000, "tax_provision": 216134000, "net_income": 845042000, "net_income_to_common": 845042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453932000, "total_current_assets": 1495254000, "total_assets": 3259925000, "short_term_debt": 344799000, "long_term_debt": 622883000, "total_debt": 967682000, "total_liabilities": 1775395000, "total_equity": 1484530000, "shares_outstanding": 83978000, "goodwill_and_intangibles": 450461000 }, "cash_flow": { "operating_cash_flow": 906510000, "capital_expenditure": 133631000, "free_cash_flow": 1040141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94242, "ticker_id": 6572, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1097128000", "ebitda": "1097128000", "netIncome": "845042000", "grossProfit": "2189970000", "depreciation": "None", "totalRevenue": "3660953000", "costOfRevenue": "1470983000", "interestIncome": "2233000", "incomeBeforeTax": "1061176000", "interestExpense": "35952000", "operatingIncome": "1097128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "216134000", "reportedCurrency": "USD", "netInterestIncome": "-43630000", "nonInterestIncome": "None", "operatingExpenses": "1092842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190951000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114908000", "sellingGeneralAndAdministrative": "335825000", "netIncomeFromContinuingOperations": "822728000" }, "balance": { "goodwill": "365961000", "inventory": "380282000", "commonStock": "10751000", "currentDebt": "None", "investments": "None", "totalAssets": "3259925000", "longTermDebt": "622883000", "shortTermDebt": "344799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84500000", "reportedCurrency": "USD", "retainedEarnings": "4444571000", "totalLiabilities": "1775395000", "otherCurrentAssets": "131512000", "totalCurrentAssets": "1495254000", "currentLongTermDebt": "324997000", "longTermInvestments": "56193000", "shortTermInvestments": "None", "currentNetReceivables": "529528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1764671000", "currentAccountsPayable": "110643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067353000", "totalShareholderEquity": "1484530000", "capitalLeaseObligations": "119473000", "otherCurrentLiabilities": "372357000", "totalCurrentLiabilities": "951547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "823848000", "cashAndShortTermInvestments": "453932000", "commonStockSharesOutstanding": "83978000", "intangibleAssetsExcludingGoodwill": "84500000", "cashAndCashEquivalentsAtCarryingValue": "453932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "845042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-28651000", "operatingCashflow": "906510000", "capitalExpenditures": "133631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441996000", "cashflowFromInvestment": "-125254000", "stockBasedCompensation": "59739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3660953000, "cost_of_revenue": 1470983000, "gross_profit": 2189970000, "research_and_development": 190951000, "selling_general_admin": 335825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1097128000, "depreciation_amortisation": 114908000, "ebitda": 1097128000, "interest_expense": 35952000, "interest_income": null, "other_non_operating": null, "pretax_income": 1061176000, "tax_provision": 216134000, "effective_tax_rate": null, "net_income": 845042000, "net_income_continuing_ops": 822728000, "net_income_to_common": 845042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453932000, "short_term_investments": null, "net_receivables": 529528000, "inventory": 380282000, "other_current_assets": null, "total_current_assets": 1495254000, "net_ppe": null, "goodwill": 365961000, "intangible_assets": 84500000, "goodwill_and_intangibles": 450461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1764671000, "total_assets": 3259925000, "short_term_debt": 344799000, "accounts_payable": 110643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 951547000, "long_term_debt": 622883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 823848000, "total_liabilities": 1775395000, "total_debt": 967682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4444571000, "total_equity": 1484530000, "shares_outstanding": 83978000, "operating_cash_flow": 906510000, "stock_based_compensation": 59739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -441996000, "free_cash_flow": 1040141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1097128000", "ebitda": "1097128000", "netIncome": "845042000", "grossProfit": "2189970000", "depreciation": "None", "totalRevenue": "3660953000", "costOfRevenue": "1470983000", "interestIncome": "2233000", "incomeBeforeTax": "1061176000", "interestExpense": "35952000", "operatingIncome": "1097128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "216134000", "reportedCurrency": "USD", "netInterestIncome": "-43630000", "nonInterestIncome": "None", "operatingExpenses": "1092842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190951000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114908000", "sellingGeneralAndAdministrative": "335825000", "netIncomeFromContinuingOperations": "822728000" }, "balance": { "goodwill": "365961000", "inventory": "380282000", "commonStock": "10751000", "currentDebt": "None", "investments": "None", "totalAssets": "3259925000", "longTermDebt": "622883000", "shortTermDebt": "344799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84500000", "reportedCurrency": "USD", "retainedEarnings": "4444571000", "totalLiabilities": "1775395000", "otherCurrentAssets": "131512000", "totalCurrentAssets": "1495254000", "currentLongTermDebt": "324997000", "longTermInvestments": "56193000", "shortTermInvestments": "None", "currentNetReceivables": "529528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1764671000", "currentAccountsPayable": "110643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067353000", "totalShareholderEquity": "1484530000", "capitalLeaseObligations": "119473000", "otherCurrentLiabilities": "372357000", "totalCurrentLiabilities": "951547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "823848000", "cashAndShortTermInvestments": "453932000", "commonStockSharesOutstanding": "83978000", "intangibleAssetsExcludingGoodwill": "84500000", "cashAndCashEquivalentsAtCarryingValue": "453932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "845042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-28651000", "operatingCashflow": "906510000", "capitalExpenditures": "133631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441996000", "cashflowFromInvestment": "-125254000", "stockBasedCompensation": "59739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114908000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 3367324000, "cost_of_revenue": 1362986000, "gross_profit": 2004338000, "ebit": 898765000, "ebitda": 1010665000, "pretax_income": 859972000, "tax_provision": 180883000, "net_income": 679089000, "net_income_to_common": 679089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112546000, "total_current_assets": 1101477000, "total_assets": 2746765000, "short_term_debt": 674407000, "long_term_debt": 694387000, "total_debt": 1368794000, "total_liabilities": 2138028000, "total_equity": 608737000, "shares_outstanding": 84600000, "goodwill_and_intangibles": 459467000 }, "cash_flow": { "operating_cash_flow": 542984000, "capital_expenditure": 148838000, "free_cash_flow": 691822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94247, "ticker_id": 6572, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "898765000", "ebitda": "1010665000", "netIncome": "679089000", "grossProfit": "2004338000", "depreciation": "None", "totalRevenue": "3367324000", "costOfRevenue": "1362986000", "interestIncome": "1065000", "incomeBeforeTax": "859972000", "interestExpense": "38793000", "operatingIncome": "898765000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "180883000", "reportedCurrency": "USD", "netInterestIncome": "-38793000", "nonInterestIncome": "None", "operatingExpenses": "1105573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "254820000", "otherNonOperatingIncome": "1065000", "costofGoodsAndServicesSold": "1362986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111900000", "sellingGeneralAndAdministrative": "326248000", "netIncomeFromContinuingOperations": "679089000" }, "balance": { "goodwill": "361795000", "inventory": "367823000", "commonStock": "10719000", "currentDebt": "None", "investments": "None", "totalAssets": "2746765000", "longTermDebt": "694387000", "shortTermDebt": "674407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "97672000", "reportedCurrency": "USD", "retainedEarnings": "3599529000", "totalLiabilities": "2138028000", "otherCurrentAssets": "130205000", "totalCurrentAssets": "1101477000", "currentLongTermDebt": "653982000", "longTermInvestments": "55500000", "shortTermInvestments": "None", "currentNetReceivables": "490903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645288000", "currentAccountsPayable": "110221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "649474000", "shortLongTermDebtTotal": "1470033000", "totalShareholderEquity": "608737000", "capitalLeaseObligations": "121664000", "otherCurrentLiabilities": "364690000", "totalCurrentLiabilities": "1235803000", "otherNonCurrentLiabilities": "199688000", "totalNonCurrentLiabilities": "902225000", "cashAndShortTermInvestments": "112546000", "commonStockSharesOutstanding": "84600000", "intangibleAssetsExcludingGoodwill": "97672000", "cashAndCashEquivalentsAtCarryingValue": "112546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "679089000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-121731000", "operatingCashflow": "542984000", "capitalExpenditures": "148838000", "changeInReceivables": "-41398000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370936000", "cashflowFromInvestment": "-195350000", "stockBasedCompensation": "49770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-819711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3367324000, "cost_of_revenue": 1362986000, "gross_profit": 2004338000, "research_and_development": 254820000, "selling_general_admin": 326248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 898765000, "depreciation_amortisation": 111900000, "ebitda": 1010665000, "interest_expense": 38793000, "interest_income": null, "other_non_operating": null, "pretax_income": 859972000, "tax_provision": 180883000, "effective_tax_rate": null, "net_income": 679089000, "net_income_continuing_ops": 679089000, "net_income_to_common": 679089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112546000, "short_term_investments": null, "net_receivables": 490903000, "inventory": 367823000, "other_current_assets": null, "total_current_assets": 1101477000, "net_ppe": null, "goodwill": 361795000, "intangible_assets": 97672000, "goodwill_and_intangibles": 459467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1645288000, "total_assets": 2746765000, "short_term_debt": 674407000, "accounts_payable": 110221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1235803000, "long_term_debt": 694387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 902225000, "total_liabilities": 2138028000, "total_debt": 1368794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3599529000, "total_equity": 608737000, "shares_outstanding": 84600000, "operating_cash_flow": 542984000, "stock_based_compensation": 49770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -370936000, "free_cash_flow": 691822000, "net_change_in_cash": -23302000 }, "raw_data": { "income": { "ebit": "898765000", "ebitda": "1010665000", "netIncome": "679089000", "grossProfit": "2004338000", "depreciation": "None", "totalRevenue": "3367324000", "costOfRevenue": "1362986000", "interestIncome": "1065000", "incomeBeforeTax": "859972000", "interestExpense": "38793000", "operatingIncome": "898765000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "180883000", "reportedCurrency": "USD", "netInterestIncome": "-38793000", "nonInterestIncome": "None", "operatingExpenses": "1105573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "254820000", "otherNonOperatingIncome": "1065000", "costofGoodsAndServicesSold": "1362986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111900000", "sellingGeneralAndAdministrative": "326248000", "netIncomeFromContinuingOperations": "679089000" }, "balance": { "goodwill": "361795000", "inventory": "367823000", "commonStock": "10719000", "currentDebt": "None", "investments": "None", "totalAssets": "2746765000", "longTermDebt": "694387000", "shortTermDebt": "674407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "97672000", "reportedCurrency": "USD", "retainedEarnings": "3599529000", "totalLiabilities": "2138028000", "otherCurrentAssets": "130205000", "totalCurrentAssets": "1101477000", "currentLongTermDebt": "653982000", "longTermInvestments": "55500000", "shortTermInvestments": "None", "currentNetReceivables": "490903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645288000", "currentAccountsPayable": "110221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "649474000", "shortLongTermDebtTotal": "1470033000", "totalShareholderEquity": "608737000", "capitalLeaseObligations": "121664000", "otherCurrentLiabilities": "364690000", "totalCurrentLiabilities": "1235803000", "otherNonCurrentLiabilities": "199688000", "totalNonCurrentLiabilities": "902225000", "cashAndShortTermInvestments": "112546000", "commonStockSharesOutstanding": "84600000", "intangibleAssetsExcludingGoodwill": "97672000", "cashAndCashEquivalentsAtCarryingValue": "112546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "679089000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-121731000", "operatingCashflow": "542984000", "capitalExpenditures": "148838000", "changeInReceivables": "-41398000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370936000", "cashflowFromInvestment": "-195350000", "stockBasedCompensation": "49770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-819711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111900000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 3215360000, "cost_of_revenue": 1325928000, "gross_profit": 1889432000, "ebit": 932028000, "ebitda": 1036624000, "pretax_income": 902654000, "tax_provision": 157810000, "net_income": 744845000, "net_income_to_common": 744845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144454000, "total_current_assets": 955655000, "total_assets": 2437203000, "short_term_debt": 168427000, "long_term_debt": 775205000, "total_debt": 943632000, "total_liabilities": 1747211000, "total_equity": 689992000, "shares_outstanding": 86572000, "goodwill_and_intangibles": 458380000 }, "cash_flow": { "operating_cash_flow": 755546000, "capital_expenditure": 119549000, "free_cash_flow": 875095000, "dividends_paid": 46565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94252, "ticker_id": 6572, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "932028000", "ebitda": "1036624000", "netIncome": "744845000", "grossProfit": "1889432000", "depreciation": "None", "totalRevenue": "3215360000", "costOfRevenue": "1325928000", "interestIncome": "434000", "incomeBeforeTax": "902654000", "interestExpense": "29374000", "operatingIncome": "932028000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "157810000", "reportedCurrency": "USD", "netInterestIncome": "-29374000", "nonInterestIncome": "None", "operatingExpenses": "957404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161009000", "otherNonOperatingIncome": "434000", "costofGoodsAndServicesSold": "1325928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104596000", "sellingGeneralAndAdministrative": "309660000", "netIncomeFromContinuingOperations": "744844000" }, "balance": { "goodwill": "359345000", "inventory": "269030000", "commonStock": "10688000", "currentDebt": "None", "investments": "None", "totalAssets": "2437203000", "longTermDebt": "775205000", "shortTermDebt": "168427000", "treasuryStock": "-3570691000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "99035000", "reportedCurrency": "USD", "retainedEarnings": "2920440000", "totalLiabilities": "1747211000", "otherCurrentAssets": "116587000", "totalCurrentAssets": "955655000", "currentLongTermDebt": "148496000", "longTermInvestments": "13348000", "shortTermInvestments": "None", "currentNetReceivables": "425584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1481548000", "currentAccountsPayable": "116140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "587667000", "shortLongTermDebtTotal": "1031009000", "totalShareholderEquity": "689992000", "capitalLeaseObligations": "107308000", "otherCurrentLiabilities": "396373000", "totalCurrentLiabilities": "763579000", "otherNonCurrentLiabilities": "208427000", "totalNonCurrentLiabilities": "983632000", "cashAndShortTermInvestments": "144454000", "commonStockSharesOutstanding": "86572000", "intangibleAssetsExcludingGoodwill": "99035000", "cashAndCashEquivalentsAtCarryingValue": "144454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744844000", "profitLoss": "None", "dividendPayout": "46565000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52919000", "operatingCashflow": "755546000", "capitalExpenditures": "119549000", "changeInReceivables": "-33141000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-697414000", "cashflowFromInvestment": "-292967000", "stockBasedCompensation": "37755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-234835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-746777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3215360000, "cost_of_revenue": 1325928000, "gross_profit": 1889432000, "research_and_development": 161009000, "selling_general_admin": 309660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 932028000, "depreciation_amortisation": 104596000, "ebitda": 1036624000, "interest_expense": 29374000, "interest_income": null, "other_non_operating": null, "pretax_income": 902654000, "tax_provision": 157810000, "effective_tax_rate": null, "net_income": 744845000, "net_income_continuing_ops": 744844000, "net_income_to_common": 744845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144454000, "short_term_investments": null, "net_receivables": 425584000, "inventory": 269030000, "other_current_assets": null, "total_current_assets": 955655000, "net_ppe": null, "goodwill": 359345000, "intangible_assets": 99035000, "goodwill_and_intangibles": 458380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1481548000, "total_assets": 2437203000, "short_term_debt": 168427000, "accounts_payable": 116140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763579000, "long_term_debt": 775205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 983632000, "total_liabilities": 1747211000, "total_debt": 943632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2920440000, "total_equity": 689992000, "shares_outstanding": 86572000, "operating_cash_flow": 755546000, "stock_based_compensation": 37755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292967000, "dividends_paid": 46565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -697414000, "free_cash_flow": 875095000, "net_change_in_cash": -234835000 }, "raw_data": { "income": { "ebit": "932028000", "ebitda": "1036624000", "netIncome": "744845000", "grossProfit": "1889432000", "depreciation": "None", "totalRevenue": "3215360000", "costOfRevenue": "1325928000", "interestIncome": "434000", "incomeBeforeTax": "902654000", "interestExpense": "29374000", "operatingIncome": "932028000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "157810000", "reportedCurrency": "USD", "netInterestIncome": "-29374000", "nonInterestIncome": "None", "operatingExpenses": "957404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161009000", "otherNonOperatingIncome": "434000", "costofGoodsAndServicesSold": "1325928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104596000", "sellingGeneralAndAdministrative": "309660000", "netIncomeFromContinuingOperations": "744844000" }, "balance": { "goodwill": "359345000", "inventory": "269030000", "commonStock": "10688000", "currentDebt": "None", "investments": "None", "totalAssets": "2437203000", "longTermDebt": "775205000", "shortTermDebt": "168427000", "treasuryStock": "-3570691000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "99035000", "reportedCurrency": "USD", "retainedEarnings": "2920440000", "totalLiabilities": "1747211000", "otherCurrentAssets": "116587000", "totalCurrentAssets": "955655000", "currentLongTermDebt": "148496000", "longTermInvestments": "13348000", "shortTermInvestments": "None", "currentNetReceivables": "425584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1481548000", "currentAccountsPayable": "116140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "587667000", "shortLongTermDebtTotal": "1031009000", "totalShareholderEquity": "689992000", "capitalLeaseObligations": "107308000", "otherCurrentLiabilities": "396373000", "totalCurrentLiabilities": "763579000", "otherNonCurrentLiabilities": "208427000", "totalNonCurrentLiabilities": "983632000", "cashAndShortTermInvestments": "144454000", "commonStockSharesOutstanding": "86572000", "intangibleAssetsExcludingGoodwill": "99035000", "cashAndCashEquivalentsAtCarryingValue": "144454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744844000", "profitLoss": "None", "dividendPayout": "46565000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52919000", "operatingCashflow": "755546000", "capitalExpenditures": "119549000", "changeInReceivables": "-33141000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-697414000", "cashflowFromInvestment": "-292967000", "stockBasedCompensation": "37755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-234835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-746777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104596000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 2706655000, "cost_of_revenue": 1135615000, "gross_profit": 1571040000, "ebit": 694524000, "ebitda": 790522000, "pretax_income": 661985000, "tax_provision": 79854000, "net_income": 581776000, "net_income_to_common": 581776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383928000, "total_current_assets": 1062738000, "total_assets": 2294561000, "short_term_debt": 67721000, "long_term_debt": 858492000, "total_debt": 926213000, "total_liabilities": 1661766000, "total_equity": 632088000, "shares_outstanding": 86722000, "goodwill_and_intangibles": 295890000 }, "cash_flow": { "operating_cash_flow": 648063000, "capital_expenditure": 107626000, "free_cash_flow": 755689000, "dividends_paid": 51328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94257, "ticker_id": 6572, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "694524000", "ebitda": "790522000", "netIncome": "581776000", "grossProfit": "1571040000", "depreciation": "None", "totalRevenue": "2706655000", "costOfRevenue": "1135615000", "interestIncome": "586000", "incomeBeforeTax": "661985000", "interestExpense": "32539000", "operatingIncome": "694524000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "79854000", "reportedCurrency": "USD", "netInterestIncome": "-32539000", "nonInterestIncome": "None", "operatingExpenses": "876516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141249000", "otherNonOperatingIncome": "586000", "costofGoodsAndServicesSold": "1135615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95998000", "sellingGeneralAndAdministrative": "300832000", "netIncomeFromContinuingOperations": "582131000" }, "balance": { "goodwill": "243347000", "inventory": "209873000", "commonStock": "10646000", "currentDebt": "None", "investments": "None", "totalAssets": "2294561000", "longTermDebt": "858492000", "shortTermDebt": "67721000", "treasuryStock": "-2799890000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52543000", "reportedCurrency": "USD", "retainedEarnings": "2175595000", "totalLiabilities": "1661766000", "otherCurrentAssets": "94195000", "totalCurrentAssets": "1062738000", "currentLongTermDebt": "49988000", "longTermInvestments": "12065000", "shortTermInvestments": "None", "currentNetReceivables": "374742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231823000", "currentAccountsPayable": "74558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "555167000", "shortLongTermDebtTotal": "1003252000", "totalShareholderEquity": "632088000", "capitalLeaseObligations": "94772000", "otherCurrentLiabilities": "355239000", "totalCurrentLiabilities": "582761000", "otherNonCurrentLiabilities": "208806000", "totalNonCurrentLiabilities": "1079005000", "cashAndShortTermInvestments": "383928000", "commonStockSharesOutstanding": "86722000", "intangibleAssetsExcludingGoodwill": "52543000", "cashAndCashEquivalentsAtCarryingValue": "383928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "582131000", "profitLoss": "None", "dividendPayout": "51328000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18885000", "operatingCashflow": "648063000", "capitalExpenditures": "107626000", "changeInReceivables": "-60722000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248416000", "cashflowFromInvestment": "-109376000", "stockBasedCompensation": "30951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "290271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2706655000, "cost_of_revenue": 1135615000, "gross_profit": 1571040000, "research_and_development": 141249000, "selling_general_admin": 300832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 694524000, "depreciation_amortisation": 95998000, "ebitda": 790522000, "interest_expense": 32539000, "interest_income": null, "other_non_operating": null, "pretax_income": 661985000, "tax_provision": 79854000, "effective_tax_rate": null, "net_income": 581776000, "net_income_continuing_ops": 582131000, "net_income_to_common": 581776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 383928000, "short_term_investments": null, "net_receivables": 374742000, "inventory": 209873000, "other_current_assets": null, "total_current_assets": 1062738000, "net_ppe": null, "goodwill": 243347000, "intangible_assets": 52543000, "goodwill_and_intangibles": 295890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1231823000, "total_assets": 2294561000, "short_term_debt": 67721000, "accounts_payable": 74558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 582761000, "long_term_debt": 858492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1079005000, "total_liabilities": 1661766000, "total_debt": 926213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2175595000, "total_equity": 632088000, "shares_outstanding": 86722000, "operating_cash_flow": 648063000, "stock_based_compensation": 30951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109376000, "dividends_paid": 51328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248416000, "free_cash_flow": 755689000, "net_change_in_cash": 290271000 }, "raw_data": { "income": { "ebit": "694524000", "ebitda": "790522000", "netIncome": "581776000", "grossProfit": "1571040000", "depreciation": "None", "totalRevenue": "2706655000", "costOfRevenue": "1135615000", "interestIncome": "586000", "incomeBeforeTax": "661985000", "interestExpense": "32539000", "operatingIncome": "694524000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "79854000", "reportedCurrency": "USD", "netInterestIncome": "-32539000", "nonInterestIncome": "None", "operatingExpenses": "876516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141249000", "otherNonOperatingIncome": "586000", "costofGoodsAndServicesSold": "1135615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95998000", "sellingGeneralAndAdministrative": "300832000", "netIncomeFromContinuingOperations": "582131000" }, "balance": { "goodwill": "243347000", "inventory": "209873000", "commonStock": "10646000", "currentDebt": "None", "investments": "None", "totalAssets": "2294561000", "longTermDebt": "858492000", "shortTermDebt": "67721000", "treasuryStock": "-2799890000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52543000", "reportedCurrency": "USD", "retainedEarnings": "2175595000", "totalLiabilities": "1661766000", "otherCurrentAssets": "94195000", "totalCurrentAssets": "1062738000", "currentLongTermDebt": "49988000", "longTermInvestments": "12065000", "shortTermInvestments": "None", "currentNetReceivables": "374742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231823000", "currentAccountsPayable": "74558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "555167000", "shortLongTermDebtTotal": "1003252000", "totalShareholderEquity": "632088000", "capitalLeaseObligations": "94772000", "otherCurrentLiabilities": "355239000", "totalCurrentLiabilities": "582761000", "otherNonCurrentLiabilities": "208806000", "totalNonCurrentLiabilities": "1079005000", "cashAndShortTermInvestments": "383928000", "commonStockSharesOutstanding": "86722000", "intangibleAssetsExcludingGoodwill": "52543000", "cashAndCashEquivalentsAtCarryingValue": "383928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "582131000", "profitLoss": "None", "dividendPayout": "51328000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18885000", "operatingCashflow": "648063000", "capitalExpenditures": "107626000", "changeInReceivables": "-60722000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248416000", "cashflowFromInvestment": "-109376000", "stockBasedCompensation": "30951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "290271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95998000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 2406908000, "cost_of_revenue": 1041359000, "gross_profit": 1365549000, "ebit": 552846000, "ebitda": 640857000, "pretax_income": 522218000, "tax_provision": 94426000, "net_income": 427720000, "net_income_to_common": 427720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90326000, "total_current_assets": 679639000, "total_assets": 1832475000, "short_term_debt": 304046000, "long_term_debt": 698910000, "total_debt": 1002956000, "total_liabilities": 1654650000, "total_equity": 177473000, "shares_outstanding": 87542000, "goodwill_and_intangibles": 298192000 }, "cash_flow": { "operating_cash_flow": 459158000, "capital_expenditure": 155224000, "free_cash_flow": 614382000, "dividends_paid": 36106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94262, "ticker_id": 6572, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "552846000", "ebitda": "640857000", "netIncome": "427720000", "grossProfit": "1365549000", "depreciation": "None", "totalRevenue": "2406908000", "costOfRevenue": "1041359000", "interestIncome": "427000", "incomeBeforeTax": "522218000", "interestExpense": "30628000", "operatingIncome": "552846000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "94426000", "reportedCurrency": "USD", "netInterestIncome": "-30628000", "nonInterestIncome": "None", "operatingExpenses": "812703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133193000", "otherNonOperatingIncome": "427000", "costofGoodsAndServicesSold": "1041359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88011000", "sellingGeneralAndAdministrative": "261317000", "netIncomeFromContinuingOperations": "427792000" }, "balance": { "goodwill": "239724000", "inventory": "195019000", "commonStock": "10571000", "currentDebt": "None", "investments": "None", "totalAssets": "1832475000", "longTermDebt": "698910000", "shortTermDebt": "304046000", "treasuryStock": "-2600543000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "58468000", "reportedCurrency": "USD", "retainedEarnings": "1595648000", "totalLiabilities": "1654650000", "otherCurrentAssets": "86807000", "totalCurrentAssets": "679639000", "currentLongTermDebt": "288765000", "longTermInvestments": "13657000", "shortTermInvestments": "None", "currentNetReceivables": "307487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152836000", "currentAccountsPayable": "72172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "533845000", "shortLongTermDebtTotal": "1070428000", "totalShareholderEquity": "177473000", "capitalLeaseObligations": "82753000", "otherCurrentLiabilities": "276549000", "totalCurrentLiabilities": "725337000", "otherNonCurrentLiabilities": "197379000", "totalNonCurrentLiabilities": "929313000", "cashAndShortTermInvestments": "90326000", "commonStockSharesOutstanding": "87542000", "intangibleAssetsExcludingGoodwill": "58468000", "cashAndCashEquivalentsAtCarryingValue": "90326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427792000", "profitLoss": "None", "dividendPayout": "36106000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-37306000", "operatingCashflow": "459158000", "capitalExpenditures": "155224000", "changeInReceivables": "-22472000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286409000", "cashflowFromInvestment": "-205528000", "stockBasedCompensation": "39278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32779000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2406908000, "cost_of_revenue": 1041359000, "gross_profit": 1365549000, "research_and_development": 133193000, "selling_general_admin": 261317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 552846000, "depreciation_amortisation": 88011000, "ebitda": 640857000, "interest_expense": 30628000, "interest_income": null, "other_non_operating": null, "pretax_income": 522218000, "tax_provision": 94426000, "effective_tax_rate": null, "net_income": 427720000, "net_income_continuing_ops": 427792000, "net_income_to_common": 427720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90326000, "short_term_investments": null, "net_receivables": 307487000, "inventory": 195019000, "other_current_assets": null, "total_current_assets": 679639000, "net_ppe": null, "goodwill": 239724000, "intangible_assets": 58468000, "goodwill_and_intangibles": 298192000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1152836000, "total_assets": 1832475000, "short_term_debt": 304046000, "accounts_payable": 72172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725337000, "long_term_debt": 698910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 929313000, "total_liabilities": 1654650000, "total_debt": 1002956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1595648000, "total_equity": 177473000, "shares_outstanding": 87542000, "operating_cash_flow": 459158000, "stock_based_compensation": 39278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205528000, "dividends_paid": 36106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -286409000, "free_cash_flow": 614382000, "net_change_in_cash": -32779000 }, "raw_data": { "income": { "ebit": "552846000", "ebitda": "640857000", "netIncome": "427720000", "grossProfit": "1365549000", "depreciation": "None", "totalRevenue": "2406908000", "costOfRevenue": "1041359000", "interestIncome": "427000", "incomeBeforeTax": "522218000", "interestExpense": "30628000", "operatingIncome": "552846000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "94426000", "reportedCurrency": "USD", "netInterestIncome": "-30628000", "nonInterestIncome": "None", "operatingExpenses": "812703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "133193000", "otherNonOperatingIncome": "427000", "costofGoodsAndServicesSold": "1041359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88011000", "sellingGeneralAndAdministrative": "261317000", "netIncomeFromContinuingOperations": "427792000" }, "balance": { "goodwill": "239724000", "inventory": "195019000", "commonStock": "10571000", "currentDebt": "None", "investments": "None", "totalAssets": "1832475000", "longTermDebt": "698910000", "shortTermDebt": "304046000", "treasuryStock": "-2600543000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "58468000", "reportedCurrency": "USD", "retainedEarnings": "1595648000", "totalLiabilities": "1654650000", "otherCurrentAssets": "86807000", "totalCurrentAssets": "679639000", "currentLongTermDebt": "288765000", "longTermInvestments": "13657000", "shortTermInvestments": "None", "currentNetReceivables": "307487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152836000", "currentAccountsPayable": "72172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "533845000", "shortLongTermDebtTotal": "1070428000", "totalShareholderEquity": "177473000", "capitalLeaseObligations": "82753000", "otherCurrentLiabilities": "276549000", "totalCurrentLiabilities": "725337000", "otherNonCurrentLiabilities": "197379000", "totalNonCurrentLiabilities": "929313000", "cashAndShortTermInvestments": "90326000", "commonStockSharesOutstanding": "87542000", "intangibleAssetsExcludingGoodwill": "58468000", "cashAndCashEquivalentsAtCarryingValue": "90326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427792000", "profitLoss": "None", "dividendPayout": "36106000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-37306000", "operatingCashflow": "459158000", "capitalExpenditures": "155224000", "changeInReceivables": "-22472000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286409000", "cashflowFromInvestment": "-205528000", "stockBasedCompensation": "39278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32779000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88011000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 2213242000, "cost_of_revenue": 971700000, "gross_profit": 1241542000, "ebit": 491335000, "ebitda": 574513000, "pretax_income": 457742000, "tax_provision": 80695000, "net_income": 377031000, "net_income_to_common": 377031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123794000, "total_current_assets": 654172000, "total_assets": 1537349000, "short_term_debt": 398937000, "long_term_debt": 601348000, "total_debt": 1000285000, "total_liabilities": 1546582000, "total_equity": -9513000, "shares_outstanding": 88470000, "goodwill_and_intangibles": 256314000 }, "cash_flow": { "operating_cash_flow": 400084000, "capital_expenditure": 122936000, "free_cash_flow": 523020000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94267, "ticker_id": 6572, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "491335000", "ebitda": "574513000", "netIncome": "377031000", "grossProfit": "1241542000", "depreciation": "None", "totalRevenue": "2213242000", "costOfRevenue": "971700000", "interestIncome": "1151000", "incomeBeforeTax": "457742000", "interestExpense": "33593000", "operatingIncome": "491335000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "80695000", "reportedCurrency": "USD", "netInterestIncome": "-33593000", "nonInterestIncome": "None", "operatingExpenses": "750207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117863000", "otherNonOperatingIncome": "1151000", "costofGoodsAndServicesSold": "971700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83178000", "sellingGeneralAndAdministrative": "244938000", "netIncomeFromContinuingOperations": "377047000" }, "balance": { "goodwill": "214489000", "inventory": "173303000", "commonStock": "10509000", "currentDebt": "None", "investments": "None", "totalAssets": "1537349000", "longTermDebt": "601348000", "shortTermDebt": "398937000", "treasuryStock": "-2288899000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "41825000", "reportedCurrency": "USD", "retainedEarnings": "1167928000", "totalLiabilities": "1546582000", "otherCurrentAssets": "84452000", "totalCurrentAssets": "654172000", "currentLongTermDebt": "398937000", "longTermInvestments": "10894000", "shortTermInvestments": "0", "currentNetReceivables": "258525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883177000", "currentAccountsPayable": "69534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437270000", "shortLongTermDebtTotal": "1000285000", "totalShareholderEquity": "-9513000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234074000", "totalCurrentLiabilities": "770444000", "otherNonCurrentLiabilities": "145523000", "totalNonCurrentLiabilities": "776138000", "cashAndShortTermInvestments": "123794000", "commonStockSharesOutstanding": "88470000", "intangibleAssetsExcludingGoodwill": "41825000", "cashAndCashEquivalentsAtCarryingValue": "123794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "377047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-25623000", "operatingCashflow": "400084000", "capitalExpenditures": "122936000", "changeInReceivables": "-18401000", "changeInExchangeRate": "-4768000", "cashflowFromFinancing": "-597799000", "cashflowFromInvestment": "138602000", "stockBasedCompensation": "25157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63881000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2213242000, "cost_of_revenue": 971700000, "gross_profit": 1241542000, "research_and_development": 117863000, "selling_general_admin": 244938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 491335000, "depreciation_amortisation": 83178000, "ebitda": 574513000, "interest_expense": 33593000, "interest_income": null, "other_non_operating": null, "pretax_income": 457742000, "tax_provision": 80695000, "effective_tax_rate": null, "net_income": 377031000, "net_income_continuing_ops": 377047000, "net_income_to_common": 377031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123794000, "short_term_investments": 0, "net_receivables": 258525000, "inventory": 173303000, "other_current_assets": null, "total_current_assets": 654172000, "net_ppe": null, "goodwill": 214489000, "intangible_assets": 41825000, "goodwill_and_intangibles": 256314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 883177000, "total_assets": 1537349000, "short_term_debt": 398937000, "accounts_payable": 69534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 770444000, "long_term_debt": 601348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 776138000, "total_liabilities": 1546582000, "total_debt": 1000285000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1167928000, "total_equity": -9513000, "shares_outstanding": 88470000, "operating_cash_flow": 400084000, "stock_based_compensation": 25157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122936000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 138602000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -597799000, "free_cash_flow": 523020000, "net_change_in_cash": -63881000 }, "raw_data": { "income": { "ebit": "491335000", "ebitda": "574513000", "netIncome": "377031000", "grossProfit": "1241542000", "depreciation": "None", "totalRevenue": "2213242000", "costOfRevenue": "971700000", "interestIncome": "1151000", "incomeBeforeTax": "457742000", "interestExpense": "33593000", "operatingIncome": "491335000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "80695000", "reportedCurrency": "USD", "netInterestIncome": "-33593000", "nonInterestIncome": "None", "operatingExpenses": "750207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117863000", "otherNonOperatingIncome": "1151000", "costofGoodsAndServicesSold": "971700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83178000", "sellingGeneralAndAdministrative": "244938000", "netIncomeFromContinuingOperations": "377047000" }, "balance": { "goodwill": "214489000", "inventory": "173303000", "commonStock": "10509000", "currentDebt": "None", "investments": "None", "totalAssets": "1537349000", "longTermDebt": "601348000", "shortTermDebt": "398937000", "treasuryStock": "-2288899000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "41825000", "reportedCurrency": "USD", "retainedEarnings": "1167928000", "totalLiabilities": "1546582000", "otherCurrentAssets": "84452000", "totalCurrentAssets": "654172000", "currentLongTermDebt": "398937000", "longTermInvestments": "10894000", "shortTermInvestments": "0", "currentNetReceivables": "258525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883177000", "currentAccountsPayable": "69534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437270000", "shortLongTermDebtTotal": "1000285000", "totalShareholderEquity": "-9513000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234074000", "totalCurrentLiabilities": "770444000", "otherNonCurrentLiabilities": "145523000", "totalNonCurrentLiabilities": "776138000", "cashAndShortTermInvestments": "123794000", "commonStockSharesOutstanding": "88470000", "intangibleAssetsExcludingGoodwill": "41825000", "cashAndCashEquivalentsAtCarryingValue": "123794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "377047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-25623000", "operatingCashflow": "400084000", "capitalExpenditures": "122936000", "changeInReceivables": "-18401000", "changeInExchangeRate": "-4768000", "cashflowFromFinancing": "-597799000", "cashflowFromInvestment": "138602000", "stockBasedCompensation": "25157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63881000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83178000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 362586000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 979851000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94230, "ticker_id": 6572, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "362586000", "netIncome": "278446000", "grossProfit": "722739000", "depreciation": "None", "totalRevenue": "1140820000", "costOfRevenue": "418081000", "interestIncome": "597000", "incomeBeforeTax": "355442000", "interestExpense": "7144000", "operatingIncome": "362586000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "76996000", "reportedCurrency": "USD", "netInterestIncome": "-7144000", "nonInterestIncome": "None", "operatingExpenses": "360153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "119115000", "netIncomeFromContinuingOperations": "278446000" }, "balance": { "goodwill": "412104000", "inventory": "382400000", "commonStock": "10850000", "currentDebt": "None", "investments": "None", "totalAssets": "3385497000", "longTermDebt": "299854000", "shortTermDebt": "679997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "104750000", "reportedCurrency": "USD", "retainedEarnings": "6670348000", "totalLiabilities": "1829394000", "otherCurrentAssets": "267603000", "totalCurrentAssets": "1454075000", "currentLongTermDebt": "679997000", "longTermInvestments": "53587000", "shortTermInvestments": "None", "currentNetReceivables": "603544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931422000", "currentAccountsPayable": "129974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1078598000", "totalShareholderEquity": "1556103000", "capitalLeaseObligations": "125600000", "otherCurrentLiabilities": "453552000", "totalCurrentLiabilities": "1299851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529543000", "cashAndShortTermInvestments": "200528000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "104750000", "cashAndCashEquivalentsAtCarryingValue": "200528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278446000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2239000", "operatingCashflow": "266248000", "capitalExpenditures": "31984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211430000", "cashflowFromInvestment": "-33543999", "stockBasedCompensation": "16340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "research_and_development": 65788000, "selling_general_admin": 119115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362586000, "depreciation_amortisation": null, "ebitda": 362586000, "interest_expense": 7144000, "interest_income": null, "other_non_operating": null, "pretax_income": 355442000, "tax_provision": 76996000, "effective_tax_rate": null, "net_income": 278446000, "net_income_continuing_ops": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200528000, "short_term_investments": null, "net_receivables": 603544000, "inventory": 382400000, "other_current_assets": null, "total_current_assets": 1454075000, "net_ppe": null, "goodwill": 412104000, "intangible_assets": 104750000, "goodwill_and_intangibles": 516854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1931422000, "total_assets": 3385497000, "short_term_debt": 679997000, "accounts_payable": 129974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1299851000, "long_term_debt": 299854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529543000, "total_liabilities": 1829394000, "total_debt": 979851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6670348000, "total_equity": 1556103000, "shares_outstanding": 80675000, "operating_cash_flow": 266248000, "stock_based_compensation": 16340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33543999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211430000, "free_cash_flow": 298232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "362586000", "netIncome": "278446000", "grossProfit": "722739000", "depreciation": "None", "totalRevenue": "1140820000", "costOfRevenue": "418081000", "interestIncome": "597000", "incomeBeforeTax": "355442000", "interestExpense": "7144000", "operatingIncome": "362586000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "76996000", "reportedCurrency": "USD", "netInterestIncome": "-7144000", "nonInterestIncome": "None", "operatingExpenses": "360153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "119115000", "netIncomeFromContinuingOperations": "278446000" }, "balance": { "goodwill": "412104000", "inventory": "382400000", "commonStock": "10850000", "currentDebt": "None", "investments": "None", "totalAssets": "3385497000", "longTermDebt": "299854000", "shortTermDebt": "679997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "104750000", "reportedCurrency": "USD", "retainedEarnings": "6670348000", "totalLiabilities": "1829394000", "otherCurrentAssets": "267603000", "totalCurrentAssets": "1454075000", "currentLongTermDebt": "679997000", "longTermInvestments": "53587000", "shortTermInvestments": "None", "currentNetReceivables": "603544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931422000", "currentAccountsPayable": "129974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1078598000", "totalShareholderEquity": "1556103000", "capitalLeaseObligations": "125600000", "otherCurrentLiabilities": "453552000", "totalCurrentLiabilities": "1299851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529543000", "cashAndShortTermInvestments": "200528000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "104750000", "cashAndCashEquivalentsAtCarryingValue": "200528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278446000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2239000", "operatingCashflow": "266248000", "capitalExpenditures": "31984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211430000", "cashflowFromInvestment": "-33543999", "stockBasedCompensation": "16340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37683000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 317498000, "ebitda": 356219000, "pretax_income": 306982000, "tax_provision": 58794000, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 874911000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 352022000, "capital_expenditure": 29434000, "free_cash_flow": 381456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94231, "ticker_id": 6572, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "317498000", "ebitda": "356219000", "netIncome": "248188000", "grossProfit": "658114000", "depreciation": "None", "totalRevenue": "1090579000", "costOfRevenue": "432465000", "interestIncome": "587000", "incomeBeforeTax": "306982000", "interestExpense": "10516000", "operatingIncome": "315605000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58794000", "reportedCurrency": "USD", "netInterestIncome": "-8623000", "nonInterestIncome": "None", "operatingExpenses": "342509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66833000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38721000", "sellingGeneralAndAdministrative": "108616000", "netIncomeFromContinuingOperations": "248188000" }, "balance": { "goodwill": "414004000", "inventory": "377756000", "commonStock": "10837000", "currentDebt": "None", "investments": "None", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "500069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109843000", "reportedCurrency": "USD", "retainedEarnings": "6391902000", "totalLiabilities": "1745376000", "otherCurrentAssets": "89247000", "totalCurrentAssets": "1340264000", "currentLongTermDebt": "472995000", "longTermInvestments": "58481000", "shortTermInvestments": "None", "currentNetReceivables": "693191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2010495000", "currentAccountsPayable": "110408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077213000", "totalShareholderEquity": "1605383000", "capitalLeaseObligations": "128225000", "otherCurrentLiabilities": "503073000", "totalCurrentLiabilities": "1148814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "596561999", "cashAndShortTermInvestments": "180070000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "109843000", "cashAndCashEquivalentsAtCarryingValue": "180070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1413000", "operatingCashflow": "352022000", "capitalExpenditures": "29434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351964000", "cashflowFromInvestment": "-28130000", "stockBasedCompensation": "16111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "research_and_development": 66833000, "selling_general_admin": 108616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 317498000, "depreciation_amortisation": 38721000, "ebitda": 356219000, "interest_expense": 10516000, "interest_income": null, "other_non_operating": null, "pretax_income": 306982000, "tax_provision": 58794000, "effective_tax_rate": null, "net_income": 248188000, "net_income_continuing_ops": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180070000, "short_term_investments": null, "net_receivables": 693191000, "inventory": 377756000, "other_current_assets": null, "total_current_assets": 1340264000, "net_ppe": null, "goodwill": 414004000, "intangible_assets": 109843000, "goodwill_and_intangibles": 523847000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2010495000, "total_assets": 3350759000, "short_term_debt": 500069000, "accounts_payable": 110408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148814000, "long_term_debt": 374842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596561999, "total_liabilities": 1745376000, "total_debt": 874911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6391902000, "total_equity": 1605383000, "shares_outstanding": 80675000, "operating_cash_flow": 352022000, "stock_based_compensation": 16111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351964000, "free_cash_flow": 381456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "317498000", "ebitda": "356219000", "netIncome": "248188000", "grossProfit": "658114000", "depreciation": "None", "totalRevenue": "1090579000", "costOfRevenue": "432465000", "interestIncome": "587000", "incomeBeforeTax": "306982000", "interestExpense": "10516000", "operatingIncome": "315605000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58794000", "reportedCurrency": "USD", "netInterestIncome": "-8623000", "nonInterestIncome": "None", "operatingExpenses": "342509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66833000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38721000", "sellingGeneralAndAdministrative": "108616000", "netIncomeFromContinuingOperations": "248188000" }, "balance": { "goodwill": "414004000", "inventory": "377756000", "commonStock": "10837000", "currentDebt": "None", "investments": "None", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "500069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109843000", "reportedCurrency": "USD", "retainedEarnings": "6391902000", "totalLiabilities": "1745376000", "otherCurrentAssets": "89247000", "totalCurrentAssets": "1340264000", "currentLongTermDebt": "472995000", "longTermInvestments": "58481000", "shortTermInvestments": "None", "currentNetReceivables": "693191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2010495000", "currentAccountsPayable": "110408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077213000", "totalShareholderEquity": "1605383000", "capitalLeaseObligations": "128225000", "otherCurrentLiabilities": "503073000", "totalCurrentLiabilities": "1148814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "596561999", "cashAndShortTermInvestments": "180070000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "109843000", "cashAndCashEquivalentsAtCarryingValue": "180070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1413000", "operatingCashflow": "352022000", "capitalExpenditures": "29434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351964000", "cashflowFromInvestment": "-28130000", "stockBasedCompensation": "16111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38721000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 1105239000, "cost_of_revenue": 421885000, "gross_profit": 683354000, "ebit": 355426000, "ebitda": 392053000, "pretax_income": 344771000, "tax_provision": 70161000, "net_income": 274610000, "net_income_to_common": 274610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208166000, "total_current_assets": 1407045000, "total_assets": 3386712000, "short_term_debt": 631644000, "long_term_debt": 374825000, "total_debt": 1006469000, "total_liabilities": 1825526000, "total_equity": 1561186000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 528441000 }, "cash_flow": { "operating_cash_flow": 402340000, "capital_expenditure": 31114000, "free_cash_flow": 433454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94233, "ticker_id": 6572, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "355426000", "ebitda": "392053000", "netIncome": "274610000", "grossProfit": "683354000", "depreciation": "None", "totalRevenue": "1105239000", "costOfRevenue": "421885000", "interestIncome": "580000", "incomeBeforeTax": "344771000", "interestExpense": "10655000", "operatingIncome": "354846000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70161000", "reportedCurrency": "USD", "netInterestIncome": "-10075000", "nonInterestIncome": "None", "operatingExpenses": "328508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63415000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36627000", "sellingGeneralAndAdministrative": "105936000", "netIncomeFromContinuingOperations": "274610000" }, "balance": { "goodwill": "413651000", "inventory": "391564000", "commonStock": "10830000", "currentDebt": "None", "investments": "None", "totalAssets": "3386712000", "longTermDebt": "374825000", "shortTermDebt": "631644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114790000", "reportedCurrency": "USD", "retainedEarnings": "6143714000", "totalLiabilities": "1825526000", "otherCurrentAssets": "92349000", "totalCurrentAssets": "1407045000", "currentLongTermDebt": "604997000", "longTermInvestments": "59065000", "shortTermInvestments": "None", "currentNetReceivables": "714966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1979667000", "currentAccountsPayable": "122265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1112963000", "totalShareholderEquity": "1561186000", "capitalLeaseObligations": "133141000", "otherCurrentLiabilities": "462209000", "totalCurrentLiabilities": "1251811000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "573715000", "cashAndShortTermInvestments": "208166000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "114790000", "cashAndCashEquivalentsAtCarryingValue": "208166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4081000", "operatingCashflow": "402340000", "capitalExpenditures": "31114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313310000", "cashflowFromInvestment": "-44871000", "stockBasedCompensation": "-44084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-103898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1105239000, "cost_of_revenue": 421885000, "gross_profit": 683354000, "research_and_development": 63415000, "selling_general_admin": 105936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 355426000, "depreciation_amortisation": 36627000, "ebitda": 392053000, "interest_expense": 10655000, "interest_income": null, "other_non_operating": null, "pretax_income": 344771000, "tax_provision": 70161000, "effective_tax_rate": null, "net_income": 274610000, "net_income_continuing_ops": 274610000, "net_income_to_common": 274610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208166000, "short_term_investments": null, "net_receivables": 714966000, "inventory": 391564000, "other_current_assets": null, "total_current_assets": 1407045000, "net_ppe": null, "goodwill": 413651000, "intangible_assets": 114790000, "goodwill_and_intangibles": 528441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1979667000, "total_assets": 3386712000, "short_term_debt": 631644000, "accounts_payable": 122265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1251811000, "long_term_debt": 374825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 573715000, "total_liabilities": 1825526000, "total_debt": 1006469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6143714000, "total_equity": 1561186000, "shares_outstanding": 80675000, "operating_cash_flow": 402340000, "stock_based_compensation": -44084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313310000, "free_cash_flow": 433454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "355426000", "ebitda": "392053000", "netIncome": "274610000", "grossProfit": "683354000", "depreciation": "None", "totalRevenue": "1105239000", "costOfRevenue": "421885000", "interestIncome": "580000", "incomeBeforeTax": "344771000", "interestExpense": "10655000", "operatingIncome": "354846000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70161000", "reportedCurrency": "USD", "netInterestIncome": "-10075000", "nonInterestIncome": "None", "operatingExpenses": "328508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63415000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36627000", "sellingGeneralAndAdministrative": "105936000", "netIncomeFromContinuingOperations": "274610000" }, "balance": { "goodwill": "413651000", "inventory": "391564000", "commonStock": "10830000", "currentDebt": "None", "investments": "None", "totalAssets": "3386712000", "longTermDebt": "374825000", "shortTermDebt": "631644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114790000", "reportedCurrency": "USD", "retainedEarnings": "6143714000", "totalLiabilities": "1825526000", "otherCurrentAssets": "92349000", "totalCurrentAssets": "1407045000", "currentLongTermDebt": "604997000", "longTermInvestments": "59065000", "shortTermInvestments": "None", "currentNetReceivables": "714966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1979667000", "currentAccountsPayable": "122265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1112963000", "totalShareholderEquity": "1561186000", "capitalLeaseObligations": "133141000", "otherCurrentLiabilities": "462209000", "totalCurrentLiabilities": "1251811000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "573715000", "cashAndShortTermInvestments": "208166000", "commonStockSharesOutstanding": "80675000", "intangibleAssetsExcludingGoodwill": "114790000", "cashAndCashEquivalentsAtCarryingValue": "208166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4081000", "operatingCashflow": "402340000", "capitalExpenditures": "31114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313310000", "cashflowFromInvestment": "-44871000", "stockBasedCompensation": "-44084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-103898000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 1109457000, "cost_of_revenue": 414725000, "gross_profit": 694732000, "ebit": 373673000, "ebitda": 409445000, "pretax_income": 362352000, "tax_provision": 68363000, "net_income": 293989000, "net_income_to_common": 293989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164594000, "total_current_assets": 1362357000, "total_assets": 3330794000, "short_term_debt": 679822000, "long_term_debt": 449812000, "total_debt": 1129634000, "total_liabilities": 1871967000, "total_equity": 1458827000, "shares_outstanding": 80994000, "goodwill_and_intangibles": 518217000 }, "cash_flow": { "operating_cash_flow": 185743000, "capital_expenditure": 34102000, "free_cash_flow": 219845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94234, "ticker_id": 6572, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "373673000", "ebitda": "409445000", "netIncome": "293989000", "grossProfit": "694732000", "depreciation": "None", "totalRevenue": "1109457000", "costOfRevenue": "414725000", "interestIncome": "627000", "incomeBeforeTax": "362352000", "interestExpense": "11321000", "operatingIncome": "373046000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "68363000", "reportedCurrency": "USD", "netInterestIncome": "-10694000", "nonInterestIncome": "None", "operatingExpenses": "321686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35772000", "sellingGeneralAndAdministrative": "98681000", "netIncomeFromContinuingOperations": "293989000" }, "balance": { "goodwill": "414488000", "inventory": "392584000", "commonStock": "10804000", "currentDebt": "None", "investments": "None", "totalAssets": "3330794000", "longTermDebt": "449812000", "shortTermDebt": "679822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103729000", "reportedCurrency": "USD", "retainedEarnings": "5869104000", "totalLiabilities": "1871967000", "otherCurrentAssets": "141713000", "totalCurrentAssets": "1362357000", "currentLongTermDebt": "653994000", "longTermInvestments": "58302000", "shortTermInvestments": "None", "currentNetReceivables": "663466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1968437000", "currentAccountsPayable": "116585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1237271000", "totalShareholderEquity": "1458827000", "capitalLeaseObligations": "133465000", "otherCurrentLiabilities": "315935000", "totalCurrentLiabilities": "1223880000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "648087000", "cashAndShortTermInvestments": "164594000", "commonStockSharesOutstanding": "80994000", "intangibleAssetsExcludingGoodwill": "103729000", "cashAndCashEquivalentsAtCarryingValue": "164594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6244000", "operatingCashflow": "185743000", "capitalExpenditures": "34102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165631000", "cashflowFromInvestment": "-33628000", "stockBasedCompensation": "29469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1109457000, "cost_of_revenue": 414725000, "gross_profit": 694732000, "research_and_development": 61898000, "selling_general_admin": 98681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 373673000, "depreciation_amortisation": 35772000, "ebitda": 409445000, "interest_expense": 11321000, "interest_income": null, "other_non_operating": null, "pretax_income": 362352000, "tax_provision": 68363000, "effective_tax_rate": null, "net_income": 293989000, "net_income_continuing_ops": 293989000, "net_income_to_common": 293989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164594000, "short_term_investments": null, "net_receivables": 663466000, "inventory": 392584000, "other_current_assets": null, "total_current_assets": 1362357000, "net_ppe": null, "goodwill": 414488000, "intangible_assets": 103729000, "goodwill_and_intangibles": 518217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1968437000, "total_assets": 3330794000, "short_term_debt": 679822000, "accounts_payable": 116585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1223880000, "long_term_debt": 449812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 648087000, "total_liabilities": 1871967000, "total_debt": 1129634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5869104000, "total_equity": 1458827000, "shares_outstanding": 80994000, "operating_cash_flow": 185743000, "stock_based_compensation": 29469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33628000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165631000, "free_cash_flow": 219845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "373673000", "ebitda": "409445000", "netIncome": "293989000", "grossProfit": "694732000", "depreciation": "None", "totalRevenue": "1109457000", "costOfRevenue": "414725000", "interestIncome": "627000", "incomeBeforeTax": "362352000", "interestExpense": "11321000", "operatingIncome": "373046000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "68363000", "reportedCurrency": "USD", "netInterestIncome": "-10694000", "nonInterestIncome": "None", "operatingExpenses": "321686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35772000", "sellingGeneralAndAdministrative": "98681000", "netIncomeFromContinuingOperations": "293989000" }, "balance": { "goodwill": "414488000", "inventory": "392584000", "commonStock": "10804000", "currentDebt": "None", "investments": "None", "totalAssets": "3330794000", "longTermDebt": "449812000", "shortTermDebt": "679822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103729000", "reportedCurrency": "USD", "retainedEarnings": "5869104000", "totalLiabilities": "1871967000", "otherCurrentAssets": "141713000", "totalCurrentAssets": "1362357000", "currentLongTermDebt": "653994000", "longTermInvestments": "58302000", "shortTermInvestments": "None", "currentNetReceivables": "663466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1968437000", "currentAccountsPayable": "116585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1237271000", "totalShareholderEquity": "1458827000", "capitalLeaseObligations": "133465000", "otherCurrentLiabilities": "315935000", "totalCurrentLiabilities": "1223880000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "648087000", "cashAndShortTermInvestments": "164594000", "commonStockSharesOutstanding": "80994000", "intangibleAssetsExcludingGoodwill": "103729000", "cashAndCashEquivalentsAtCarryingValue": "164594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6244000", "operatingCashflow": "185743000", "capitalExpenditures": "34102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165631000", "cashflowFromInvestment": "-33628000", "stockBasedCompensation": "29469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69835000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 998427000, "cost_of_revenue": 375048000, "gross_profit": 623379000, "ebit": 317750000, "ebitda": 351813000, "pretax_income": 310084000, "tax_provision": 67407000, "net_income": 242677000, "net_income_to_common": 242677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163970000, "total_current_assets": 1317613000, "total_assets": 3213689000, "short_term_debt": 512556000, "long_term_debt": 449799000, "total_debt": 962355000, "total_liabilities": 1765676000, "total_equity": 1448013000, "shares_outstanding": 81922000, "goodwill_and_intangibles": 514894000 }, "cash_flow": { "operating_cash_flow": 237962000, "capital_expenditure": 30026000, "free_cash_flow": 267988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94235, "ticker_id": 6572, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "317750000", "ebitda": "351813000", "netIncome": "242677000", "grossProfit": "623379000", "depreciation": "None", "totalRevenue": "998427000", "costOfRevenue": "375048000", "interestIncome": "1216000", "incomeBeforeTax": "310084000", "interestExpense": "7666000", "operatingIncome": "316534000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "67407000", "reportedCurrency": "USD", "netInterestIncome": "-6450000", "nonInterestIncome": "None", "operatingExpenses": "306845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59061000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34063000", "sellingGeneralAndAdministrative": "91561000", "netIncomeFromContinuingOperations": "242677000" }, "balance": { "goodwill": "407486000", "inventory": "395987000", "commonStock": "10792000", "currentDebt": "None", "investments": "None", "totalAssets": "3213689000", "longTermDebt": "449799000", "shortTermDebt": "512556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "107408000", "reportedCurrency": "USD", "retainedEarnings": "5575115000", "totalLiabilities": "1765676000", "otherCurrentAssets": "153503000", "totalCurrentAssets": "1317613000", "currentLongTermDebt": "490429000", "longTermInvestments": "57999000", "shortTermInvestments": "None", "currentNetReceivables": "604153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1896076000", "currentAccountsPayable": "120096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1059359000", "totalShareholderEquity": "1448013000", "capitalLeaseObligations": "119131000", "otherCurrentLiabilities": "366633000", "totalCurrentLiabilities": "1136213000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "629463000", "cashAndShortTermInvestments": "163970000", "commonStockSharesOutstanding": "81922000", "intangibleAssetsExcludingGoodwill": "107408000", "cashAndCashEquivalentsAtCarryingValue": "163970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2163000", "operatingCashflow": "237962000", "capitalExpenditures": "30026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330321000", "cashflowFromInvestment": "-29610000", "stockBasedCompensation": "14615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 998427000, "cost_of_revenue": 375048000, "gross_profit": 623379000, "research_and_development": 59061000, "selling_general_admin": 91561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 317750000, "depreciation_amortisation": 34063000, "ebitda": 351813000, "interest_expense": 7666000, "interest_income": null, "other_non_operating": null, "pretax_income": 310084000, "tax_provision": 67407000, "effective_tax_rate": null, "net_income": 242677000, "net_income_continuing_ops": 242677000, "net_income_to_common": 242677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163970000, "short_term_investments": null, "net_receivables": 604153000, "inventory": 395987000, "other_current_assets": null, "total_current_assets": 1317613000, "net_ppe": null, "goodwill": 407486000, "intangible_assets": 107408000, "goodwill_and_intangibles": 514894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1896076000, "total_assets": 3213689000, "short_term_debt": 512556000, "accounts_payable": 120096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1136213000, "long_term_debt": 449799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 629463000, "total_liabilities": 1765676000, "total_debt": 962355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5575115000, "total_equity": 1448013000, "shares_outstanding": 81922000, "operating_cash_flow": 237962000, "stock_based_compensation": 14615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -330321000, "free_cash_flow": 267988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "317750000", "ebitda": "351813000", "netIncome": "242677000", "grossProfit": "623379000", "depreciation": "None", "totalRevenue": "998427000", "costOfRevenue": "375048000", "interestIncome": "1216000", "incomeBeforeTax": "310084000", "interestExpense": "7666000", "operatingIncome": "316534000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "67407000", "reportedCurrency": "USD", "netInterestIncome": "-6450000", "nonInterestIncome": "None", "operatingExpenses": "306845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59061000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34063000", "sellingGeneralAndAdministrative": "91561000", "netIncomeFromContinuingOperations": "242677000" }, "balance": { "goodwill": "407486000", "inventory": "395987000", "commonStock": "10792000", "currentDebt": "None", "investments": "None", "totalAssets": "3213689000", "longTermDebt": "449799000", "shortTermDebt": "512556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "107408000", "reportedCurrency": "USD", "retainedEarnings": "5575115000", "totalLiabilities": "1765676000", "otherCurrentAssets": "153503000", "totalCurrentAssets": "1317613000", "currentLongTermDebt": "490429000", "longTermInvestments": "57999000", "shortTermInvestments": "None", "currentNetReceivables": "604153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1896076000", "currentAccountsPayable": "120096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1059359000", "totalShareholderEquity": "1448013000", "capitalLeaseObligations": "119131000", "otherCurrentLiabilities": "366633000", "totalCurrentLiabilities": "1136213000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "629463000", "cashAndShortTermInvestments": "163970000", "commonStockSharesOutstanding": "81922000", "intangibleAssetsExcludingGoodwill": "107408000", "cashAndCashEquivalentsAtCarryingValue": "163970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2163000", "operatingCashflow": "237962000", "capitalExpenditures": "30026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330321000", "cashflowFromInvestment": "-29610000", "stockBasedCompensation": "14615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34063000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 954288000, "cost_of_revenue": 383628000, "gross_profit": 570660000, "ebit": 264857000, "ebitda": 298563000, "pretax_income": 256387000, "tax_provision": 40238000, "net_income": 216149000, "net_income_to_common": 216149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288266000, "total_current_assets": 1399897000, "total_assets": 3293443000, "short_term_debt": 167787000, "long_term_debt": 449786000, "total_debt": 617573000, "total_liabilities": 1698130000, "total_equity": 1595313000, "shares_outstanding": 83056000, "goodwill_and_intangibles": 516776000 }, "cash_flow": { "operating_cash_flow": 262025000, "capital_expenditure": 39255000, "free_cash_flow": 301280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94236, "ticker_id": 6572, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264857000", "ebitda": "298563000", "netIncome": "216149000", "grossProfit": "570660000", "depreciation": "None", "totalRevenue": "954288000", "costOfRevenue": "383628000", "interestIncome": "2199000", "incomeBeforeTax": "256387000", "interestExpense": "7498000", "operatingIncome": "261686000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40238000", "reportedCurrency": "USD", "netInterestIncome": "-5299000", "nonInterestIncome": "None", "operatingExpenses": "308974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57729000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33706000", "sellingGeneralAndAdministrative": "101137000", "netIncomeFromContinuingOperations": "216149000" }, "balance": { "goodwill": "405100000", "inventory": "381877000", "commonStock": "10784000", "currentDebt": "None", "investments": "None", "totalAssets": "3293443000", "longTermDebt": "449786000", "shortTermDebt": "167787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "111676000", "reportedCurrency": "USD", "retainedEarnings": "5332438000", "totalLiabilities": "1698130000", "otherCurrentAssets": "256179000", "totalCurrentAssets": "1399897000", "currentLongTermDebt": "417787000", "longTermInvestments": "57718000", "shortTermInvestments": "None", "currentNetReceivables": "473575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893546000", "currentAccountsPayable": "114211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167787000", "totalShareholderEquity": "1595313000", "capitalLeaseObligations": "119375000", "otherCurrentLiabilities": "689867000", "totalCurrentLiabilities": "1067916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11312000", "cashAndShortTermInvestments": "288266000", "commonStockSharesOutstanding": "83056000", "intangibleAssetsExcludingGoodwill": "111676000", "cashAndCashEquivalentsAtCarryingValue": "288266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3245000", "operatingCashflow": "262025000", "capitalExpenditures": "39255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232782000", "cashflowFromInvestment": "-39843000", "stockBasedCompensation": "14258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 954288000, "cost_of_revenue": 383628000, "gross_profit": 570660000, "research_and_development": 57729000, "selling_general_admin": 101137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264857000, "depreciation_amortisation": 33706000, "ebitda": 298563000, "interest_expense": 7498000, "interest_income": null, "other_non_operating": null, "pretax_income": 256387000, "tax_provision": 40238000, "effective_tax_rate": null, "net_income": 216149000, "net_income_continuing_ops": 216149000, "net_income_to_common": 216149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288266000, "short_term_investments": null, "net_receivables": 473575000, "inventory": 381877000, "other_current_assets": null, "total_current_assets": 1399897000, "net_ppe": null, "goodwill": 405100000, "intangible_assets": 111676000, "goodwill_and_intangibles": 516776000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1893546000, "total_assets": 3293443000, "short_term_debt": 167787000, "accounts_payable": 114211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1067916000, "long_term_debt": 449786000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11312000, "total_liabilities": 1698130000, "total_debt": 617573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5332438000, "total_equity": 1595313000, "shares_outstanding": 83056000, "operating_cash_flow": 262025000, "stock_based_compensation": 14258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232782000, "free_cash_flow": 301280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264857000", "ebitda": "298563000", "netIncome": "216149000", "grossProfit": "570660000", "depreciation": "None", "totalRevenue": "954288000", "costOfRevenue": "383628000", "interestIncome": "2199000", "incomeBeforeTax": "256387000", "interestExpense": "7498000", "operatingIncome": "261686000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40238000", "reportedCurrency": "USD", "netInterestIncome": "-5299000", "nonInterestIncome": "None", "operatingExpenses": "308974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57729000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33706000", "sellingGeneralAndAdministrative": "101137000", "netIncomeFromContinuingOperations": "216149000" }, "balance": { "goodwill": "405100000", "inventory": "381877000", "commonStock": "10784000", "currentDebt": "None", "investments": "None", "totalAssets": "3293443000", "longTermDebt": "449786000", "shortTermDebt": "167787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "111676000", "reportedCurrency": "USD", "retainedEarnings": "5332438000", "totalLiabilities": "1698130000", "otherCurrentAssets": "256179000", "totalCurrentAssets": "1399897000", "currentLongTermDebt": "417787000", "longTermInvestments": "57718000", "shortTermInvestments": "None", "currentNetReceivables": "473575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1893546000", "currentAccountsPayable": "114211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167787000", "totalShareholderEquity": "1595313000", "capitalLeaseObligations": "119375000", "otherCurrentLiabilities": "689867000", "totalCurrentLiabilities": "1067916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11312000", "cashAndShortTermInvestments": "288266000", "commonStockSharesOutstanding": "83056000", "intangibleAssetsExcludingGoodwill": "111676000", "cashAndCashEquivalentsAtCarryingValue": "288266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3245000", "operatingCashflow": "262025000", "capitalExpenditures": "39255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232782000", "cashflowFromInvestment": "-39843000", "stockBasedCompensation": "14258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33706000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 975543000, "cost_of_revenue": 379505000, "gross_profit": 596038000, "ebit": 307866000, "ebitda": 341999000, "pretax_income": 298909000, "tax_provision": 66068000, "net_income": 232841000, "net_income_to_common": 232841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308636000, "total_current_assets": 1433744000, "total_assets": 3350766000, "short_term_debt": 370102000, "long_term_debt": 524758000, "total_debt": 894860000, "total_liabilities": 1732712000, "total_equity": 1618054000, "shares_outstanding": 83056000, "goodwill_and_intangibles": 518956000 }, "cash_flow": { "operating_cash_flow": 220079000, "capital_expenditure": 28089000, "free_cash_flow": 248168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94238, "ticker_id": 6572, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307866000", "ebitda": "341999000", "netIncome": "232841000", "grossProfit": "596038000", "depreciation": "None", "totalRevenue": "975543000", "costOfRevenue": "379505000", "interestIncome": "2714000", "incomeBeforeTax": "298909000", "interestExpense": "7697000", "operatingIncome": "303892000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "66068000", "reportedCurrency": "USD", "netInterestIncome": "-4983000", "nonInterestIncome": "None", "operatingExpenses": "292146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53978000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34133000", "sellingGeneralAndAdministrative": "91887000", "netIncomeFromContinuingOperations": "232841000" }, "balance": { "goodwill": "412071000", "inventory": "389804000", "commonStock": "10770000", "currentDebt": "None", "investments": "None", "totalAssets": "3350766000", "longTermDebt": "524758000", "shortTermDebt": "370102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "106885000", "reportedCurrency": "USD", "retainedEarnings": "5116289000", "totalLiabilities": "1732712000", "otherCurrentAssets": "148233000", "totalCurrentAssets": "1433744000", "currentLongTermDebt": "349140000", "longTermInvestments": "55228000", "shortTermInvestments": "-185873000", "currentNetReceivables": "587071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1917022000", "currentAccountsPayable": "110603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "998280000", "totalShareholderEquity": "1618054000", "capitalLeaseObligations": "124382000", "otherCurrentLiabilities": "410012000", "totalCurrentLiabilities": "1009224000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "723488000", "cashAndShortTermInvestments": "308636000", "commonStockSharesOutstanding": "83056000", "intangibleAssetsExcludingGoodwill": "106885000", "cashAndCashEquivalentsAtCarryingValue": "308636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232841000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18543000", "operatingCashflow": "220079000", "capitalExpenditures": "28089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290979000", "cashflowFromInvestment": "-27368000", "stockBasedCompensation": "15918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975543000, "cost_of_revenue": 379505000, "gross_profit": 596038000, "research_and_development": 53978000, "selling_general_admin": 91887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307866000, "depreciation_amortisation": 34133000, "ebitda": 341999000, "interest_expense": 7697000, "interest_income": null, "other_non_operating": null, "pretax_income": 298909000, "tax_provision": 66068000, "effective_tax_rate": null, "net_income": 232841000, "net_income_continuing_ops": 232841000, "net_income_to_common": 232841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308636000, "short_term_investments": -185873000, "net_receivables": 587071000, "inventory": 389804000, "other_current_assets": null, "total_current_assets": 1433744000, "net_ppe": null, "goodwill": 412071000, "intangible_assets": 106885000, "goodwill_and_intangibles": 518956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1917022000, "total_assets": 3350766000, "short_term_debt": 370102000, "accounts_payable": 110603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1009224000, "long_term_debt": 524758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723488000, "total_liabilities": 1732712000, "total_debt": 894860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5116289000, "total_equity": 1618054000, "shares_outstanding": 83056000, "operating_cash_flow": 220079000, "stock_based_compensation": 15918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -290979000, "free_cash_flow": 248168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "307866000", "ebitda": "341999000", "netIncome": "232841000", "grossProfit": "596038000", "depreciation": "None", "totalRevenue": "975543000", "costOfRevenue": "379505000", "interestIncome": "2714000", "incomeBeforeTax": "298909000", "interestExpense": "7697000", "operatingIncome": "303892000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "66068000", "reportedCurrency": "USD", "netInterestIncome": "-4983000", "nonInterestIncome": "None", "operatingExpenses": "292146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53978000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34133000", "sellingGeneralAndAdministrative": "91887000", "netIncomeFromContinuingOperations": "232841000" }, "balance": { "goodwill": "412071000", "inventory": "389804000", "commonStock": "10770000", "currentDebt": "None", "investments": "None", "totalAssets": "3350766000", "longTermDebt": "524758000", "shortTermDebt": "370102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "106885000", "reportedCurrency": "USD", "retainedEarnings": "5116289000", "totalLiabilities": "1732712000", "otherCurrentAssets": "148233000", "totalCurrentAssets": "1433744000", "currentLongTermDebt": "349140000", "longTermInvestments": "55228000", "shortTermInvestments": "-185873000", "currentNetReceivables": "587071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1917022000", "currentAccountsPayable": "110603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "998280000", "totalShareholderEquity": "1618054000", "capitalLeaseObligations": "124382000", "otherCurrentLiabilities": "410012000", "totalCurrentLiabilities": "1009224000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "723488000", "cashAndShortTermInvestments": "308636000", "commonStockSharesOutstanding": "83056000", "intangibleAssetsExcludingGoodwill": "106885000", "cashAndCashEquivalentsAtCarryingValue": "308636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232841000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18543000", "operatingCashflow": "220079000", "capitalExpenditures": "28089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290979000", "cashflowFromInvestment": "-27368000", "stockBasedCompensation": "15918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34133000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 1003578000, "cost_of_revenue": 382698000, "gross_profit": 620880000, "ebit": 268534000, "ebitda": 300727000, "pretax_income": 259056000, "tax_provision": 55758000, "net_income": 203298000, "net_income_to_common": 203298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401590000, "total_current_assets": 1528612000, "total_assets": 3414867000, "short_term_debt": 440167000, "long_term_debt": 524743000, "total_debt": 964910000, "total_liabilities": 1834614000, "total_equity": 1580253000, "shares_outstanding": 83393000, "goodwill_and_intangibles": 518833000 }, "cash_flow": { "operating_cash_flow": 248312000, "capital_expenditure": 33305000, "free_cash_flow": 281617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94239, "ticker_id": 6572, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268534000", "ebitda": "300727000", "netIncome": "203298000", "grossProfit": "620880000", "depreciation": "None", "totalRevenue": "1003578000", "costOfRevenue": "382698000", "interestIncome": "3354000", "incomeBeforeTax": "259056000", "interestExpense": "8099000", "operatingIncome": "263801000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "55758000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "355358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55450000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32193000", "sellingGeneralAndAdministrative": "157243000", "netIncomeFromContinuingOperations": "203298000" }, "balance": { "goodwill": "408023000", "inventory": "379958000", "commonStock": "10769000", "currentDebt": "None", "investments": "None", "totalAssets": "3414867000", "longTermDebt": "524743000", "shortTermDebt": "440167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "110810000", "reportedCurrency": "USD", "retainedEarnings": "4883448000", "totalLiabilities": "1834614000", "otherCurrentAssets": "138756000", "totalCurrentAssets": "1528612000", "currentLongTermDebt": "420112000", "longTermInvestments": "53792000", "shortTermInvestments": "None", "currentNetReceivables": "608308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1886255000", "currentAccountsPayable": "117468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067875000", "totalShareholderEquity": "1580253000", "capitalLeaseObligations": "123020000", "otherCurrentLiabilities": "374696000", "totalCurrentLiabilities": "1116702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717912000", "cashAndShortTermInvestments": "401590000", "commonStockSharesOutstanding": "83393000", "intangibleAssetsExcludingGoodwill": "110810000", "cashAndCashEquivalentsAtCarryingValue": "401590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203298000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3801000", "operatingCashflow": "248312000", "capitalExpenditures": "33305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210238000", "cashflowFromInvestment": "-32907000", "stockBasedCompensation": "15719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003578000, "cost_of_revenue": 382698000, "gross_profit": 620880000, "research_and_development": 55450000, "selling_general_admin": 157243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268534000, "depreciation_amortisation": 32193000, "ebitda": 300727000, "interest_expense": 8099000, "interest_income": null, "other_non_operating": null, "pretax_income": 259056000, "tax_provision": 55758000, "effective_tax_rate": null, "net_income": 203298000, "net_income_continuing_ops": 203298000, "net_income_to_common": 203298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401590000, "short_term_investments": null, "net_receivables": 608308000, "inventory": 379958000, "other_current_assets": null, "total_current_assets": 1528612000, "net_ppe": null, "goodwill": 408023000, "intangible_assets": 110810000, "goodwill_and_intangibles": 518833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1886255000, "total_assets": 3414867000, "short_term_debt": 440167000, "accounts_payable": 117468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1116702000, "long_term_debt": 524743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 717912000, "total_liabilities": 1834614000, "total_debt": 964910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4883448000, "total_equity": 1580253000, "shares_outstanding": 83393000, "operating_cash_flow": 248312000, "stock_based_compensation": 15719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210238000, "free_cash_flow": 281617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "268534000", "ebitda": "300727000", "netIncome": "203298000", "grossProfit": "620880000", "depreciation": "None", "totalRevenue": "1003578000", "costOfRevenue": "382698000", "interestIncome": "3354000", "incomeBeforeTax": "259056000", "interestExpense": "8099000", "operatingIncome": "263801000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "55758000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "355358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55450000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32193000", "sellingGeneralAndAdministrative": "157243000", "netIncomeFromContinuingOperations": "203298000" }, "balance": { "goodwill": "408023000", "inventory": "379958000", "commonStock": "10769000", "currentDebt": "None", "investments": "None", "totalAssets": "3414867000", "longTermDebt": "524743000", "shortTermDebt": "440167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "110810000", "reportedCurrency": "USD", "retainedEarnings": "4883448000", "totalLiabilities": "1834614000", "otherCurrentAssets": "138756000", "totalCurrentAssets": "1528612000", "currentLongTermDebt": "420112000", "longTermInvestments": "53792000", "shortTermInvestments": "None", "currentNetReceivables": "608308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1886255000", "currentAccountsPayable": "117468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067875000", "totalShareholderEquity": "1580253000", "capitalLeaseObligations": "123020000", "otherCurrentLiabilities": "374696000", "totalCurrentLiabilities": "1116702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717912000", "cashAndShortTermInvestments": "401590000", "commonStockSharesOutstanding": "83393000", "intangibleAssetsExcludingGoodwill": "110810000", "cashAndCashEquivalentsAtCarryingValue": "401590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203298000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3801000", "operatingCashflow": "248312000", "capitalExpenditures": "33305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210238000", "cashflowFromInvestment": "-32907000", "stockBasedCompensation": "15719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32193000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 964095000, "cost_of_revenue": 371025000, "gross_profit": 593070000, "ebit": 304647000, "ebitda": 334551000, "pretax_income": 295479000, "tax_provision": 59900000, "net_income": 235579000, "net_income_to_common": 235579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397433000, "total_current_assets": 1501973000, "total_assets": 3353515000, "short_term_debt": 344285000, "long_term_debt": 620778000, "total_debt": 965063000, "total_liabilities": 1784609000, "total_equity": 1568906000, "shares_outstanding": 83957000, "goodwill_and_intangibles": 524024000 }, "cash_flow": { "operating_cash_flow": 198585000, "capital_expenditure": 30273000, "free_cash_flow": 228858000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94240, "ticker_id": 6572, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304647000", "ebitda": "334551000", "netIncome": "235579000", "grossProfit": "593070000", "depreciation": "None", "totalRevenue": "964095000", "costOfRevenue": "371025000", "interestIncome": "4432000", "incomeBeforeTax": "295479000", "interestExpense": "7911000", "operatingIncome": "298958000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-3479000", "nonInterestIncome": "None", "operatingExpenses": "294112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52635000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29904000", "sellingGeneralAndAdministrative": "92024000", "netIncomeFromContinuingOperations": "235579000" }, "balance": { "goodwill": "408672000", "inventory": "390599000", "commonStock": "10767000", "currentDebt": "None", "investments": "None", "totalAssets": "3353515000", "longTermDebt": "620778000", "shortTermDebt": "344285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "115352000", "reportedCurrency": "USD", "retainedEarnings": "4680150000", "totalLiabilities": "1784609000", "otherCurrentAssets": "135699000", "totalCurrentAssets": "1501973000", "currentLongTermDebt": "324998000", "longTermInvestments": "54395000", "shortTermInvestments": "None", "currentNetReceivables": "578242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1851542000", "currentAccountsPayable": "117462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1068942000", "totalShareholderEquity": "1568906000", "capitalLeaseObligations": "123166000", "otherCurrentLiabilities": "322767000", "totalCurrentLiabilities": "956902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "827707000", "cashAndShortTermInvestments": "397433000", "commonStockSharesOutstanding": "83957000", "intangibleAssetsExcludingGoodwill": "115352000", "cashAndCashEquivalentsAtCarryingValue": "397433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2412000", "operatingCashflow": "198585000", "capitalExpenditures": "30273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144074000", "cashflowFromInvestment": "-106944000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 964095000, "cost_of_revenue": 371025000, "gross_profit": 593070000, "research_and_development": 52635000, "selling_general_admin": 92024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304647000, "depreciation_amortisation": 29904000, "ebitda": 334551000, "interest_expense": 7911000, "interest_income": null, "other_non_operating": null, "pretax_income": 295479000, "tax_provision": 59900000, "effective_tax_rate": null, "net_income": 235579000, "net_income_continuing_ops": 235579000, "net_income_to_common": 235579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397433000, "short_term_investments": null, "net_receivables": 578242000, "inventory": 390599000, "other_current_assets": null, "total_current_assets": 1501973000, "net_ppe": null, "goodwill": 408672000, "intangible_assets": 115352000, "goodwill_and_intangibles": 524024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1851542000, "total_assets": 3353515000, "short_term_debt": 344285000, "accounts_payable": 117462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956902000, "long_term_debt": 620778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 827707000, "total_liabilities": 1784609000, "total_debt": 965063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4680150000, "total_equity": 1568906000, "shares_outstanding": 83957000, "operating_cash_flow": 198585000, "stock_based_compensation": 14400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144074000, "free_cash_flow": 228858000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304647000", "ebitda": "334551000", "netIncome": "235579000", "grossProfit": "593070000", "depreciation": "None", "totalRevenue": "964095000", "costOfRevenue": "371025000", "interestIncome": "4432000", "incomeBeforeTax": "295479000", "interestExpense": "7911000", "operatingIncome": "298958000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-3479000", "nonInterestIncome": "None", "operatingExpenses": "294112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52635000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29904000", "sellingGeneralAndAdministrative": "92024000", "netIncomeFromContinuingOperations": "235579000" }, "balance": { "goodwill": "408672000", "inventory": "390599000", "commonStock": "10767000", "currentDebt": "None", "investments": "None", "totalAssets": "3353515000", "longTermDebt": "620778000", "shortTermDebt": "344285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "115352000", "reportedCurrency": "USD", "retainedEarnings": "4680150000", "totalLiabilities": "1784609000", "otherCurrentAssets": "135699000", "totalCurrentAssets": "1501973000", "currentLongTermDebt": "324998000", "longTermInvestments": "54395000", "shortTermInvestments": "None", "currentNetReceivables": "578242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1851542000", "currentAccountsPayable": "117462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1068942000", "totalShareholderEquity": "1568906000", "capitalLeaseObligations": "123166000", "otherCurrentLiabilities": "322767000", "totalCurrentLiabilities": "956902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "827707000", "cashAndShortTermInvestments": "397433000", "commonStockSharesOutstanding": "83957000", "intangibleAssetsExcludingGoodwill": "115352000", "cashAndCashEquivalentsAtCarryingValue": "397433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2412000", "operatingCashflow": "198585000", "capitalExpenditures": "30273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144074000", "cashflowFromInvestment": "-106944000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29904000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 901601000, "cost_of_revenue": 375434000, "gross_profit": 526167000, "ebit": 248933000, "ebitda": 278670000, "pretax_income": 239668000, "tax_provision": 45147000, "net_income": 194521000, "net_income_to_common": 194521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453932000, "total_current_assets": 1495254000, "total_assets": 3259925000, "short_term_debt": 344799000, "long_term_debt": 622883000, "total_debt": 967682000, "total_liabilities": 1775395000, "total_equity": 1484530000, "shares_outstanding": 83933000, "goodwill_and_intangibles": 450461000 }, "cash_flow": { "operating_cash_flow": 249851000, "capital_expenditure": 32556000, "free_cash_flow": 282407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94241, "ticker_id": 6572, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248933000", "ebitda": "278670000", "netIncome": "194521000", "grossProfit": "526167000", "depreciation": "None", "totalRevenue": "901601000", "costOfRevenue": "375434000", "interestIncome": "3631000", "incomeBeforeTax": "239668000", "interestExpense": "9265000", "operatingIncome": "245302000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45147000", "reportedCurrency": "USD", "netInterestIncome": "-5634000", "nonInterestIncome": "None", "operatingExpenses": "280865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29737000", "sellingGeneralAndAdministrative": "87021000", "netIncomeFromContinuingOperations": "194521000" }, "balance": { "goodwill": "365961000", "inventory": "380282000", "commonStock": "10751000", "currentDebt": "None", "investments": "None", "totalAssets": "3259925000", "longTermDebt": "622883000", "shortTermDebt": "344799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84500000", "reportedCurrency": "USD", "retainedEarnings": "4444571000", "totalLiabilities": "1775395000", "otherCurrentAssets": "131512000", "totalCurrentAssets": "1495254000", "currentLongTermDebt": "324997000", "longTermInvestments": "56193000", "shortTermInvestments": "None", "currentNetReceivables": "529528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1764671000", "currentAccountsPayable": "110643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067353000", "totalShareholderEquity": "1484530000", "capitalLeaseObligations": "119473000", "otherCurrentLiabilities": "372357000", "totalCurrentLiabilities": "951547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "823848000", "cashAndShortTermInvestments": "453932000", "commonStockSharesOutstanding": "83933000", "intangibleAssetsExcludingGoodwill": "84500000", "cashAndCashEquivalentsAtCarryingValue": "453932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2996000", "operatingCashflow": "249851000", "capitalExpenditures": "32556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101844000", "cashflowFromInvestment": "-30435000", "stockBasedCompensation": "15223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 901601000, "cost_of_revenue": 375434000, "gross_profit": 526167000, "research_and_development": 51812000, "selling_general_admin": 87021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248933000, "depreciation_amortisation": 29737000, "ebitda": 278670000, "interest_expense": 9265000, "interest_income": null, "other_non_operating": null, "pretax_income": 239668000, "tax_provision": 45147000, "effective_tax_rate": null, "net_income": 194521000, "net_income_continuing_ops": 194521000, "net_income_to_common": 194521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453932000, "short_term_investments": null, "net_receivables": 529528000, "inventory": 380282000, "other_current_assets": null, "total_current_assets": 1495254000, "net_ppe": null, "goodwill": 365961000, "intangible_assets": 84500000, "goodwill_and_intangibles": 450461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1764671000, "total_assets": 3259925000, "short_term_debt": 344799000, "accounts_payable": 110643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 951547000, "long_term_debt": 622883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 823848000, "total_liabilities": 1775395000, "total_debt": 967682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4444571000, "total_equity": 1484530000, "shares_outstanding": 83933000, "operating_cash_flow": 249851000, "stock_based_compensation": 15223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101844000, "free_cash_flow": 282407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248933000", "ebitda": "278670000", "netIncome": "194521000", "grossProfit": "526167000", "depreciation": "None", "totalRevenue": "901601000", "costOfRevenue": "375434000", "interestIncome": "3631000", "incomeBeforeTax": "239668000", "interestExpense": "9265000", "operatingIncome": "245302000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45147000", "reportedCurrency": "USD", "netInterestIncome": "-5634000", "nonInterestIncome": "None", "operatingExpenses": "280865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29737000", "sellingGeneralAndAdministrative": "87021000", "netIncomeFromContinuingOperations": "194521000" }, "balance": { "goodwill": "365961000", "inventory": "380282000", "commonStock": "10751000", "currentDebt": "None", "investments": "None", "totalAssets": "3259925000", "longTermDebt": "622883000", "shortTermDebt": "344799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84500000", "reportedCurrency": "USD", "retainedEarnings": "4444571000", "totalLiabilities": "1775395000", "otherCurrentAssets": "131512000", "totalCurrentAssets": "1495254000", "currentLongTermDebt": "324997000", "longTermInvestments": "56193000", "shortTermInvestments": "None", "currentNetReceivables": "529528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1764671000", "currentAccountsPayable": "110643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067353000", "totalShareholderEquity": "1484530000", "capitalLeaseObligations": "119473000", "otherCurrentLiabilities": "372357000", "totalCurrentLiabilities": "951547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "823848000", "cashAndShortTermInvestments": "453932000", "commonStockSharesOutstanding": "83933000", "intangibleAssetsExcludingGoodwill": "84500000", "cashAndCashEquivalentsAtCarryingValue": "453932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2996000", "operatingCashflow": "249851000", "capitalExpenditures": "32556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101844000", "cashflowFromInvestment": "-30435000", "stockBasedCompensation": "15223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29737000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 915527000, "cost_of_revenue": 367545000, "gross_profit": 547982000, "ebit": 276838000, "ebitda": 305823000, "pretax_income": 267891000, "tax_provision": 55660000, "net_income": 212231000, "net_income_to_common": 212231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331696000, "total_current_assets": 1384230000, "total_assets": 3086404000, "short_term_debt": 419882000, "long_term_debt": 618813000, "total_debt": 1038695000, "total_liabilities": 1788997000, "total_equity": 1297407000, "shares_outstanding": 83993000, "goodwill_and_intangibles": 448895000 }, "cash_flow": { "operating_cash_flow": 272433000, "capital_expenditure": 34094000, "free_cash_flow": 306527000, "dividends_paid": 1382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94243, "ticker_id": 6572, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "276838000", "ebitda": "305823000", "netIncome": "212231000", "grossProfit": "547982000", "depreciation": "None", "totalRevenue": "915527000", "costOfRevenue": "367545000", "interestIncome": "1255000", "incomeBeforeTax": "267891000", "interestExpense": "8647000", "operatingIncome": "275283000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55660000", "reportedCurrency": "USD", "netInterestIncome": "-7392000", "nonInterestIncome": "None", "operatingExpenses": "272699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47967000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28985000", "sellingGeneralAndAdministrative": "89034000", "netIncomeFromContinuingOperations": "212231000" }, "balance": { "goodwill": "361766000", "inventory": "393974000", "commonStock": "10745000", "currentDebt": "None", "investments": "None", "totalAssets": "3086404000", "longTermDebt": "618813000", "shortTermDebt": "419882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "87129000", "reportedCurrency": "USD", "retainedEarnings": "4250050000", "totalLiabilities": "1788997000", "otherCurrentAssets": "136695000", "totalCurrentAssets": "1384230000", "currentLongTermDebt": "399990000", "longTermInvestments": "54333000", "shortTermInvestments": "None", "currentNetReceivables": "521865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1702174000", "currentAccountsPayable": "112609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1140165000", "totalShareholderEquity": "1297407000", "capitalLeaseObligations": "121362000", "otherCurrentLiabilities": "350161000", "totalCurrentLiabilities": "970193000", "otherNonCurrentLiabilities": "199991000", "totalNonCurrentLiabilities": "818804000", "cashAndShortTermInvestments": "331696000", "commonStockSharesOutstanding": "83993000", "intangibleAssetsExcludingGoodwill": "87129000", "cashAndCashEquivalentsAtCarryingValue": "331696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212231000", "profitLoss": "None", "dividendPayout": "1382000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7259000", "operatingCashflow": "272433000", "capitalExpenditures": "34094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43038000", "cashflowFromInvestment": "-27838000", "stockBasedCompensation": "15224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915527000, "cost_of_revenue": 367545000, "gross_profit": 547982000, "research_and_development": 47967000, "selling_general_admin": 89034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 276838000, "depreciation_amortisation": 28985000, "ebitda": 305823000, "interest_expense": 8647000, "interest_income": null, "other_non_operating": null, "pretax_income": 267891000, "tax_provision": 55660000, "effective_tax_rate": null, "net_income": 212231000, "net_income_continuing_ops": 212231000, "net_income_to_common": 212231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331696000, "short_term_investments": null, "net_receivables": 521865000, "inventory": 393974000, "other_current_assets": null, "total_current_assets": 1384230000, "net_ppe": null, "goodwill": 361766000, "intangible_assets": 87129000, "goodwill_and_intangibles": 448895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1702174000, "total_assets": 3086404000, "short_term_debt": 419882000, "accounts_payable": 112609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 970193000, "long_term_debt": 618813000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 818804000, "total_liabilities": 1788997000, "total_debt": 1038695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4250050000, "total_equity": 1297407000, "shares_outstanding": 83993000, "operating_cash_flow": 272433000, "stock_based_compensation": 15224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27838000, "dividends_paid": 1382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43038000, "free_cash_flow": 306527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "276838000", "ebitda": "305823000", "netIncome": "212231000", "grossProfit": "547982000", "depreciation": "None", "totalRevenue": "915527000", "costOfRevenue": "367545000", "interestIncome": "1255000", "incomeBeforeTax": "267891000", "interestExpense": "8647000", "operatingIncome": "275283000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55660000", "reportedCurrency": "USD", "netInterestIncome": "-7392000", "nonInterestIncome": "None", "operatingExpenses": "272699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47967000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28985000", "sellingGeneralAndAdministrative": "89034000", "netIncomeFromContinuingOperations": "212231000" }, "balance": { "goodwill": "361766000", "inventory": "393974000", "commonStock": "10745000", "currentDebt": "None", "investments": "None", "totalAssets": "3086404000", "longTermDebt": "618813000", "shortTermDebt": "419882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "87129000", "reportedCurrency": "USD", "retainedEarnings": "4250050000", "totalLiabilities": "1788997000", "otherCurrentAssets": "136695000", "totalCurrentAssets": "1384230000", "currentLongTermDebt": "399990000", "longTermInvestments": "54333000", "shortTermInvestments": "None", "currentNetReceivables": "521865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1702174000", "currentAccountsPayable": "112609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1140165000", "totalShareholderEquity": "1297407000", "capitalLeaseObligations": "121362000", "otherCurrentLiabilities": "350161000", "totalCurrentLiabilities": "970193000", "otherNonCurrentLiabilities": "199991000", "totalNonCurrentLiabilities": "818804000", "cashAndShortTermInvestments": "331696000", "commonStockSharesOutstanding": "83993000", "intangibleAssetsExcludingGoodwill": "87129000", "cashAndCashEquivalentsAtCarryingValue": "331696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212231000", "profitLoss": "None", "dividendPayout": "1382000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7259000", "operatingCashflow": "272433000", "capitalExpenditures": "34094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43038000", "cashflowFromInvestment": "-27838000", "stockBasedCompensation": "15224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28985000", "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": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "income_statement": { "revenue": 943630000, "cost_of_revenue": 370780000, "gross_profit": 572850000, "ebit": 297554000, "ebitda": 325409000, "pretax_income": 285929000, "tax_provision": 61693000, "net_income": 224236000, "net_income_to_common": 224236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132838000, "total_current_assets": 1179025000, "total_assets": 2870806000, "short_term_debt": 358684000, "long_term_debt": 696844000, "total_debt": 1055528000, "total_liabilities": 1776945000, "total_equity": 1093861000, "shares_outstanding": 83983000, "goodwill_and_intangibles": 455138000 }, "cash_flow": { "operating_cash_flow": 200314000, "capital_expenditure": 27470000, "free_cash_flow": 227784000, "dividends_paid": 284710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94244, "ticker_id": 6572, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:28.616371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297554000", "ebitda": "325409000", "netIncome": "224236000", "grossProfit": "572850000", "depreciation": "None", "totalRevenue": "943630000", "costOfRevenue": "370780000", "interestIncome": "327000", "incomeBeforeTax": "285929000", "interestExpense": "10542000", "operatingIncome": "296144000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "61693000", "reportedCurrency": "USD", "netInterestIncome": "-10215000", "nonInterestIncome": "None", "operatingExpenses": "276706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46505000", "otherNonOperatingIncome": "327000", "costofGoodsAndServicesSold": "370780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27855000", "sellingGeneralAndAdministrative": "89669000", "netIncomeFromContinuingOperations": "224236000" }, "balance": { "goodwill": "364206000", "inventory": "395141000", "commonStock": "10738000", "currentDebt": "None", "investments": "None", "totalAssets": "2870806000", "longTermDebt": "696844000", "shortTermDebt": "358684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "90932000", "reportedCurrency": "USD", "retainedEarnings": "4037819000", "totalLiabilities": "1776945000", "otherCurrentAssets": "118759000", "totalCurrentAssets": "1179025000", "currentLongTermDebt": "338991000", "longTermInvestments": "55391000", "shortTermInvestments": "None", "currentNetReceivables": "532287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691781000", "currentAccountsPayable": "107664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683270000", "shortLongTermDebtTotal": "1152865000", "totalShareholderEquity": "1093861000", "capitalLeaseObligations": "117030000", "otherCurrentLiabilities": "297691000", "totalCurrentLiabilities": "883859000", "otherNonCurrentLiabilities": "190674000", "totalNonCurrentLiabilities": "893086000", "cashAndShortTermInvestments": "132838000", "commonStockSharesOutstanding": "83983000", "intangibleAssetsExcludingGoodwill": "90932000", "cashAndCashEquivalentsAtCarryingValue": "132838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224236000", "profitLoss": "None", "dividendPayout": "284710000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15019000", "operatingCashflow": "200314000", "capitalExpenditures": "27470000", "changeInReceivables": "-17025000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151033000", "cashflowFromInvestment": "-27470000", "stockBasedCompensation": "15362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 943630000, "cost_of_revenue": 370780000, "gross_profit": 572850000, "research_and_development": 46505000, "selling_general_admin": 89669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297554000, "depreciation_amortisation": 27855000, "ebitda": 325409000, "interest_expense": 10542000, "interest_income": null, "other_non_operating": null, "pretax_income": 285929000, "tax_provision": 61693000, "effective_tax_rate": null, "net_income": 224236000, "net_income_continuing_ops": 224236000, "net_income_to_common": 224236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132838000, "short_term_investments": null, "net_receivables": 532287000, "inventory": 395141000, "other_current_assets": null, "total_current_assets": 1179025000, "net_ppe": null, "goodwill": 364206000, "intangible_assets": 90932000, "goodwill_and_intangibles": 455138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1691781000, "total_assets": 2870806000, "short_term_debt": 358684000, "accounts_payable": 107664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 883859000, "long_term_debt": 696844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 893086000, "total_liabilities": 1776945000, "total_debt": 1055528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4037819000, "total_equity": 1093861000, "shares_outstanding": 83983000, "operating_cash_flow": 200314000, "stock_based_compensation": 15362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27470000, "dividends_paid": 284710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151033000, "free_cash_flow": 227784000, "net_change_in_cash": 21811000 }, "raw_data": { "income": { "ebit": "297554000", "ebitda": "325409000", "netIncome": "224236000", "grossProfit": "572850000", "depreciation": "None", "totalRevenue": "943630000", "costOfRevenue": "370780000", "interestIncome": "327000", "incomeBeforeTax": "285929000", "interestExpense": "10542000", "operatingIncome": "296144000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "61693000", "reportedCurrency": "USD", "netInterestIncome": "-10215000", "nonInterestIncome": "None", "operatingExpenses": "276706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46505000", "otherNonOperatingIncome": "327000", "costofGoodsAndServicesSold": "370780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27855000", "sellingGeneralAndAdministrative": "89669000", "netIncomeFromContinuingOperations": "224236000" }, "balance": { "goodwill": "364206000", "inventory": "395141000", "commonStock": "10738000", "currentDebt": "None", "investments": "None", "totalAssets": "2870806000", "longTermDebt": "696844000", "shortTermDebt": "358684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "90932000", "reportedCurrency": "USD", "retainedEarnings": "4037819000", "totalLiabilities": "1776945000", "otherCurrentAssets": "118759000", "totalCurrentAssets": "1179025000", "currentLongTermDebt": "338991000", "longTermInvestments": "55391000", "shortTermInvestments": "None", "currentNetReceivables": "532287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691781000", "currentAccountsPayable": "107664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683270000", "shortLongTermDebtTotal": "1152865000", "totalShareholderEquity": "1093861000", "capitalLeaseObligations": "117030000", "otherCurrentLiabilities": "297691000", "totalCurrentLiabilities": "883859000", "otherNonCurrentLiabilities": "190674000", "totalNonCurrentLiabilities": "893086000", "cashAndShortTermInvestments": "132838000", "commonStockSharesOutstanding": "83983000", "intangibleAssetsExcludingGoodwill": "90932000", "cashAndCashEquivalentsAtCarryingValue": "132838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224236000", "profitLoss": "None", "dividendPayout": "284710000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15019000", "operatingCashflow": "200314000", "capitalExpenditures": "27470000", "changeInReceivables": "-17025000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151033000", "cashflowFromInvestment": "-27470000", "stockBasedCompensation": "15362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27855000", "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" ] } } }