{ "ticker": { "uuid": "08fc5be2-5cb2-4941-85db-234efed629c1", "symbol": "GHC", "name": "Graham Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/08fc5be2-5cb2-4941-85db-234efed629c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/08fc5be2-5cb2-4941-85db-234efed629c1/" }, "ticker_metadata": { "id": 1741, "uuid": "08fc5be2-5cb2-4941-85db-234efed629c1", "symbol": "GHC", "name": "Graham Holdings Co", "asset_type": "equity", "market_cap": 4798479000, "stock_exchange_id": 3, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "Graham Holdings Company is a diversified global media and education company. The company is headquartered in Arlington, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "08fc5be2-5cb2-4941-85db-234efed629c1", "symbol": "GHC", "name": "Graham Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/08fc5be2-5cb2-4941-85db-234efed629c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/08fc5be2-5cb2-4941-85db-234efed629c1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.71, "quality": 0.15, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 1132.53, "market_cap": 4954818750, "pe_ratio": 16.6547, "earnings_yield": 0.06, "ebitda_to_ev": 0.0758, "shareholder_yield": 0.0064, "roe": 0.0629, "piotroski_f_score": 6, "momentum_12_1": 0.1914, "volatility_252d": 0.2895 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:14.172461+00:00", "batch_id": "" }, "size": { "price_close": 1132.53, "market_cap": 4954818750, "market_cap_usd": 4954818750, "enterprise_value": 5699705750, "shares_outstanding": 4375000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.6547, "pb_ratio": 1.0469, "ptbv_ratio": 1.6723, "ps_ratio": 0.9946, "pcf_ratio": 13.7155, "pfcf_ratio": 11.3427, "ev_ebitda": 13.1875, "ev_ebit": 21.6498, "ev_sales": 1.1441, "ev_fcf": 13.0479, "earnings_yield": 0.06, "fcf_yield": 0.0766, "price_to_sales": 0.9946, "price_to_book": 1.0469, "price_to_cashflow": 13.7155, "ebitda_to_ev": 0.0758, "sales_yield": 0.874 }, "yield": { "dividend_yield": 0.0064, "buyback_yield": 0, "shareholder_yield": 0.0064, "debt_paydown_yield": null, "total_yield": 0.0064 }, "quality": { "gross_margin": 0.2847, "operating_margin": 0.0528, "net_margin": 0.0597, "ebitda_margin": 0.0868, "fcf_margin": 0.0877, "roe": 0.0629, "roa": 0.0364, "roic": 0.0324, "roc_greenblatt": null, "asset_turnover": 0.609, "cash_conversion": 1.4683, "accruals_ratio": -0.0078, "sbc_to_revenue": 0.0011, "piotroski_f_score": 6, "altman_z_score": 3.1584, "earnings_stability_5y": 1.5747, "revenue_stability_5y": 0.2252, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1734, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.715, "net_debt_to_ebitda": 1.7235, "debt_to_assets": 0.1076, "interest_coverage": 4.9541, "current_ratio": 1.7925, "quick_ratio": 1.5435, "net_debt": 744887000, "local_beta": 0.0014, "volatility_252d": 0.2895, "volatility_60d": 0.6537, "max_drawdown_12m": -0.1952, "risk_adjusted_momentum": 0.6613 }, "growth": { "revenue_growth_1y": 0.0369, "revenue_growth_3y_cagr": 0.0777, "revenue_growth_5y_cagr": 0.112, "eps_growth_1y": -0.5233, "eps_growth_3y_cagr": 0.6333, "eps_growth_5y_cagr": -0.0054, "fcf_growth_1y": -0.1743, "book_value_growth_1y": 0.1345, "revenue_growth": 0.0369, "earnings_growth": -0.5233 }, "momentum": { "price_return_1m": -0.0034, "price_return_3m": 0.0615, "price_return_6m": 0.0459, "price_return_9m": 0.0062, "price_return_12m": 0.1874, "price_return_12m_ex1m": 0.1914, "momentum_6m": 0.0459, "momentum_12m": 0.1874, "momentum_12_1": 0.1914, "distance_from_52w_high": -0.0391, "distance_from_52w_low": 0.2701, "relative_strength": 0.0875 }, "raw_ttm": { "revenue_ttm": 4981640000, "gross_profit_ttm": 1418093000, "ebit_ttm": 263268000, "ebitda_ttm": 432205000, "net_income_ttm": 297503000, "eps_diluted_ttm": 68.0007, "operating_cash_flow_ttm": 361258000, "capital_expenditure_ttm": 75570000, "fcf_ttm": 436828000, "dividends_paid_ttm": 31747000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53141000, "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_current_liabilities": 1232329000, "net_ppe": null, "total_assets": 8180489000, "total_debt": 880563000, "total_equity": 4732752000, "net_working_capital": 1006629000, "book_value_per_share": 1081.7719, "retained_earnings": 8305389000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2962942000, "tangible_book_per_share": 677.2439 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 23, "rank_ptbv": 36, "rank_ps": 27, "rank_pcf": 60, "rank_ev_ebitda": 56, "rank_ev_ebit": 72, "rank_earnings_yield": 44, "rank_fcf_yield": 52, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 57, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 72, "rank_fcf_margin": 72, "rank_piotroski": 37, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 45 }, "composites": { "value_composite": 29, "quality_composite": 85, "momentum_composite": 31, "growth_composite": 97, "yield_composite": 35, "svqf_composite": 22, "vc1_composite": 25, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.3263, "os_score": 0.65, "value_percentile": 0.71, "quality_percentile": 0.15, "momentum_percentile": 0.69, "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": 16, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4207, "ticker_id": 1741, "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": "2026-06-07T06:53:14.172461+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1132.53, "market_cap": 4954818750, "market_cap_usd": 4954818750, "enterprise_value": 5699705750, "shares_outstanding": 4375000, "fx_rate_to_usd": null, "pe_ratio": 16.65468499, "pb_ratio": 1.04692127, "ptbv_ratio": 1.67226316, "ps_ratio": 0.99461598, "pcf_ratio": 13.71545751, "pfcf_ratio": 11.34272242, "ev_ebitda": 13.18750535, "ev_ebit": 21.64982356, "ev_sales": 1.14414244, "ev_fcf": 13.04794049, "earnings_yield": 0.06004317, "fcf_yield": 0.07664045, "dividend_yield": 0.0064073, "buyback_yield": 0, "shareholder_yield": 0.0064073, "debt_paydown_yield": null, "total_yield": 0.0064073, "gross_margin": 0.28466389, "operating_margin": 0.05284766, "net_margin": 0.05971989, "ebitda_margin": 0.08675958, "fcf_margin": 0.08768759, "roe": 0.06286047, "roa": 0.03636739, "roic": 0.03244485, "roc_greenblatt": null, "asset_turnover": 0.60896604, "cash_conversion": 1.46831461, "accruals_ratio": -0.00779354, "sbc_to_revenue": 0.00113778, "debt_to_equity": 0.71496774, "net_debt_to_ebitda": 1.72345762, "debt_to_assets": 0.10764185, "interest_coverage": 4.95414087, "current_ratio": 1.79250427, "quick_ratio": 1.54347013, "net_debt": 744887000, "revenue_growth_1y": 0.03694363, "revenue_growth_3y_cagr": 0.07765245, "revenue_growth_5y_cagr": 0.11196418, "eps_growth_1y": -0.52334542, "eps_growth_3y_cagr": 0.63333883, "eps_growth_5y_cagr": -0.00543488, "fcf_growth_1y": -0.174349, "book_value_growth_1y": 0.13448215, "piotroski_f_score": 6, "altman_z_score": 3.15838003, "earnings_stability_5y": 1.574733, "revenue_stability_5y": 0.225167, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00336164, "price_return_3m": 0.06148144, "price_return_6m": 0.04590858, "price_return_9m": 0.00616735, "price_return_12m": 0.18741904, "price_return_12m_ex1m": 0.19142418, "distance_from_52w_high": -0.03914753, "distance_from_52w_low": 0.27005968, "relative_strength": 0.08745546, "local_beta": 0.0014, "volatility_252d": 0.289474, "volatility_60d": 0.653709, "max_drawdown_12m": -0.19523123, "revenue_ttm": 4981640000, "gross_profit_ttm": 1418093000, "ebit_ttm": 263268000, "ebitda_ttm": 432205000, "net_income_ttm": 297503000, "eps_diluted_ttm": 68.00068571, "operating_cash_flow_ttm": 361258000, "capital_expenditure_ttm": 75570000, "fcf_ttm": 436828000, "dividends_paid_ttm": 31747000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53141000, "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_current_liabilities": 1232329000, "net_ppe": null, "total_assets": 8180489000, "total_debt": 880563000, "total_equity": 4732752000, "net_working_capital": 1006629000, "book_value_per_share": 1081.77188571, "retained_earnings": 8305389000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2962942000, "tangible_book_per_share": 677.24388571, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 44, "rank_pb": 23, "rank_ptbv": 36, "rank_ps": 27, "rank_pcf": 60, "rank_ev_ebitda": 56, "rank_ev_ebit": 72, "rank_earnings_yield": 44, "rank_fcf_yield": 52, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 57, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 72, "rank_fcf_margin": 72, "rank_piotroski": 37, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 45, "value_composite": 29, "quality_composite": 85, "momentum_composite": 31, "growth_composite": 97, "yield_composite": 35, "svqf_composite": 22, "vc1_composite": 25, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 33, "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": 1132.53, "os": 0.65, "value": 0.71, "quality": 0.15, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 16.6547, "earnings_yield": 0.06, "shareholder_yield": 0.0064, "roe": 0.0629, "momentum_12_1": 0.1914, "complete_fields": { "id": 4207, "ticker_id": 1741, "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": "2026-06-07T06:53:14.172461+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1132.53, "market_cap": 4954818750, "market_cap_usd": 4954818750, "enterprise_value": 5699705750, "shares_outstanding": 4375000, "fx_rate_to_usd": null, "pe_ratio": 16.65468499, "pb_ratio": 1.04692127, "ptbv_ratio": 1.67226316, "ps_ratio": 0.99461598, "pcf_ratio": 13.71545751, "pfcf_ratio": 11.34272242, "ev_ebitda": 13.18750535, "ev_ebit": 21.64982356, "ev_sales": 1.14414244, "ev_fcf": 13.04794049, "earnings_yield": 0.06004317, "fcf_yield": 0.07664045, "dividend_yield": 0.0064073, "buyback_yield": 0, "shareholder_yield": 0.0064073, "debt_paydown_yield": null, "total_yield": 0.0064073, "gross_margin": 0.28466389, "operating_margin": 0.05284766, "net_margin": 0.05971989, "ebitda_margin": 0.08675958, "fcf_margin": 0.08768759, "roe": 0.06286047, "roa": 0.03636739, "roic": 0.03244485, "roc_greenblatt": null, "asset_turnover": 0.60896604, "cash_conversion": 1.46831461, "accruals_ratio": -0.00779354, "sbc_to_revenue": 0.00113778, "debt_to_equity": 0.71496774, "net_debt_to_ebitda": 1.72345762, "debt_to_assets": 0.10764185, "interest_coverage": 4.95414087, "current_ratio": 1.79250427, "quick_ratio": 1.54347013, "net_debt": 744887000, "revenue_growth_1y": 0.03694363, "revenue_growth_3y_cagr": 0.07765245, "revenue_growth_5y_cagr": 0.11196418, "eps_growth_1y": -0.52334542, "eps_growth_3y_cagr": 0.63333883, "eps_growth_5y_cagr": -0.00543488, "fcf_growth_1y": -0.174349, "book_value_growth_1y": 0.13448215, "piotroski_f_score": 6, "altman_z_score": 3.15838003, "earnings_stability_5y": 1.574733, "revenue_stability_5y": 0.225167, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00336164, "price_return_3m": 0.06148144, "price_return_6m": 0.04590858, "price_return_9m": 0.00616735, "price_return_12m": 0.18741904, "price_return_12m_ex1m": 0.19142418, "distance_from_52w_high": -0.03914753, "distance_from_52w_low": 0.27005968, "relative_strength": 0.08745546, "local_beta": 0.0014, "volatility_252d": 0.289474, "volatility_60d": 0.653709, "max_drawdown_12m": -0.19523123, "revenue_ttm": 4981640000, "gross_profit_ttm": 1418093000, "ebit_ttm": 263268000, "ebitda_ttm": 432205000, "net_income_ttm": 297503000, "eps_diluted_ttm": 68.00068571, "operating_cash_flow_ttm": 361258000, "capital_expenditure_ttm": 75570000, "fcf_ttm": 436828000, "dividends_paid_ttm": 31747000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53141000, "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_current_liabilities": 1232329000, "net_ppe": null, "total_assets": 8180489000, "total_debt": 880563000, "total_equity": 4732752000, "net_working_capital": 1006629000, "book_value_per_share": 1081.77188571, "retained_earnings": 8305389000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2962942000, "tangible_book_per_share": 677.24388571, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 44, "rank_pb": 23, "rank_ptbv": 36, "rank_ps": 27, "rank_pcf": 60, "rank_ev_ebitda": 56, "rank_ev_ebit": 72, "rank_earnings_yield": 44, "rank_fcf_yield": 52, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 57, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 72, "rank_fcf_margin": 72, "rank_piotroski": 37, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 45, "value_composite": 29, "quality_composite": 85, "momentum_composite": 31, "growth_composite": 97, "yield_composite": 35, "svqf_composite": 22, "vc1_composite": 25, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 33, "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 251815000, "ebitda": 423970000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 969579000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268029, "ticker_id": 1741, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251815000", "ebitda": "423970000", "netIncome": "292291000", "grossProfit": "1357480000", "depreciation": "None", "totalRevenue": "4911563000", "costOfRevenue": "3554083000", "interestIncome": "8257000", "incomeBeforeTax": "449667000", "interestExpense": "119085000", "operatingIncome": "251815000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "146400000", "reportedCurrency": "USD", "netInterestIncome": "-110530000", "nonInterestIncome": "None", "operatingExpenses": "1105665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3554083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172155000", "sellingGeneralAndAdministrative": "1110198000", "netIncomeFromContinuingOperations": "303267000" }, "balance": { "goodwill": "1585666000", "inventory": "303370000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "8395713000", "longTermDebt": "705618000", "shortTermDebt": "263961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "170805000", "reportedCurrency": "USD", "retainedEarnings": "8292681000", "totalLiabilities": "3528562000", "otherCurrentAssets": "195013000", "totalCurrentAssets": "2431095000", "currentLongTermDebt": "175138000", "longTermInvestments": "229565000", "shortTermInvestments": "1088970000", "currentNetReceivables": "576754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5964618000", "currentAccountsPayable": "180409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992252000", "shortLongTermDebtTotal": "1733962000", "totalShareholderEquity": "4794025000", "capitalLeaseObligations": "442187000", "otherCurrentLiabilities": "523558000", "totalCurrentLiabilities": "1388574000", "otherNonCurrentLiabilities": "28639000", "totalNonCurrentLiabilities": "2139988000", "cashAndShortTermInvestments": "266988000", "commonStockSharesOutstanding": "4373000", "intangibleAssetsExcludingGoodwill": "170805000", "cashAndCashEquivalentsAtCarryingValue": "266988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292291000", "profitLoss": "None", "dividendPayout": "31360000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35287000", "operatingCashflow": "339540000", "capitalExpenditures": "71881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156302000", "cashflowFromInvestment": "-180971000", "stockBasedCompensation": "5718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "research_and_development": null, "selling_general_admin": 1110198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251815000, "depreciation_amortisation": 172155000, "ebitda": 423970000, "interest_expense": 119085000, "interest_income": null, "other_non_operating": null, "pretax_income": 449667000, "tax_provision": 146400000, "effective_tax_rate": null, "net_income": 292291000, "net_income_continuing_ops": 303267000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266988000, "short_term_investments": 1088970000, "net_receivables": 576754000, "inventory": 303370000, "other_current_assets": null, "total_current_assets": 2431095000, "net_ppe": null, "goodwill": 1585666000, "intangible_assets": 170805000, "goodwill_and_intangibles": 1756471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5964618000, "total_assets": 8395713000, "short_term_debt": 263961000, "accounts_payable": 180409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1388574000, "long_term_debt": 705618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2139988000, "total_liabilities": 3528562000, "total_debt": 969579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8292681000, "total_equity": 4794025000, "shares_outstanding": 4373000, "operating_cash_flow": 339540000, "stock_based_compensation": 5718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180971000, "dividends_paid": 31360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156302000, "free_cash_flow": 411421000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "251815000", "ebitda": "423970000", "netIncome": "292291000", "grossProfit": "1357480000", "depreciation": "None", "totalRevenue": "4911563000", "costOfRevenue": "3554083000", "interestIncome": "8257000", "incomeBeforeTax": "449667000", "interestExpense": "119085000", "operatingIncome": "251815000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "146400000", "reportedCurrency": "USD", "netInterestIncome": "-110530000", "nonInterestIncome": "None", "operatingExpenses": "1105665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3554083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172155000", "sellingGeneralAndAdministrative": "1110198000", "netIncomeFromContinuingOperations": "303267000" }, "balance": { "goodwill": "1585666000", "inventory": "303370000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "8395713000", "longTermDebt": "705618000", "shortTermDebt": "263961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "170805000", "reportedCurrency": "USD", "retainedEarnings": "8292681000", "totalLiabilities": "3528562000", "otherCurrentAssets": "195013000", "totalCurrentAssets": "2431095000", "currentLongTermDebt": "175138000", "longTermInvestments": "229565000", "shortTermInvestments": "1088970000", "currentNetReceivables": "576754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5964618000", "currentAccountsPayable": "180409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992252000", "shortLongTermDebtTotal": "1733962000", "totalShareholderEquity": "4794025000", "capitalLeaseObligations": "442187000", "otherCurrentLiabilities": "523558000", "totalCurrentLiabilities": "1388574000", "otherNonCurrentLiabilities": "28639000", "totalNonCurrentLiabilities": "2139988000", "cashAndShortTermInvestments": "266988000", "commonStockSharesOutstanding": "4373000", "intangibleAssetsExcludingGoodwill": "170805000", "cashAndCashEquivalentsAtCarryingValue": "266988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292291000", "profitLoss": "None", "dividendPayout": "31360000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35287000", "operatingCashflow": "339540000", "capitalExpenditures": "71881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156302000", "cashflowFromInvestment": "-180971000", "stockBasedCompensation": "5718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184490000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 4790904000, "cost_of_revenue": 3324538000, "gross_profit": 1466366000, "ebit": 1210859000, "ebitda": 1448099000, "pretax_income": 1024710000, "tax_provision": 292100000, "net_income": 724634000, "net_income_to_common": 724634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260852000, "total_current_assets": 2098624000, "total_assets": 7677205000, "short_term_debt": 84816000, "long_term_debt": 721615000, "total_debt": 806431000, "total_liabilities": 3346569000, "total_equity": 4256661000, "shares_outstanding": 4405000, "goodwill_and_intangibles": 1721055000 }, "cash_flow": { "operating_cash_flow": 406988000, "capital_expenditure": 82912000, "free_cash_flow": 489900000, "dividends_paid": 30347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268034, "ticker_id": 1741, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1210859000", "ebitda": "1448099000", "netIncome": "724634000", "grossProfit": "1466366000", "depreciation": "None", "totalRevenue": "4790904000", "costOfRevenue": "3324538000", "interestIncome": "9868000", "incomeBeforeTax": "1024710000", "interestExpense": "186149000", "operatingIncome": "215504000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "292100000", "reportedCurrency": "USD", "netInterestIncome": "-176281000", "nonInterestIncome": "None", "operatingExpenses": "1250862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3324538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237240000", "sellingGeneralAndAdministrative": "1076875000", "netIncomeFromContinuingOperations": "732610000" }, "balance": { "goodwill": "1500036000", "inventory": "295808000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7677205000", "longTermDebt": "721615000", "shortTermDebt": "84816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "221019000", "reportedCurrency": "USD", "retainedEarnings": "8031750000", "totalLiabilities": "3346569000", "otherCurrentAssets": "161081000", "totalCurrentAssets": "2098624000", "currentLongTermDebt": "26577000", "longTermInvestments": "169125000", "shortTermInvestments": "858743000", "currentNetReceivables": "522140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5578581000", "currentAccountsPayable": "160384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937783000", "shortLongTermDebtTotal": "1169316000", "totalShareholderEquity": "4256661000", "capitalLeaseObligations": "421124000", "otherCurrentLiabilities": "552121000", "totalCurrentLiabilities": "1199799000", "otherNonCurrentLiabilities": "27361000", "totalNonCurrentLiabilities": "2146770000", "cashAndShortTermInvestments": "260852000", "commonStockSharesOutstanding": "4405000", "intangibleAssetsExcludingGoodwill": "221019000", "cashAndCashEquivalentsAtCarryingValue": "260852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "732610000", "profitLoss": "None", "dividendPayout": "30347000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8297000", "operatingCashflow": "406988000", "capitalExpenditures": "82912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240967000", "cashflowFromInvestment": "-62330000", "stockBasedCompensation": "6326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4790904000, "cost_of_revenue": 3324538000, "gross_profit": 1466366000, "research_and_development": null, "selling_general_admin": 1076875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1210859000, "depreciation_amortisation": 237240000, "ebitda": 1448099000, "interest_expense": 186149000, "interest_income": null, "other_non_operating": null, "pretax_income": 1024710000, "tax_provision": 292100000, "effective_tax_rate": null, "net_income": 724634000, "net_income_continuing_ops": 732610000, "net_income_to_common": 724634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260852000, "short_term_investments": 858743000, "net_receivables": 522140000, "inventory": 295808000, "other_current_assets": null, "total_current_assets": 2098624000, "net_ppe": null, "goodwill": 1500036000, "intangible_assets": 221019000, "goodwill_and_intangibles": 1721055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5578581000, "total_assets": 7677205000, "short_term_debt": 84816000, "accounts_payable": 160384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1199799000, "long_term_debt": 721615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2146770000, "total_liabilities": 3346569000, "total_debt": 806431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8031750000, "total_equity": 4256661000, "shares_outstanding": 4405000, "operating_cash_flow": 406988000, "stock_based_compensation": 6326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62330000, "dividends_paid": 30347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240967000, "free_cash_flow": 489900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1210859000", "ebitda": "1448099000", "netIncome": "724634000", "grossProfit": "1466366000", "depreciation": "None", "totalRevenue": "4790904000", "costOfRevenue": "3324538000", "interestIncome": "9868000", "incomeBeforeTax": "1024710000", "interestExpense": "186149000", "operatingIncome": "215504000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "292100000", "reportedCurrency": "USD", "netInterestIncome": "-176281000", "nonInterestIncome": "None", "operatingExpenses": "1250862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3324538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237240000", "sellingGeneralAndAdministrative": "1076875000", "netIncomeFromContinuingOperations": "732610000" }, "balance": { "goodwill": "1500036000", "inventory": "295808000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7677205000", "longTermDebt": "721615000", "shortTermDebt": "84816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "221019000", "reportedCurrency": "USD", "retainedEarnings": "8031750000", "totalLiabilities": "3346569000", "otherCurrentAssets": "161081000", "totalCurrentAssets": "2098624000", "currentLongTermDebt": "26577000", "longTermInvestments": "169125000", "shortTermInvestments": "858743000", "currentNetReceivables": "522140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5578581000", "currentAccountsPayable": "160384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937783000", "shortLongTermDebtTotal": "1169316000", "totalShareholderEquity": "4256661000", "capitalLeaseObligations": "421124000", "otherCurrentLiabilities": "552121000", "totalCurrentLiabilities": "1199799000", "otherNonCurrentLiabilities": "27361000", "totalNonCurrentLiabilities": "2146770000", "cashAndShortTermInvestments": "260852000", "commonStockSharesOutstanding": "4405000", "intangibleAssetsExcludingGoodwill": "221019000", "cashAndCashEquivalentsAtCarryingValue": "260852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "732610000", "profitLoss": "None", "dividendPayout": "30347000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8297000", "operatingCashflow": "406988000", "capitalExpenditures": "82912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240967000", "cashflowFromInvestment": "-62330000", "stockBasedCompensation": "6326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237240000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 4414877000, "cost_of_revenue": 3102934000, "gross_profit": 1311943000, "ebit": 362305000, "ebitda": 665208000, "pretax_income": 299004000, "tax_provision": 87300000, "net_income": 205288000, "net_income_to_common": 205288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169897000, "total_current_assets": 1849296000, "total_assets": 7187730000, "short_term_debt": 130998000, "long_term_debt": 745082000, "total_debt": 876080000, "total_liabilities": 3120913000, "total_equity": 3975737000, "shares_outstanding": 4654000, "goodwill_and_intangibles": 1825250000 }, "cash_flow": { "operating_cash_flow": 259875000, "capital_expenditure": 93447000, "free_cash_flow": 353322000, "dividends_paid": 30953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268039, "ticker_id": 1741, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362305000", "ebitda": "665208000", "netIncome": "205288000", "grossProfit": "1311943000", "depreciation": "None", "totalRevenue": "4414877000", "costOfRevenue": "3102934000", "interestIncome": "7122000", "incomeBeforeTax": "299004000", "interestExpense": "63301000", "operatingIncome": "69393000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "87300000", "reportedCurrency": "USD", "netInterestIncome": "-56179000", "nonInterestIncome": "None", "operatingExpenses": "1242550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3102934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302903000", "sellingGeneralAndAdministrative": "873569000", "netIncomeFromContinuingOperations": "211704000" }, "balance": { "goodwill": "1525194000", "inventory": "297211000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7187730000", "longTermDebt": "745082000", "shortTermDebt": "130998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "300056000", "reportedCurrency": "USD", "retainedEarnings": "7337463000", "totalLiabilities": "3120913000", "otherCurrentAssets": "153225000", "totalCurrentAssets": "1849296000", "currentLongTermDebt": "66751000", "longTermInvestments": "186480000", "shortTermInvestments": "697028000", "currentNetReceivables": "531935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338434000", "currentAccountsPayable": "153984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "969497000", "shortLongTermDebtTotal": "1252757000", "totalShareholderEquity": "3975737000", "capitalLeaseObligations": "440924000", "otherCurrentLiabilities": "540537000", "totalCurrentLiabilities": "1229679000", "otherNonCurrentLiabilities": "32076000", "totalNonCurrentLiabilities": "1891234000", "cashAndShortTermInvestments": "169897000", "commonStockSharesOutstanding": "4654000", "intangibleAssetsExcludingGoodwill": "300056000", "cashAndCashEquivalentsAtCarryingValue": "169897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211704000", "profitLoss": "None", "dividendPayout": "30953000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-62873000", "operatingCashflow": "259875000", "capitalExpenditures": "93447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98778000", "cashflowFromInvestment": "-154032000", "stockBasedCompensation": "6712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4414877000, "cost_of_revenue": 3102934000, "gross_profit": 1311943000, "research_and_development": null, "selling_general_admin": 873569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362305000, "depreciation_amortisation": 302903000, "ebitda": 665208000, "interest_expense": 63301000, "interest_income": null, "other_non_operating": null, "pretax_income": 299004000, "tax_provision": 87300000, "effective_tax_rate": null, "net_income": 205288000, "net_income_continuing_ops": 211704000, "net_income_to_common": 205288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169897000, "short_term_investments": 697028000, "net_receivables": 531935000, "inventory": 297211000, "other_current_assets": null, "total_current_assets": 1849296000, "net_ppe": null, "goodwill": 1525194000, "intangible_assets": 300056000, "goodwill_and_intangibles": 1825250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5338434000, "total_assets": 7187730000, "short_term_debt": 130998000, "accounts_payable": 153984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229679000, "long_term_debt": 745082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1891234000, "total_liabilities": 3120913000, "total_debt": 876080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7337463000, "total_equity": 3975737000, "shares_outstanding": 4654000, "operating_cash_flow": 259875000, "stock_based_compensation": 6712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154032000, "dividends_paid": 30953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98778000, "free_cash_flow": 353322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "362305000", "ebitda": "665208000", "netIncome": "205288000", "grossProfit": "1311943000", "depreciation": "None", "totalRevenue": "4414877000", "costOfRevenue": "3102934000", "interestIncome": "7122000", "incomeBeforeTax": "299004000", "interestExpense": "63301000", "operatingIncome": "69393000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "87300000", "reportedCurrency": "USD", "netInterestIncome": "-56179000", "nonInterestIncome": "None", "operatingExpenses": "1242550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3102934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302903000", "sellingGeneralAndAdministrative": "873569000", "netIncomeFromContinuingOperations": "211704000" }, "balance": { "goodwill": "1525194000", "inventory": "297211000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7187730000", "longTermDebt": "745082000", "shortTermDebt": "130998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "300056000", "reportedCurrency": "USD", "retainedEarnings": "7337463000", "totalLiabilities": "3120913000", "otherCurrentAssets": "153225000", "totalCurrentAssets": "1849296000", "currentLongTermDebt": "66751000", "longTermInvestments": "186480000", "shortTermInvestments": "697028000", "currentNetReceivables": "531935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338434000", "currentAccountsPayable": "153984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "969497000", "shortLongTermDebtTotal": "1252757000", "totalShareholderEquity": "3975737000", "capitalLeaseObligations": "440924000", "otherCurrentLiabilities": "540537000", "totalCurrentLiabilities": "1229679000", "otherNonCurrentLiabilities": "32076000", "totalNonCurrentLiabilities": "1891234000", "cashAndShortTermInvestments": "169897000", "commonStockSharesOutstanding": "4654000", "intangibleAssetsExcludingGoodwill": "300056000", "cashAndCashEquivalentsAtCarryingValue": "169897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211704000", "profitLoss": "None", "dividendPayout": "30953000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-62873000", "operatingCashflow": "259875000", "capitalExpenditures": "93447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98778000", "cashflowFromInvestment": "-154032000", "stockBasedCompensation": "6712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302903000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 3924493000, "cost_of_revenue": 2657718000, "gross_profit": 1266775000, "ebit": 176137000, "ebitda": 504843000, "pretax_income": 121734000, "tax_provision": 51300000, "net_income": 67079000, "net_income_to_common": 67079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169319000, "total_current_assets": 1679256000, "total_assets": 6553377000, "short_term_debt": 225820000, "long_term_debt": 570547000, "total_debt": 796367000, "total_liabilities": 2778889000, "total_equity": 3731383000, "shares_outstanding": 4836000, "goodwill_and_intangibles": 1901309000 }, "cash_flow": { "operating_cash_flow": 235604000, "capital_expenditure": 82684000, "free_cash_flow": 318288000, "dividends_paid": 30712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268044, "ticker_id": 1741, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176137000", "ebitda": "504843000", "netIncome": "67079000", "grossProfit": "1266775000", "depreciation": "None", "totalRevenue": "3924493000", "costOfRevenue": "2657718000", "interestIncome": "3226000", "incomeBeforeTax": "121734000", "interestExpense": "54403000", "operatingIncome": "83898000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "51300000", "reportedCurrency": "USD", "netInterestIncome": "-51177000", "nonInterestIncome": "None", "operatingExpenses": "1182877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33889000", "costofGoodsAndServicesSold": "2657718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328706000", "sellingGeneralAndAdministrative": "723800000", "netIncomeFromContinuingOperations": "70434000" }, "balance": { "goodwill": "1560953000", "inventory": "226811000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6553377000", "longTermDebt": "570547000", "shortTermDebt": "225820000", "treasuryStock": "-4178334000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "340356000", "reportedCurrency": "USD", "retainedEarnings": "7163128000", "totalLiabilities": "2778889000", "otherCurrentAssets": "119464000", "totalCurrentAssets": "1679256000", "currentLongTermDebt": "155813000", "longTermInvestments": "186419000", "shortTermInvestments": "622408000", "currentNetReceivables": "541254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4874121000", "currentAccountsPayable": "136186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503000000", "shortLongTermDebtTotal": "1189993000", "totalShareholderEquity": "3731383000", "capitalLeaseObligations": "463633000", "otherCurrentLiabilities": "438101000", "totalCurrentLiabilities": "1145169000", "otherNonCurrentLiabilities": "461977000", "totalNonCurrentLiabilities": "1633720000", "cashAndShortTermInvestments": "169319000", "commonStockSharesOutstanding": "4836000", "intangibleAssetsExcludingGoodwill": "340356000", "cashAndCashEquivalentsAtCarryingValue": "169319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70434000", "profitLoss": "None", "dividendPayout": "30712000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-64324000", "operatingCashflow": "235604000", "capitalExpenditures": "82684000", "changeInReceivables": "41635000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18107000", "cashflowFromInvestment": "-184066000", "stockBasedCompensation": "6121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33431000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3924493000, "cost_of_revenue": 2657718000, "gross_profit": 1266775000, "research_and_development": null, "selling_general_admin": 723800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176137000, "depreciation_amortisation": 328706000, "ebitda": 504843000, "interest_expense": 54403000, "interest_income": null, "other_non_operating": null, "pretax_income": 121734000, "tax_provision": 51300000, "effective_tax_rate": null, "net_income": 67079000, "net_income_continuing_ops": 70434000, "net_income_to_common": 67079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169319000, "short_term_investments": 622408000, "net_receivables": 541254000, "inventory": 226811000, "other_current_assets": null, "total_current_assets": 1679256000, "net_ppe": null, "goodwill": 1560953000, "intangible_assets": 340356000, "goodwill_and_intangibles": 1901309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4874121000, "total_assets": 6553377000, "short_term_debt": 225820000, "accounts_payable": 136186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1145169000, "long_term_debt": 570547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1633720000, "total_liabilities": 2778889000, "total_debt": 796367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7163128000, "total_equity": 3731383000, "shares_outstanding": 4836000, "operating_cash_flow": 235604000, "stock_based_compensation": 6121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184066000, "dividends_paid": 30712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18107000, "free_cash_flow": 318288000, "net_change_in_cash": 33431000 }, "raw_data": { "income": { "ebit": "176137000", "ebitda": "504843000", "netIncome": "67079000", "grossProfit": "1266775000", "depreciation": "None", "totalRevenue": "3924493000", "costOfRevenue": "2657718000", "interestIncome": "3226000", "incomeBeforeTax": "121734000", "interestExpense": "54403000", "operatingIncome": "83898000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "51300000", "reportedCurrency": "USD", "netInterestIncome": "-51177000", "nonInterestIncome": "None", "operatingExpenses": "1182877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33889000", "costofGoodsAndServicesSold": "2657718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328706000", "sellingGeneralAndAdministrative": "723800000", "netIncomeFromContinuingOperations": "70434000" }, "balance": { "goodwill": "1560953000", "inventory": "226811000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6553377000", "longTermDebt": "570547000", "shortTermDebt": "225820000", "treasuryStock": "-4178334000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "340356000", "reportedCurrency": "USD", "retainedEarnings": "7163128000", "totalLiabilities": "2778889000", "otherCurrentAssets": "119464000", "totalCurrentAssets": "1679256000", "currentLongTermDebt": "155813000", "longTermInvestments": "186419000", "shortTermInvestments": "622408000", "currentNetReceivables": "541254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4874121000", "currentAccountsPayable": "136186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503000000", "shortLongTermDebtTotal": "1189993000", "totalShareholderEquity": "3731383000", "capitalLeaseObligations": "463633000", "otherCurrentLiabilities": "438101000", "totalCurrentLiabilities": "1145169000", "otherNonCurrentLiabilities": "461977000", "totalNonCurrentLiabilities": "1633720000", "cashAndShortTermInvestments": "169319000", "commonStockSharesOutstanding": "4836000", "intangibleAssetsExcludingGoodwill": "340356000", "cashAndCashEquivalentsAtCarryingValue": "169319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70434000", "profitLoss": "None", "dividendPayout": "30712000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-64324000", "operatingCashflow": "235604000", "capitalExpenditures": "82684000", "changeInReceivables": "41635000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18107000", "cashflowFromInvestment": "-184066000", "stockBasedCompensation": "6121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33431000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328706000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 3185974000, "cost_of_revenue": 2114521000, "gross_profit": 1071453000, "ebit": 483570000, "ebitda": 719547000, "pretax_income": 449627000, "tax_provision": 96300000, "net_income": 352075000, "net_income_to_common": 352075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145886000, "total_current_assets": 1847174000, "total_assets": 7425525000, "short_term_debt": 219404000, "long_term_debt": 525752000, "total_debt": 745156000, "total_liabilities": 2999545000, "total_equity": 4399583000, "shares_outstanding": 4965000, "goodwill_and_intangibles": 2038882000 }, "cash_flow": { "operating_cash_flow": 202426000, "capital_expenditure": 162537000, "free_cash_flow": 364963000, "dividends_paid": 30136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268049, "ticker_id": 1741, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "483570000", "ebitda": "719547000", "netIncome": "352075000", "grossProfit": "1071453000", "depreciation": "None", "totalRevenue": "3185974000", "costOfRevenue": "2114521000", "interestIncome": "3409000", "incomeBeforeTax": "449627000", "interestExpense": "33943000", "operatingIncome": "77375000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "96300000", "reportedCurrency": "USD", "netInterestIncome": "-30534000", "nonInterestIncome": "None", "operatingExpenses": "994078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "53877000", "costofGoodsAndServicesSold": "2114521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235977000", "sellingGeneralAndAdministrative": "722623000", "netIncomeFromContinuingOperations": "353327000" }, "balance": { "goodwill": "1649582000", "inventory": "141471000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7425525000", "longTermDebt": "525752000", "shortTermDebt": "219404000", "treasuryStock": "-4108022000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "389300000", "reportedCurrency": "USD", "retainedEarnings": "7126761000", "totalLiabilities": "2999545000", "otherCurrentAssets": "95157000", "totalCurrentAssets": "1847174000", "currentLongTermDebt": "141749000", "longTermInvestments": "155444000", "shortTermInvestments": "824445000", "currentNetReceivables": "640215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5578351000", "currentAccountsPayable": "126985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468126000", "shortLongTermDebtTotal": "1150356000", "totalShareholderEquity": "4399583000", "capitalLeaseObligations": "482855000", "otherCurrentLiabilities": "456644000", "totalCurrentLiabilities": "1166338000", "otherNonCurrentLiabilities": "455358000", "totalNonCurrentLiabilities": "1833207000", "cashAndShortTermInvestments": "145886000", "commonStockSharesOutstanding": "4965000", "intangibleAssetsExcludingGoodwill": "389300000", "cashAndCashEquivalentsAtCarryingValue": "145886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "353327000", "profitLoss": "None", "dividendPayout": "30136000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4551000", "operatingCashflow": "202426000", "capitalExpenditures": "162537000", "changeInReceivables": "-59292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "31027000", "cashflowFromInvestment": "-494635000", "stockBasedCompensation": "5659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-261182000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3185974000, "cost_of_revenue": 2114521000, "gross_profit": 1071453000, "research_and_development": null, "selling_general_admin": 722623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 483570000, "depreciation_amortisation": 235977000, "ebitda": 719547000, "interest_expense": 33943000, "interest_income": null, "other_non_operating": null, "pretax_income": 449627000, "tax_provision": 96300000, "effective_tax_rate": null, "net_income": 352075000, "net_income_continuing_ops": 353327000, "net_income_to_common": 352075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145886000, "short_term_investments": 824445000, "net_receivables": 640215000, "inventory": 141471000, "other_current_assets": null, "total_current_assets": 1847174000, "net_ppe": null, "goodwill": 1649582000, "intangible_assets": 389300000, "goodwill_and_intangibles": 2038882000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5578351000, "total_assets": 7425525000, "short_term_debt": 219404000, "accounts_payable": 126985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1166338000, "long_term_debt": 525752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1833207000, "total_liabilities": 2999545000, "total_debt": 745156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7126761000, "total_equity": 4399583000, "shares_outstanding": 4965000, "operating_cash_flow": 202426000, "stock_based_compensation": 5659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -494635000, "dividends_paid": 30136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31027000, "free_cash_flow": 364963000, "net_change_in_cash": -261182000 }, "raw_data": { "income": { "ebit": "483570000", "ebitda": "719547000", "netIncome": "352075000", "grossProfit": "1071453000", "depreciation": "None", "totalRevenue": "3185974000", "costOfRevenue": "2114521000", "interestIncome": "3409000", "incomeBeforeTax": "449627000", "interestExpense": "33943000", "operatingIncome": "77375000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "96300000", "reportedCurrency": "USD", "netInterestIncome": "-30534000", "nonInterestIncome": "None", "operatingExpenses": "994078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "53877000", "costofGoodsAndServicesSold": "2114521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235977000", "sellingGeneralAndAdministrative": "722623000", "netIncomeFromContinuingOperations": "353327000" }, "balance": { "goodwill": "1649582000", "inventory": "141471000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7425525000", "longTermDebt": "525752000", "shortTermDebt": "219404000", "treasuryStock": "-4108022000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "389300000", "reportedCurrency": "USD", "retainedEarnings": "7126761000", "totalLiabilities": "2999545000", "otherCurrentAssets": "95157000", "totalCurrentAssets": "1847174000", "currentLongTermDebt": "141749000", "longTermInvestments": "155444000", "shortTermInvestments": "824445000", "currentNetReceivables": "640215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5578351000", "currentAccountsPayable": "126985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468126000", "shortLongTermDebtTotal": "1150356000", "totalShareholderEquity": "4399583000", "capitalLeaseObligations": "482855000", "otherCurrentLiabilities": "456644000", "totalCurrentLiabilities": "1166338000", "otherNonCurrentLiabilities": "455358000", "totalNonCurrentLiabilities": "1833207000", "cashAndShortTermInvestments": "145886000", "commonStockSharesOutstanding": "4965000", "intangibleAssetsExcludingGoodwill": "389300000", "cashAndCashEquivalentsAtCarryingValue": "145886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "353327000", "profitLoss": "None", "dividendPayout": "30136000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4551000", "operatingCashflow": "202426000", "capitalExpenditures": "162537000", "changeInReceivables": "-59292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "31027000", "cashflowFromInvestment": "-494635000", "stockBasedCompensation": "5659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-261182000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235977000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 2889121000, "cost_of_revenue": 1912106000, "gross_profit": 977015000, "ebit": 445578000, "ebitda": 696741000, "pretax_income": 407268000, "tax_provision": 107300000, "net_income": 300365000, "net_income_to_common": 300365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423054000, "total_current_assets": 1774192000, "total_assets": 6444119000, "short_term_debt": 95349000, "long_term_debt": 506103000, "total_debt": 601452000, "total_liabilities": 2656558000, "total_equity": 3759302000, "shares_outstanding": 5139000, "goodwill_and_intangibles": 1809833000 }, "cash_flow": { "operating_cash_flow": 210663000, "capital_expenditure": 69591000, "free_cash_flow": 280254000, "dividends_paid": 29970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268054, "ticker_id": 1741, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445578000", "ebitda": "696741000", "netIncome": "300365000", "grossProfit": "977015000", "depreciation": "None", "totalRevenue": "2889121000", "costOfRevenue": "1912106000", "interestIncome": "3871000", "incomeBeforeTax": "407268000", "interestExpense": "38310000", "operatingIncome": "100407000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "107300000", "reportedCurrency": "USD", "netInterestIncome": "-34439000", "nonInterestIncome": "None", "operatingExpenses": "876608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "225069000", "costofGoodsAndServicesSold": "1912106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251163000", "sellingGeneralAndAdministrative": "656086000", "netIncomeFromContinuingOperations": "299968000" }, "balance": { "goodwill": "1484750000", "inventory": "120622000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6444119000", "longTermDebt": "506103000", "shortTermDebt": "95349000", "treasuryStock": "-4056993000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "325083000", "reportedCurrency": "USD", "retainedEarnings": "6804822000", "totalLiabilities": "2656558000", "otherCurrentAssets": "76465000", "totalCurrentAssets": "1774192000", "currentLongTermDebt": "6452000", "longTermInvestments": "155777000", "shortTermInvestments": "587582000", "currentNetReceivables": "566469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669927000", "currentAccountsPayable": "382384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "378286000", "shortLongTermDebtTotal": "1030301000", "totalShareholderEquity": "3759302000", "capitalLeaseObligations": "515646000", "otherCurrentLiabilities": "135752000", "totalCurrentLiabilities": "949646000", "otherNonCurrentLiabilities": "486857000", "totalNonCurrentLiabilities": "1706912000", "cashAndShortTermInvestments": "423054000", "commonStockSharesOutstanding": "5139000", "intangibleAssetsExcludingGoodwill": "325083000", "cashAndCashEquivalentsAtCarryingValue": "423054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299968000", "profitLoss": "None", "dividendPayout": "29970000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3786000", "operatingCashflow": "210663000", "capitalExpenditures": "69591000", "changeInReceivables": "61328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204002000", "cashflowFromInvestment": "199371000", "stockBasedCompensation": "6348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "206032000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2889121000, "cost_of_revenue": 1912106000, "gross_profit": 977015000, "research_and_development": null, "selling_general_admin": 656086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445578000, "depreciation_amortisation": 251163000, "ebitda": 696741000, "interest_expense": 38310000, "interest_income": null, "other_non_operating": null, "pretax_income": 407268000, "tax_provision": 107300000, "effective_tax_rate": null, "net_income": 300365000, "net_income_continuing_ops": 299968000, "net_income_to_common": 300365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423054000, "short_term_investments": 587582000, "net_receivables": 566469000, "inventory": 120622000, "other_current_assets": null, "total_current_assets": 1774192000, "net_ppe": null, "goodwill": 1484750000, "intangible_assets": 325083000, "goodwill_and_intangibles": 1809833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4669927000, "total_assets": 6444119000, "short_term_debt": 95349000, "accounts_payable": 382384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 949646000, "long_term_debt": 506103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1706912000, "total_liabilities": 2656558000, "total_debt": 601452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6804822000, "total_equity": 3759302000, "shares_outstanding": 5139000, "operating_cash_flow": 210663000, "stock_based_compensation": 6348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 199371000, "dividends_paid": 29970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204002000, "free_cash_flow": 280254000, "net_change_in_cash": 206032000 }, "raw_data": { "income": { "ebit": "445578000", "ebitda": "696741000", "netIncome": "300365000", "grossProfit": "977015000", "depreciation": "None", "totalRevenue": "2889121000", "costOfRevenue": "1912106000", "interestIncome": "3871000", "incomeBeforeTax": "407268000", "interestExpense": "38310000", "operatingIncome": "100407000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "107300000", "reportedCurrency": "USD", "netInterestIncome": "-34439000", "nonInterestIncome": "None", "operatingExpenses": "876608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "225069000", "costofGoodsAndServicesSold": "1912106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251163000", "sellingGeneralAndAdministrative": "656086000", "netIncomeFromContinuingOperations": "299968000" }, "balance": { "goodwill": "1484750000", "inventory": "120622000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6444119000", "longTermDebt": "506103000", "shortTermDebt": "95349000", "treasuryStock": "-4056993000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "325083000", "reportedCurrency": "USD", "retainedEarnings": "6804822000", "totalLiabilities": "2656558000", "otherCurrentAssets": "76465000", "totalCurrentAssets": "1774192000", "currentLongTermDebt": "6452000", "longTermInvestments": "155777000", "shortTermInvestments": "587582000", "currentNetReceivables": "566469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669927000", "currentAccountsPayable": "382384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "378286000", "shortLongTermDebtTotal": "1030301000", "totalShareholderEquity": "3759302000", "capitalLeaseObligations": "515646000", "otherCurrentLiabilities": "135752000", "totalCurrentLiabilities": "949646000", "otherNonCurrentLiabilities": "486857000", "totalNonCurrentLiabilities": "1706912000", "cashAndShortTermInvestments": "423054000", "commonStockSharesOutstanding": "5139000", "intangibleAssetsExcludingGoodwill": "325083000", "cashAndCashEquivalentsAtCarryingValue": "423054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299968000", "profitLoss": "None", "dividendPayout": "29970000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3786000", "operatingCashflow": "210663000", "capitalExpenditures": "69591000", "changeInReceivables": "61328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204002000", "cashflowFromInvestment": "199371000", "stockBasedCompensation": "6348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "206032000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251163000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 2932099000, "cost_of_revenue": 1948246000, "gross_profit": 983853000, "ebit": 456258000, "ebitda": 662091000, "pretax_income": 426479000, "tax_provision": 98600000, "net_income": 327855000, "net_income_to_common": 327855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214044000, "total_current_assets": 1663485000, "total_assets": 5931236000, "short_term_debt": 175393000, "long_term_debt": 430650000, "total_debt": 606043000, "total_liabilities": 2597956000, "total_equity": 3319239000, "shares_outstanding": 5327000, "goodwill_and_intangibles": 1761957000 }, "cash_flow": { "operating_cash_flow": 165164000, "capital_expenditure": 93504000, "free_cash_flow": 258668000, "dividends_paid": 29553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268059, "ticker_id": 1741, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "456258000", "ebitda": "662091000", "netIncome": "327855000", "grossProfit": "983853000", "depreciation": "None", "totalRevenue": "2932099000", "costOfRevenue": "1948246000", "interestIncome": "6151000", "incomeBeforeTax": "426479000", "interestExpense": "29779000", "operatingIncome": "144546000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "98600000", "reportedCurrency": "USD", "netInterestIncome": "-23628000", "nonInterestIncome": "None", "operatingExpenses": "839307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "50246000", "costofGoodsAndServicesSold": "1948246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205833000", "sellingGeneralAndAdministrative": "554861000", "netIncomeFromContinuingOperations": "327879000" }, "balance": { "goodwill": "1388279000", "inventory": "108928000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "5931236000", "longTermDebt": "430650000", "shortTermDebt": "175393000", "treasuryStock": "-3920152000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "373678000", "reportedCurrency": "USD", "retainedEarnings": "6534427000", "totalLiabilities": "2597956000", "otherCurrentAssets": "105595000", "totalCurrentAssets": "1663485000", "currentLongTermDebt": "82179000", "longTermInvestments": "162249000", "shortTermInvestments": "599967000", "currentNetReceivables": "634951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4267751000", "currentAccountsPayable": "366190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384670000", "shortLongTermDebtTotal": "1083047000", "totalShareholderEquity": "3319239000", "capitalLeaseObligations": "569718000", "otherCurrentLiabilities": "141011000", "totalCurrentLiabilities": "1041871000", "otherNonCurrentLiabilities": "505056000", "totalNonCurrentLiabilities": "1556085000", "cashAndShortTermInvestments": "214044000", "commonStockSharesOutstanding": "5327000", "intangibleAssetsExcludingGoodwill": "373678000", "cashAndCashEquivalentsAtCarryingValue": "214044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327879000", "profitLoss": "None", "dividendPayout": "29553000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5317000", "operatingCashflow": "165164000", "capitalExpenditures": "93504000", "changeInReceivables": "-53602000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18734000", "cashflowFromInvestment": "-236735000", "stockBasedCompensation": "6278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52837000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2932099000, "cost_of_revenue": 1948246000, "gross_profit": 983853000, "research_and_development": null, "selling_general_admin": 554861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 456258000, "depreciation_amortisation": 205833000, "ebitda": 662091000, "interest_expense": 29779000, "interest_income": null, "other_non_operating": null, "pretax_income": 426479000, "tax_provision": 98600000, "effective_tax_rate": null, "net_income": 327855000, "net_income_continuing_ops": 327879000, "net_income_to_common": 327855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214044000, "short_term_investments": 599967000, "net_receivables": 634951000, "inventory": 108928000, "other_current_assets": null, "total_current_assets": 1663485000, "net_ppe": null, "goodwill": 1388279000, "intangible_assets": 373678000, "goodwill_and_intangibles": 1761957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4267751000, "total_assets": 5931236000, "short_term_debt": 175393000, "accounts_payable": 366190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1041871000, "long_term_debt": 430650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1556085000, "total_liabilities": 2597956000, "total_debt": 606043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6534427000, "total_equity": 3319239000, "shares_outstanding": 5327000, "operating_cash_flow": 165164000, "stock_based_compensation": 6278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236735000, "dividends_paid": 29553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18734000, "free_cash_flow": 258668000, "net_change_in_cash": -52837000 }, "raw_data": { "income": { "ebit": "456258000", "ebitda": "662091000", "netIncome": "327855000", "grossProfit": "983853000", "depreciation": "None", "totalRevenue": "2932099000", "costOfRevenue": "1948246000", "interestIncome": "6151000", "incomeBeforeTax": "426479000", "interestExpense": "29779000", "operatingIncome": "144546000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "98600000", "reportedCurrency": "USD", "netInterestIncome": "-23628000", "nonInterestIncome": "None", "operatingExpenses": "839307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "50246000", "costofGoodsAndServicesSold": "1948246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205833000", "sellingGeneralAndAdministrative": "554861000", "netIncomeFromContinuingOperations": "327879000" }, "balance": { "goodwill": "1388279000", "inventory": "108928000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "5931236000", "longTermDebt": "430650000", "shortTermDebt": "175393000", "treasuryStock": "-3920152000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "373678000", "reportedCurrency": "USD", "retainedEarnings": "6534427000", "totalLiabilities": "2597956000", "otherCurrentAssets": "105595000", "totalCurrentAssets": "1663485000", "currentLongTermDebt": "82179000", "longTermInvestments": "162249000", "shortTermInvestments": "599967000", "currentNetReceivables": "634951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4267751000", "currentAccountsPayable": "366190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384670000", "shortLongTermDebtTotal": "1083047000", "totalShareholderEquity": "3319239000", "capitalLeaseObligations": "569718000", "otherCurrentLiabilities": "141011000", "totalCurrentLiabilities": "1041871000", "otherNonCurrentLiabilities": "505056000", "totalNonCurrentLiabilities": "1556085000", "cashAndShortTermInvestments": "214044000", "commonStockSharesOutstanding": "5327000", "intangibleAssetsExcludingGoodwill": "373678000", "cashAndCashEquivalentsAtCarryingValue": "214044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327879000", "profitLoss": "None", "dividendPayout": "29553000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5317000", "operatingCashflow": "165164000", "capitalExpenditures": "93504000", "changeInReceivables": "-53602000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18734000", "cashflowFromInvestment": "-236735000", "stockBasedCompensation": "6278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52837000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205833000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 2695966000, "cost_of_revenue": 1586634000, "gross_profit": 1109332000, "ebit": 361410000, "ebitda": 473655000, "pretax_income": 323508000, "tax_provision": 52100000, "net_income": 271206000, "net_income_to_common": 271206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253256000, "total_current_assets": 1532342000, "total_assets": 4764041000, "short_term_debt": 6360000, "long_term_debt": 470777000, "total_debt": 477137000, "total_liabilities": 1847259000, "total_equity": 2916782000, "shares_outstanding": 5370000, "goodwill_and_intangibles": 1660025000 }, "cash_flow": { "operating_cash_flow": 287019000, "capital_expenditure": 98192000, "free_cash_flow": 385211000, "dividends_paid": 28617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268064, "ticker_id": 1741, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361410000", "ebitda": "473655000", "netIncome": "271206000", "grossProfit": "1109332000", "depreciation": "None", "totalRevenue": "2695966000", "costOfRevenue": "1586634000", "interestIncome": "5353000", "incomeBeforeTax": "323508000", "interestExpense": "37902000", "operatingIncome": "246161000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "52100000", "reportedCurrency": "USD", "netInterestIncome": "-32549000", "nonInterestIncome": "None", "operatingExpenses": "863171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10551000", "costofGoodsAndServicesSold": "1586634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112245000", "sellingGeneralAndAdministrative": "630385000", "netIncomeFromContinuingOperations": "271408000" }, "balance": { "goodwill": "1297712000", "inventory": "69477000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "4764041000", "longTermDebt": "470777000", "shortTermDebt": "6360000", "treasuryStock": "-3922009000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "362313000", "reportedCurrency": "USD", "retainedEarnings": "6236125000", "totalLiabilities": "1847259000", "otherCurrentAssets": "93582000", "totalCurrentAssets": "1532342000", "currentLongTermDebt": "6360000", "longTermInvestments": "143813000", "shortTermInvestments": "514581000", "currentNetReceivables": "601446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231699000", "currentAccountsPayable": "337123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293085000", "shortLongTermDebtTotal": "477137000", "totalShareholderEquity": "2916782000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149455000", "totalCurrentLiabilities": "812162000", "otherNonCurrentLiabilities": "57901000", "totalNonCurrentLiabilities": "1035097000", "cashAndShortTermInvestments": "253256000", "commonStockSharesOutstanding": "5370000", "intangibleAssetsExcludingGoodwill": "362313000", "cashAndCashEquivalentsAtCarryingValue": "253256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271408000", "profitLoss": "None", "dividendPayout": "28617000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7351000", "operatingCashflow": "287019000", "capitalExpenditures": "98192000", "changeInReceivables": "59847000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192359000", "cashflowFromInvestment": "-230964000", "stockBasedCompensation": "6412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136304000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2695966000, "cost_of_revenue": 1586634000, "gross_profit": 1109332000, "research_and_development": 0, "selling_general_admin": 630385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361410000, "depreciation_amortisation": 112245000, "ebitda": 473655000, "interest_expense": 37902000, "interest_income": null, "other_non_operating": null, "pretax_income": 323508000, "tax_provision": 52100000, "effective_tax_rate": null, "net_income": 271206000, "net_income_continuing_ops": 271408000, "net_income_to_common": 271206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253256000, "short_term_investments": 514581000, "net_receivables": 601446000, "inventory": 69477000, "other_current_assets": null, "total_current_assets": 1532342000, "net_ppe": null, "goodwill": 1297712000, "intangible_assets": 362313000, "goodwill_and_intangibles": 1660025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3231699000, "total_assets": 4764041000, "short_term_debt": 6360000, "accounts_payable": 337123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 812162000, "long_term_debt": 470777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1035097000, "total_liabilities": 1847259000, "total_debt": 477137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6236125000, "total_equity": 2916782000, "shares_outstanding": 5370000, "operating_cash_flow": 287019000, "stock_based_compensation": 6412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230964000, "dividends_paid": 28617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192359000, "free_cash_flow": 385211000, "net_change_in_cash": -136304000 }, "raw_data": { "income": { "ebit": "361410000", "ebitda": "473655000", "netIncome": "271206000", "grossProfit": "1109332000", "depreciation": "None", "totalRevenue": "2695966000", "costOfRevenue": "1586634000", "interestIncome": "5353000", "incomeBeforeTax": "323508000", "interestExpense": "37902000", "operatingIncome": "246161000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "52100000", "reportedCurrency": "USD", "netInterestIncome": "-32549000", "nonInterestIncome": "None", "operatingExpenses": "863171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10551000", "costofGoodsAndServicesSold": "1586634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112245000", "sellingGeneralAndAdministrative": "630385000", "netIncomeFromContinuingOperations": "271408000" }, "balance": { "goodwill": "1297712000", "inventory": "69477000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "4764041000", "longTermDebt": "470777000", "shortTermDebt": "6360000", "treasuryStock": "-3922009000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "362313000", "reportedCurrency": "USD", "retainedEarnings": "6236125000", "totalLiabilities": "1847259000", "otherCurrentAssets": "93582000", "totalCurrentAssets": "1532342000", "currentLongTermDebt": "6360000", "longTermInvestments": "143813000", "shortTermInvestments": "514581000", "currentNetReceivables": "601446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231699000", "currentAccountsPayable": "337123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293085000", "shortLongTermDebtTotal": "477137000", "totalShareholderEquity": "2916782000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149455000", "totalCurrentLiabilities": "812162000", "otherNonCurrentLiabilities": "57901000", "totalNonCurrentLiabilities": "1035097000", "cashAndShortTermInvestments": "253256000", "commonStockSharesOutstanding": "5370000", "intangibleAssetsExcludingGoodwill": "362313000", "cashAndCashEquivalentsAtCarryingValue": "253256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271408000", "profitLoss": "None", "dividendPayout": "28617000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7351000", "operatingCashflow": "287019000", "capitalExpenditures": "98192000", "changeInReceivables": "59847000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192359000", "cashflowFromInvestment": "-230964000", "stockBasedCompensation": "6412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136304000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112245000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 880563000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268027, "ticker_id": 1741, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56880000", "ebitda": "96143000", "netIncome": "29106000", "grossProfit": "378792000", "depreciation": "None", "totalRevenue": "1235992000", "costOfRevenue": "857200000", "interestIncome": "2475000", "incomeBeforeTax": "40651000", "interestExpense": "16393000", "operatingIncome": "76862000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-13754000", "nonInterestIncome": "None", "operatingExpenses": "301930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39263000", "sellingGeneralAndAdministrative": "277481000", "netIncomeFromContinuingOperations": "30751000" }, "balance": { "goodwill": "1599489000", "inventory": "306892000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "8180489000", "longTermDebt": "714884000", "shortTermDebt": "165679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "170321000", "reportedCurrency": "USD", "retainedEarnings": "8305389000", "totalLiabilities": "3383765000", "otherCurrentAssets": "255716000", "totalCurrentAssets": "2208955000", "currentLongTermDebt": "107098000", "longTermInvestments": "237053000", "shortTermInvestments": "972701000", "currentNetReceivables": "537970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5971534000", "currentAccountsPayable": "167742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1246410000", "totalShareholderEquity": "4732752000", "capitalLeaseObligations": "424428000", "otherCurrentLiabilities": "529919000", "totalCurrentLiabilities": "1232329000", "otherNonCurrentLiabilities": "28122000", "totalNonCurrentLiabilities": "2151436000", "cashAndShortTermInvestments": "135676000", "commonStockSharesOutstanding": "4375000", "intangibleAssetsExcludingGoodwill": "170321000", "cashAndCashEquivalentsAtCarryingValue": "135676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30751000", "profitLoss": "None", "dividendPayout": "8200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2155000", "operatingCashflow": "67732000", "capitalExpenditures": "19171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152095000", "cashflowFromInvestment": "10500000", "stockBasedCompensation": "1496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "research_and_development": null, "selling_general_admin": 277481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56880000, "depreciation_amortisation": 39263000, "ebitda": 96143000, "interest_expense": 16393000, "interest_income": null, "other_non_operating": null, "pretax_income": 40651000, "tax_provision": 9900000, "effective_tax_rate": null, "net_income": 29106000, "net_income_continuing_ops": 30751000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135676000, "short_term_investments": 972701000, "net_receivables": 537970000, "inventory": 306892000, "other_current_assets": null, "total_current_assets": 2208955000, "net_ppe": null, "goodwill": 1599489000, "intangible_assets": 170321000, "goodwill_and_intangibles": 1769810000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5971534000, "total_assets": 8180489000, "short_term_debt": 165679000, "accounts_payable": 167742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1232329000, "long_term_debt": 714884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2151436000, "total_liabilities": 3383765000, "total_debt": 880563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8305389000, "total_equity": 4732752000, "shares_outstanding": 4375000, "operating_cash_flow": 67732000, "stock_based_compensation": 1496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10500000, "dividends_paid": 8200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152095000, "free_cash_flow": 86903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56880000", "ebitda": "96143000", "netIncome": "29106000", "grossProfit": "378792000", "depreciation": "None", "totalRevenue": "1235992000", "costOfRevenue": "857200000", "interestIncome": "2475000", "incomeBeforeTax": "40651000", "interestExpense": "16393000", "operatingIncome": "76862000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-13754000", "nonInterestIncome": "None", "operatingExpenses": "301930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39263000", "sellingGeneralAndAdministrative": "277481000", "netIncomeFromContinuingOperations": "30751000" }, "balance": { "goodwill": "1599489000", "inventory": "306892000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "8180489000", "longTermDebt": "714884000", "shortTermDebt": "165679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "170321000", "reportedCurrency": "USD", "retainedEarnings": "8305389000", "totalLiabilities": "3383765000", "otherCurrentAssets": "255716000", "totalCurrentAssets": "2208955000", "currentLongTermDebt": "107098000", "longTermInvestments": "237053000", "shortTermInvestments": "972701000", "currentNetReceivables": "537970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5971534000", "currentAccountsPayable": "167742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1246410000", "totalShareholderEquity": "4732752000", "capitalLeaseObligations": "424428000", "otherCurrentLiabilities": "529919000", "totalCurrentLiabilities": "1232329000", "otherNonCurrentLiabilities": "28122000", "totalNonCurrentLiabilities": "2151436000", "cashAndShortTermInvestments": "135676000", "commonStockSharesOutstanding": "4375000", "intangibleAssetsExcludingGoodwill": "170321000", "cashAndCashEquivalentsAtCarryingValue": "135676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30751000", "profitLoss": "None", "dividendPayout": "8200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2155000", "operatingCashflow": "67732000", "capitalExpenditures": "19171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152095000", "cashflowFromInvestment": "10500000", "stockBasedCompensation": "1496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58292000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1251017000, "cost_of_revenue": 906631000, "gross_profit": 344386000, "ebit": 60537000, "ebitda": 104202000, "pretax_income": 172385000, "tax_provision": 61500000, "net_income": 108723000, "net_income_to_common": 108723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 969579000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4379000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 20644000, "capital_expenditure": 23263000, "free_cash_flow": 43907000, "dividends_paid": 7852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268028, "ticker_id": 1741, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60537000", "ebitda": "104202000", "netIncome": "108723000", "grossProfit": "344386000", "depreciation": "None", "totalRevenue": "1251017000", "costOfRevenue": "906631000", "interestIncome": "2032000", "incomeBeforeTax": "172385000", "interestExpense": "1356000", "operatingIncome": "60537000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "61500000", "reportedCurrency": "USD", "netInterestIncome": "792000", "nonInterestIncome": "None", "operatingExpenses": "283849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43665000", "sellingGeneralAndAdministrative": "286699000", "netIncomeFromContinuingOperations": "110885000" }, "balance": { "goodwill": "1585666000", "inventory": "303370000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "8395713000", "longTermDebt": "705618000", "shortTermDebt": "263961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "170805000", "reportedCurrency": "USD", "retainedEarnings": "8292681000", "totalLiabilities": "3528562000", "otherCurrentAssets": "195013000", "totalCurrentAssets": "2431095000", "currentLongTermDebt": "175138000", "longTermInvestments": "229565000", "shortTermInvestments": "1088970000", "currentNetReceivables": "576754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5964618000", "currentAccountsPayable": "180409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992252000", "shortLongTermDebtTotal": "1733962000", "totalShareholderEquity": "4794025000", "capitalLeaseObligations": "442187000", "otherCurrentLiabilities": "523558000", "totalCurrentLiabilities": "1388574000", "otherNonCurrentLiabilities": "28639000", "totalNonCurrentLiabilities": "2139988000", "cashAndShortTermInvestments": "266988000", "commonStockSharesOutstanding": "4379000", "intangibleAssetsExcludingGoodwill": "170805000", "cashAndCashEquivalentsAtCarryingValue": "266988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110885000", "profitLoss": "None", "dividendPayout": "7852000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12605000", "operatingCashflow": "20644000", "capitalExpenditures": "23263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132753999", "cashflowFromInvestment": "-81079000", "stockBasedCompensation": "921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1251017000, "cost_of_revenue": 906631000, "gross_profit": 344386000, "research_and_development": null, "selling_general_admin": 286699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60537000, "depreciation_amortisation": 43665000, "ebitda": 104202000, "interest_expense": 1356000, "interest_income": null, "other_non_operating": null, "pretax_income": 172385000, "tax_provision": 61500000, "effective_tax_rate": null, "net_income": 108723000, "net_income_continuing_ops": 110885000, "net_income_to_common": 108723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266988000, "short_term_investments": 1088970000, "net_receivables": 576754000, "inventory": 303370000, "other_current_assets": null, "total_current_assets": 2431095000, "net_ppe": null, "goodwill": 1585666000, "intangible_assets": 170805000, "goodwill_and_intangibles": 1756471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5964618000, "total_assets": 8395713000, "short_term_debt": 263961000, "accounts_payable": 180409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1388574000, "long_term_debt": 705618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2139988000, "total_liabilities": 3528562000, "total_debt": 969579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8292681000, "total_equity": 4794025000, "shares_outstanding": 4379000, "operating_cash_flow": 20644000, "stock_based_compensation": 921000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81079000, "dividends_paid": 7852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 132753999, "free_cash_flow": 43907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60537000", "ebitda": "104202000", "netIncome": "108723000", "grossProfit": "344386000", "depreciation": "None", "totalRevenue": "1251017000", "costOfRevenue": "906631000", "interestIncome": "2032000", "incomeBeforeTax": "172385000", "interestExpense": "1356000", "operatingIncome": "60537000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "61500000", "reportedCurrency": "USD", "netInterestIncome": "792000", "nonInterestIncome": "None", "operatingExpenses": "283849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43665000", "sellingGeneralAndAdministrative": "286699000", "netIncomeFromContinuingOperations": "110885000" }, "balance": { "goodwill": "1585666000", "inventory": "303370000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "8395713000", "longTermDebt": "705618000", "shortTermDebt": "263961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "170805000", "reportedCurrency": "USD", "retainedEarnings": "8292681000", "totalLiabilities": "3528562000", "otherCurrentAssets": "195013000", "totalCurrentAssets": "2431095000", "currentLongTermDebt": "175138000", "longTermInvestments": "229565000", "shortTermInvestments": "1088970000", "currentNetReceivables": "576754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5964618000", "currentAccountsPayable": "180409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992252000", "shortLongTermDebtTotal": "1733962000", "totalShareholderEquity": "4794025000", "capitalLeaseObligations": "442187000", "otherCurrentLiabilities": "523558000", "totalCurrentLiabilities": "1388574000", "otherNonCurrentLiabilities": "28639000", "totalNonCurrentLiabilities": "2139988000", "cashAndShortTermInvestments": "266988000", "commonStockSharesOutstanding": "4379000", "intangibleAssetsExcludingGoodwill": "170805000", "cashAndCashEquivalentsAtCarryingValue": "266988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110885000", "profitLoss": "None", "dividendPayout": "7852000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12605000", "operatingCashflow": "20644000", "capitalExpenditures": "23263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132753999", "cashflowFromInvestment": "-81079000", "stockBasedCompensation": "921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53765000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1278859000, "cost_of_revenue": 933385000, "gross_profit": 345474000, "ebit": 73154000, "ebitda": 117644000, "pretax_income": 183038000, "tax_provision": 56800000, "net_income": 122925000, "net_income_to_common": 122925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190822000, "total_current_assets": 2242575000, "total_assets": 7851969000, "short_term_debt": 487484000, "long_term_debt": 307026000, "total_debt": 794510000, "total_liabilities": 3311291000, "total_equity": 4456726000, "shares_outstanding": 4378000, "goodwill_and_intangibles": 1806178000 }, "cash_flow": { "operating_cash_flow": 178086000, "capital_expenditure": 16333000, "free_cash_flow": 194419000, "dividends_paid": 7848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268030, "ticker_id": 1741, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73154000", "ebitda": "117644000", "netIncome": "122925000", "grossProfit": "345474000", "depreciation": "None", "totalRevenue": "1278859000", "costOfRevenue": "933385000", "interestIncome": "1464000", "incomeBeforeTax": "183038000", "interestExpense": "17225000", "operatingIncome": "73154000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "272320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44490000", "sellingGeneralAndAdministrative": "276103000", "netIncomeFromContinuingOperations": "126238000" }, "balance": { "goodwill": "1571968000", "inventory": "306257000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7851969000", "longTermDebt": "307026000", "shortTermDebt": "487484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "234210000", "reportedCurrency": "USD", "retainedEarnings": "8183958000", "totalLiabilities": "3311291000", "otherCurrentAssets": "189307000", "totalCurrentAssets": "2242575000", "currentLongTermDebt": "424870000", "longTermInvestments": "201144000", "shortTermInvestments": "1005792000", "currentNetReceivables": "550397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5609394000", "currentAccountsPayable": "176512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "963942000", "shortLongTermDebtTotal": "1173602000", "totalShareholderEquity": "4456726000", "capitalLeaseObligations": "441706000", "otherCurrentLiabilities": "587486000", "totalCurrentLiabilities": "1693231000", "otherNonCurrentLiabilities": "29280000", "totalNonCurrentLiabilities": "1618060000", "cashAndShortTermInvestments": "190822000", "commonStockSharesOutstanding": "4378000", "intangibleAssetsExcludingGoodwill": "234210000", "cashAndCashEquivalentsAtCarryingValue": "190822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126238000", "profitLoss": "None", "dividendPayout": "7848000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10562000", "operatingCashflow": "178086000", "capitalExpenditures": "16333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102305000", "cashflowFromInvestment": "-67045000", "stockBasedCompensation": "1686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1278859000, "cost_of_revenue": 933385000, "gross_profit": 345474000, "research_and_development": null, "selling_general_admin": 276103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73154000, "depreciation_amortisation": 44490000, "ebitda": 117644000, "interest_expense": 17225000, "interest_income": null, "other_non_operating": null, "pretax_income": 183038000, "tax_provision": 56800000, "effective_tax_rate": null, "net_income": 122925000, "net_income_continuing_ops": 126238000, "net_income_to_common": 122925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190822000, "short_term_investments": 1005792000, "net_receivables": 550397000, "inventory": 306257000, "other_current_assets": null, "total_current_assets": 2242575000, "net_ppe": null, "goodwill": 1571968000, "intangible_assets": 234210000, "goodwill_and_intangibles": 1806178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5609394000, "total_assets": 7851969000, "short_term_debt": 487484000, "accounts_payable": 176512000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1693231000, "long_term_debt": 307026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1618060000, "total_liabilities": 3311291000, "total_debt": 794510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8183958000, "total_equity": 4456726000, "shares_outstanding": 4378000, "operating_cash_flow": 178086000, "stock_based_compensation": 1686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67045000, "dividends_paid": 7848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102305000, "free_cash_flow": 194419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73154000", "ebitda": "117644000", "netIncome": "122925000", "grossProfit": "345474000", "depreciation": "None", "totalRevenue": "1278859000", "costOfRevenue": "933385000", "interestIncome": "1464000", "incomeBeforeTax": "183038000", "interestExpense": "17225000", "operatingIncome": "73154000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "272320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44490000", "sellingGeneralAndAdministrative": "276103000", "netIncomeFromContinuingOperations": "126238000" }, "balance": { "goodwill": "1571968000", "inventory": "306257000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7851969000", "longTermDebt": "307026000", "shortTermDebt": "487484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "234210000", "reportedCurrency": "USD", "retainedEarnings": "8183958000", "totalLiabilities": "3311291000", "otherCurrentAssets": "189307000", "totalCurrentAssets": "2242575000", "currentLongTermDebt": "424870000", "longTermInvestments": "201144000", "shortTermInvestments": "1005792000", "currentNetReceivables": "550397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5609394000", "currentAccountsPayable": "176512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "963942000", "shortLongTermDebtTotal": "1173602000", "totalShareholderEquity": "4456726000", "capitalLeaseObligations": "441706000", "otherCurrentLiabilities": "587486000", "totalCurrentLiabilities": "1693231000", "otherNonCurrentLiabilities": "29280000", "totalNonCurrentLiabilities": "1618060000", "cashAndShortTermInvestments": "190822000", "commonStockSharesOutstanding": "4378000", "intangibleAssetsExcludingGoodwill": "234210000", "cashAndCashEquivalentsAtCarryingValue": "190822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126238000", "profitLoss": "None", "dividendPayout": "7848000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10562000", "operatingCashflow": "178086000", "capitalExpenditures": "16333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102305000", "cashflowFromInvestment": "-67045000", "stockBasedCompensation": "1686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44490000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1215772000, "cost_of_revenue": 866331000, "gross_profit": 349441000, "ebit": 72697000, "ebitda": 114216000, "pretax_income": 60623000, "tax_provision": 20200000, "net_income": 36749000, "net_income_to_common": 36749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176223000, "total_current_assets": 2009706000, "total_assets": 7619032000, "short_term_debt": 563021000, "long_term_debt": 314251000, "total_debt": 877272000, "total_liabilities": 3184609000, "total_equity": 4351903000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1738966000 }, "cash_flow": { "operating_cash_flow": 94796000, "capital_expenditure": 16803000, "free_cash_flow": 111599000, "dividends_paid": 7847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268031, "ticker_id": 1741, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72697000", "ebitda": "114216000", "netIncome": "36749000", "grossProfit": "349441000", "depreciation": "None", "totalRevenue": "1215772000", "costOfRevenue": "866331000", "interestIncome": "2261000", "incomeBeforeTax": "60623000", "interestExpense": "18167000", "operatingIncome": "72697000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20200000", "reportedCurrency": "USD", "netInterestIncome": "-15845000", "nonInterestIncome": "None", "operatingExpenses": "276744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41519000", "sellingGeneralAndAdministrative": "276690000", "netIncomeFromContinuingOperations": "40423000" }, "balance": { "goodwill": "1535561000", "inventory": "267199000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7619032000", "longTermDebt": "314251000", "shortTermDebt": "563021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "203405000", "reportedCurrency": "USD", "retainedEarnings": "8068885000", "totalLiabilities": "3184609000", "otherCurrentAssets": "192240000", "totalCurrentAssets": "2009706000", "currentLongTermDebt": "502124000", "longTermInvestments": "158059000", "shortTermInvestments": "898148000", "currentNetReceivables": "475896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5609326000", "currentAccountsPayable": "164108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951788000", "shortLongTermDebtTotal": "1253166000", "totalShareholderEquity": "4351903000", "capitalLeaseObligations": "436791000", "otherCurrentLiabilities": "491337000", "totalCurrentLiabilities": "1579468000", "otherNonCurrentLiabilities": "27069000", "totalNonCurrentLiabilities": "1605141000", "cashAndShortTermInvestments": "176223000", "commonStockSharesOutstanding": "4373000", "intangibleAssetsExcludingGoodwill": "203405000", "cashAndCashEquivalentsAtCarryingValue": "176223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40423000", "profitLoss": "None", "dividendPayout": "7847000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2564000", "operatingCashflow": "94796000", "capitalExpenditures": "16803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66785000", "cashflowFromInvestment": "-12727000", "stockBasedCompensation": "1565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1215772000, "cost_of_revenue": 866331000, "gross_profit": 349441000, "research_and_development": null, "selling_general_admin": 276690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72697000, "depreciation_amortisation": 41519000, "ebitda": 114216000, "interest_expense": 18167000, "interest_income": null, "other_non_operating": null, "pretax_income": 60623000, "tax_provision": 20200000, "effective_tax_rate": null, "net_income": 36749000, "net_income_continuing_ops": 40423000, "net_income_to_common": 36749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176223000, "short_term_investments": 898148000, "net_receivables": 475896000, "inventory": 267199000, "other_current_assets": null, "total_current_assets": 2009706000, "net_ppe": null, "goodwill": 1535561000, "intangible_assets": 203405000, "goodwill_and_intangibles": 1738966000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5609326000, "total_assets": 7619032000, "short_term_debt": 563021000, "accounts_payable": 164108000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1579468000, "long_term_debt": 314251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1605141000, "total_liabilities": 3184609000, "total_debt": 877272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8068885000, "total_equity": 4351903000, "shares_outstanding": 4373000, "operating_cash_flow": 94796000, "stock_based_compensation": 1565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16803000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12727000, "dividends_paid": 7847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66785000, "free_cash_flow": 111599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72697000", "ebitda": "114216000", "netIncome": "36749000", "grossProfit": "349441000", "depreciation": "None", "totalRevenue": "1215772000", "costOfRevenue": "866331000", "interestIncome": "2261000", "incomeBeforeTax": "60623000", "interestExpense": "18167000", "operatingIncome": "72697000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20200000", "reportedCurrency": "USD", "netInterestIncome": "-15845000", "nonInterestIncome": "None", "operatingExpenses": "276744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41519000", "sellingGeneralAndAdministrative": "276690000", "netIncomeFromContinuingOperations": "40423000" }, "balance": { "goodwill": "1535561000", "inventory": "267199000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7619032000", "longTermDebt": "314251000", "shortTermDebt": "563021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "203405000", "reportedCurrency": "USD", "retainedEarnings": "8068885000", "totalLiabilities": "3184609000", "otherCurrentAssets": "192240000", "totalCurrentAssets": "2009706000", "currentLongTermDebt": "502124000", "longTermInvestments": "158059000", "shortTermInvestments": "898148000", "currentNetReceivables": "475896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5609326000", "currentAccountsPayable": "164108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951788000", "shortLongTermDebtTotal": "1253166000", "totalShareholderEquity": "4351903000", "capitalLeaseObligations": "436791000", "otherCurrentLiabilities": "491337000", "totalCurrentLiabilities": "1579468000", "otherNonCurrentLiabilities": "27069000", "totalNonCurrentLiabilities": "1605141000", "cashAndShortTermInvestments": "176223000", "commonStockSharesOutstanding": "4373000", "intangibleAssetsExcludingGoodwill": "203405000", "cashAndCashEquivalentsAtCarryingValue": "176223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40423000", "profitLoss": "None", "dividendPayout": "7847000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2564000", "operatingCashflow": "94796000", "capitalExpenditures": "16803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66785000", "cashflowFromInvestment": "-12727000", "stockBasedCompensation": "1565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41519000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1165915000, "cost_of_revenue": 847736000, "gross_profit": 318179000, "ebit": 47427000, "ebitda": 89908000, "pretax_income": 33621000, "tax_provision": 7900000, "net_income": 23894000, "net_income_to_common": 23894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156700000, "total_current_assets": 2026710000, "total_assets": 7615900000, "short_term_debt": 210334000, "long_term_debt": 715457000, "total_debt": 925791000, "total_liabilities": 3246549000, "total_equity": 4294415000, "shares_outstanding": 4358000, "goodwill_and_intangibles": 1722031000 }, "cash_flow": { "operating_cash_flow": 46014000, "capital_expenditure": 15482000, "free_cash_flow": 61496000, "dividends_paid": 7813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268032, "ticker_id": 1741, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47427000", "ebitda": "89908000", "netIncome": "23894000", "grossProfit": "318179000", "depreciation": "None", "totalRevenue": "1165915000", "costOfRevenue": "847736000", "interestIncome": "2500000", "incomeBeforeTax": "33621000", "interestExpense": "82337000", "operatingIncome": "47427000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-79777000", "nonInterestIncome": "None", "operatingExpenses": "270752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "847736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42481000", "sellingGeneralAndAdministrative": "270706000", "netIncomeFromContinuingOperations": "25721000" }, "balance": { "goodwill": "1509399000", "inventory": "262489000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7615900000", "longTermDebt": "715457000", "shortTermDebt": "210334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "212632000", "reportedCurrency": "USD", "retainedEarnings": "8039982000", "totalLiabilities": "3246549000", "otherCurrentAssets": "193646000", "totalCurrentAssets": "2026710000", "currentLongTermDebt": "149178000", "longTermInvestments": "156935000", "shortTermInvestments": "909039000", "currentNetReceivables": "504836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589190000", "currentAccountsPayable": "146615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "936374000", "shortLongTermDebtTotal": "1297122000", "totalShareholderEquity": "4294415000", "capitalLeaseObligations": "432487000", "otherCurrentLiabilities": "481518000", "totalCurrentLiabilities": "1249678000", "otherNonCurrentLiabilities": "27329000", "totalNonCurrentLiabilities": "1996871000", "cashAndShortTermInvestments": "156700000", "commonStockSharesOutstanding": "4358000", "intangibleAssetsExcludingGoodwill": "212632000", "cashAndCashEquivalentsAtCarryingValue": "156700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25721000", "profitLoss": "None", "dividendPayout": "7813000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "35808000", "operatingCashflow": "46014000", "capitalExpenditures": "15482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121727000", "cashflowFromInvestment": "-18590000", "stockBasedCompensation": "1546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1165915000, "cost_of_revenue": 847736000, "gross_profit": 318179000, "research_and_development": null, "selling_general_admin": 270706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47427000, "depreciation_amortisation": 42481000, "ebitda": 89908000, "interest_expense": 82337000, "interest_income": null, "other_non_operating": null, "pretax_income": 33621000, "tax_provision": 7900000, "effective_tax_rate": null, "net_income": 23894000, "net_income_continuing_ops": 25721000, "net_income_to_common": 23894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156700000, "short_term_investments": 909039000, "net_receivables": 504836000, "inventory": 262489000, "other_current_assets": null, "total_current_assets": 2026710000, "net_ppe": null, "goodwill": 1509399000, "intangible_assets": 212632000, "goodwill_and_intangibles": 1722031000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5589190000, "total_assets": 7615900000, "short_term_debt": 210334000, "accounts_payable": 146615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1249678000, "long_term_debt": 715457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1996871000, "total_liabilities": 3246549000, "total_debt": 925791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8039982000, "total_equity": 4294415000, "shares_outstanding": 4358000, "operating_cash_flow": 46014000, "stock_based_compensation": 1546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18590000, "dividends_paid": 7813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121727000, "free_cash_flow": 61496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47427000", "ebitda": "89908000", "netIncome": "23894000", "grossProfit": "318179000", "depreciation": "None", "totalRevenue": "1165915000", "costOfRevenue": "847736000", "interestIncome": "2500000", "incomeBeforeTax": "33621000", "interestExpense": "82337000", "operatingIncome": "47427000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-79777000", "nonInterestIncome": "None", "operatingExpenses": "270752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "847736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42481000", "sellingGeneralAndAdministrative": "270706000", "netIncomeFromContinuingOperations": "25721000" }, "balance": { "goodwill": "1509399000", "inventory": "262489000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7615900000", "longTermDebt": "715457000", "shortTermDebt": "210334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "212632000", "reportedCurrency": "USD", "retainedEarnings": "8039982000", "totalLiabilities": "3246549000", "otherCurrentAssets": "193646000", "totalCurrentAssets": "2026710000", "currentLongTermDebt": "149178000", "longTermInvestments": "156935000", "shortTermInvestments": "909039000", "currentNetReceivables": "504836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589190000", "currentAccountsPayable": "146615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "936374000", "shortLongTermDebtTotal": "1297122000", "totalShareholderEquity": "4294415000", "capitalLeaseObligations": "432487000", "otherCurrentLiabilities": "481518000", "totalCurrentLiabilities": "1249678000", "otherNonCurrentLiabilities": "27329000", "totalNonCurrentLiabilities": "1996871000", "cashAndShortTermInvestments": "156700000", "commonStockSharesOutstanding": "4358000", "intangibleAssetsExcludingGoodwill": "212632000", "cashAndCashEquivalentsAtCarryingValue": "156700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25721000", "profitLoss": "None", "dividendPayout": "7813000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "35808000", "operatingCashflow": "46014000", "capitalExpenditures": "15482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121727000", "cashflowFromInvestment": "-18590000", "stockBasedCompensation": "1546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42481000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1245800000, "cost_of_revenue": 845930000, "gross_profit": 399870000, "ebit": 807134000, "ebitda": 875115000, "pretax_income": 757592000, "tax_provision": 206000000, "net_income": 548791000, "net_income_to_common": 548791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260852000, "total_current_assets": 2098624000, "total_assets": 7677205000, "short_term_debt": 143055000, "long_term_debt": 721615000, "total_debt": 864670000, "total_liabilities": 3346569000, "total_equity": 4256661000, "shares_outstanding": 4341000, "goodwill_and_intangibles": 1721055000 }, "cash_flow": { "operating_cash_flow": 116312000, "capital_expenditure": 25232000, "free_cash_flow": 141544000, "dividends_paid": 7421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268033, "ticker_id": 1741, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "807134000", "ebitda": "875115000", "netIncome": "548791000", "grossProfit": "399870000", "depreciation": "None", "totalRevenue": "1245800000", "costOfRevenue": "845930000", "interestIncome": "3302000", "incomeBeforeTax": "757592000", "interestExpense": "49542000", "operatingIncome": "72503000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "206000000", "reportedCurrency": "USD", "netInterestIncome": "-46240000", "nonInterestIncome": "None", "operatingExpenses": "327367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67981000", "sellingGeneralAndAdministrative": "274893000", "netIncomeFromContinuingOperations": "551592000" }, "balance": { "goodwill": "1500036000", "inventory": "295808000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7677205000", "longTermDebt": "721615000", "shortTermDebt": "143055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "221019000", "reportedCurrency": "USD", "retainedEarnings": "8031750000", "totalLiabilities": "3346569000", "otherCurrentAssets": "161081000", "totalCurrentAssets": "2098624000", "currentLongTermDebt": "26577000", "longTermInvestments": "169125000", "shortTermInvestments": "858743000", "currentNetReceivables": "522140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5578581000", "currentAccountsPayable": "159884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937783000", "shortLongTermDebtTotal": "1232604000", "totalShareholderEquity": "4256661000", "capitalLeaseObligations": "421124000", "otherCurrentLiabilities": "494382000", "totalCurrentLiabilities": "1199799000", "otherNonCurrentLiabilities": "27361000", "totalNonCurrentLiabilities": "2146770000", "cashAndShortTermInvestments": "260852000", "commonStockSharesOutstanding": "4341000", "intangibleAssetsExcludingGoodwill": "221019000", "cashAndCashEquivalentsAtCarryingValue": "260852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "551592000", "profitLoss": "None", "dividendPayout": "7421000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16402000", "operatingCashflow": "116312000", "capitalExpenditures": "25232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64652000", "cashflowFromInvestment": "-26650000", "stockBasedCompensation": "1608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1245800000, "cost_of_revenue": 845930000, "gross_profit": 399870000, "research_and_development": null, "selling_general_admin": 274893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 807134000, "depreciation_amortisation": 67981000, "ebitda": 875115000, "interest_expense": 49542000, "interest_income": null, "other_non_operating": null, "pretax_income": 757592000, "tax_provision": 206000000, "effective_tax_rate": null, "net_income": 548791000, "net_income_continuing_ops": 551592000, "net_income_to_common": 548791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260852000, "short_term_investments": 858743000, "net_receivables": 522140000, "inventory": 295808000, "other_current_assets": null, "total_current_assets": 2098624000, "net_ppe": null, "goodwill": 1500036000, "intangible_assets": 221019000, "goodwill_and_intangibles": 1721055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5578581000, "total_assets": 7677205000, "short_term_debt": 143055000, "accounts_payable": 159884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1199799000, "long_term_debt": 721615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2146770000, "total_liabilities": 3346569000, "total_debt": 864670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8031750000, "total_equity": 4256661000, "shares_outstanding": 4341000, "operating_cash_flow": 116312000, "stock_based_compensation": 1608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26650000, "dividends_paid": 7421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64652000, "free_cash_flow": 141544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "807134000", "ebitda": "875115000", "netIncome": "548791000", "grossProfit": "399870000", "depreciation": "None", "totalRevenue": "1245800000", "costOfRevenue": "845930000", "interestIncome": "3302000", "incomeBeforeTax": "757592000", "interestExpense": "49542000", "operatingIncome": "72503000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "206000000", "reportedCurrency": "USD", "netInterestIncome": "-46240000", "nonInterestIncome": "None", "operatingExpenses": "327367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67981000", "sellingGeneralAndAdministrative": "274893000", "netIncomeFromContinuingOperations": "551592000" }, "balance": { "goodwill": "1500036000", "inventory": "295808000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7677205000", "longTermDebt": "721615000", "shortTermDebt": "143055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "221019000", "reportedCurrency": "USD", "retainedEarnings": "8031750000", "totalLiabilities": "3346569000", "otherCurrentAssets": "161081000", "totalCurrentAssets": "2098624000", "currentLongTermDebt": "26577000", "longTermInvestments": "169125000", "shortTermInvestments": "858743000", "currentNetReceivables": "522140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5578581000", "currentAccountsPayable": "159884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937783000", "shortLongTermDebtTotal": "1232604000", "totalShareholderEquity": "4256661000", "capitalLeaseObligations": "421124000", "otherCurrentLiabilities": "494382000", "totalCurrentLiabilities": "1199799000", "otherNonCurrentLiabilities": "27361000", "totalNonCurrentLiabilities": "2146770000", "cashAndShortTermInvestments": "260852000", "commonStockSharesOutstanding": "4341000", "intangibleAssetsExcludingGoodwill": "221019000", "cashAndCashEquivalentsAtCarryingValue": "260852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "551592000", "profitLoss": "None", "dividendPayout": "7421000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16402000", "operatingCashflow": "116312000", "capitalExpenditures": "25232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64652000", "cashflowFromInvestment": "-26650000", "stockBasedCompensation": "1608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67981000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1207162000, "cost_of_revenue": 826781000, "gross_profit": 380381000, "ebit": 138902000, "ebitda": 210038000, "pretax_income": 113006000, "tax_provision": 38500000, "net_income": 72503000, "net_income_to_common": 72503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244361000, "total_current_assets": 2084634000, "total_assets": 7420816000, "short_term_debt": 95695000, "long_term_debt": 731054000, "total_debt": 826749000, "total_liabilities": 3349714000, "total_equity": 4004302000, "shares_outstanding": 4384000, "goodwill_and_intangibles": 1789268000 }, "cash_flow": { "operating_cash_flow": 237568000, "capital_expenditure": 18120000, "free_cash_flow": 255688000, "dividends_paid": 7574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268035, "ticker_id": 1741, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138902000", "ebitda": "210038000", "netIncome": "72503000", "grossProfit": "380381000", "depreciation": "None", "totalRevenue": "1207162000", "costOfRevenue": "826781000", "interestIncome": "2277000", "incomeBeforeTax": "113006000", "interestExpense": "25896000", "operatingIncome": "81648000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38500000", "reportedCurrency": "USD", "netInterestIncome": "-23619000", "nonInterestIncome": "None", "operatingExpenses": "298733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71136000", "sellingGeneralAndAdministrative": "269016000", "netIncomeFromContinuingOperations": "74506000" }, "balance": { "goodwill": "1534508000", "inventory": "306501000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7420816000", "longTermDebt": "731054000", "shortTermDebt": "95695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "254760000", "reportedCurrency": "USD", "retainedEarnings": "7482936000", "totalLiabilities": "3349714000", "otherCurrentAssets": "182427000", "totalCurrentAssets": "2084634000", "currentLongTermDebt": "34137000", "longTermInvestments": "168161000", "shortTermInvestments": "831760000", "currentNetReceivables": "519585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5336182000", "currentAccountsPayable": "158758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "971164000", "shortLongTermDebtTotal": "1213003000", "totalShareholderEquity": "4004302000", "capitalLeaseObligations": "447812000", "otherCurrentLiabilities": "602723000", "totalCurrentLiabilities": "1331863000", "otherNonCurrentLiabilities": "30456000", "totalNonCurrentLiabilities": "2017851000", "cashAndShortTermInvestments": "244361000", "commonStockSharesOutstanding": "4384000", "intangibleAssetsExcludingGoodwill": "254760000", "cashAndCashEquivalentsAtCarryingValue": "244361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76770000", "profitLoss": "None", "dividendPayout": "7574000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "17275000", "operatingCashflow": "237568000", "capitalExpenditures": "18120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155054000", "cashflowFromInvestment": "6104000", "stockBasedCompensation": "1626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1207162000, "cost_of_revenue": 826781000, "gross_profit": 380381000, "research_and_development": null, "selling_general_admin": 269016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138902000, "depreciation_amortisation": 71136000, "ebitda": 210038000, "interest_expense": 25896000, "interest_income": null, "other_non_operating": null, "pretax_income": 113006000, "tax_provision": 38500000, "effective_tax_rate": null, "net_income": 72503000, "net_income_continuing_ops": 74506000, "net_income_to_common": 72503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244361000, "short_term_investments": 831760000, "net_receivables": 519585000, "inventory": 306501000, "other_current_assets": null, "total_current_assets": 2084634000, "net_ppe": null, "goodwill": 1534508000, "intangible_assets": 254760000, "goodwill_and_intangibles": 1789268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5336182000, "total_assets": 7420816000, "short_term_debt": 95695000, "accounts_payable": 158758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1331863000, "long_term_debt": 731054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2017851000, "total_liabilities": 3349714000, "total_debt": 826749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7482936000, "total_equity": 4004302000, "shares_outstanding": 4384000, "operating_cash_flow": 237568000, "stock_based_compensation": 1626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6104000, "dividends_paid": 7574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155054000, "free_cash_flow": 255688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138902000", "ebitda": "210038000", "netIncome": "72503000", "grossProfit": "380381000", "depreciation": "None", "totalRevenue": "1207162000", "costOfRevenue": "826781000", "interestIncome": "2277000", "incomeBeforeTax": "113006000", "interestExpense": "25896000", "operatingIncome": "81648000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38500000", "reportedCurrency": "USD", "netInterestIncome": "-23619000", "nonInterestIncome": "None", "operatingExpenses": "298733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71136000", "sellingGeneralAndAdministrative": "269016000", "netIncomeFromContinuingOperations": "74506000" }, "balance": { "goodwill": "1534508000", "inventory": "306501000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7420816000", "longTermDebt": "731054000", "shortTermDebt": "95695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "254760000", "reportedCurrency": "USD", "retainedEarnings": "7482936000", "totalLiabilities": "3349714000", "otherCurrentAssets": "182427000", "totalCurrentAssets": "2084634000", "currentLongTermDebt": "34137000", "longTermInvestments": "168161000", "shortTermInvestments": "831760000", "currentNetReceivables": "519585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5336182000", "currentAccountsPayable": "158758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "971164000", "shortLongTermDebtTotal": "1213003000", "totalShareholderEquity": "4004302000", "capitalLeaseObligations": "447812000", "otherCurrentLiabilities": "602723000", "totalCurrentLiabilities": "1331863000", "otherNonCurrentLiabilities": "30456000", "totalNonCurrentLiabilities": "2017851000", "cashAndShortTermInvestments": "244361000", "commonStockSharesOutstanding": "4384000", "intangibleAssetsExcludingGoodwill": "254760000", "cashAndCashEquivalentsAtCarryingValue": "244361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76770000", "profitLoss": "None", "dividendPayout": "7574000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "17275000", "operatingCashflow": "237568000", "capitalExpenditures": "18120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155054000", "cashflowFromInvestment": "6104000", "stockBasedCompensation": "1626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71136000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1185280000, "cost_of_revenue": 831864000, "gross_profit": 353416000, "ebit": 76656000, "ebitda": 124635000, "pretax_income": -14727000, "tax_provision": 4100000, "net_income": -21040000, "net_income_to_common": -21040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140717000, "total_current_assets": 1939266000, "total_assets": 7234053000, "short_term_debt": 162165000, "long_term_debt": 732898000, "total_debt": 895063000, "total_liabilities": 3200527000, "total_equity": 3968087000, "shares_outstanding": 4401000, "goodwill_and_intangibles": 1772834000 }, "cash_flow": { "operating_cash_flow": 52041000, "capital_expenditure": 18302000, "free_cash_flow": 70343000, "dividends_paid": 7674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268036, "ticker_id": 1741, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76656000", "ebitda": "124635000", "netIncome": "-21040000", "grossProfit": "353416000", "depreciation": "None", "totalRevenue": "1185280000", "costOfRevenue": "831864000", "interestIncome": "2111000", "incomeBeforeTax": "-14727000", "interestExpense": "91383000", "operatingIncome": "25911000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4100000", "reportedCurrency": "USD", "netInterestIncome": "-89272000", "nonInterestIncome": "None", "operatingExpenses": "327505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47979000", "sellingGeneralAndAdministrative": "244332000", "netIncomeFromContinuingOperations": "-18827000" }, "balance": { "goodwill": "1512447000", "inventory": "323542000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7234053000", "longTermDebt": "732898000", "shortTermDebt": "162165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "260387000", "reportedCurrency": "USD", "retainedEarnings": "7417877000", "totalLiabilities": "3200527000", "otherCurrentAssets": "183085000", "totalCurrentAssets": "1939266000", "currentLongTermDebt": "101874000", "longTermInvestments": "185500000", "shortTermInvestments": "822034000", "currentNetReceivables": "469888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5294787000", "currentAccountsPayable": "153132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272491000", "totalShareholderEquity": "3968087000", "capitalLeaseObligations": "437719000", "otherCurrentLiabilities": "551141000", "totalCurrentLiabilities": "1208039000", "otherNonCurrentLiabilities": "35092000", "totalNonCurrentLiabilities": "1992488000", "cashAndShortTermInvestments": "140717000", "commonStockSharesOutstanding": "4401000", "intangibleAssetsExcludingGoodwill": "260387000", "cashAndCashEquivalentsAtCarryingValue": "140717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21091000", "profitLoss": "None", "dividendPayout": "7674000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3374000", "operatingCashflow": "52041000", "capitalExpenditures": "18302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22787000", "cashflowFromInvestment": "-20822000", "stockBasedCompensation": "1648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1185280000, "cost_of_revenue": 831864000, "gross_profit": 353416000, "research_and_development": null, "selling_general_admin": 244332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76656000, "depreciation_amortisation": 47979000, "ebitda": 124635000, "interest_expense": 91383000, "interest_income": null, "other_non_operating": null, "pretax_income": -14727000, "tax_provision": 4100000, "effective_tax_rate": null, "net_income": -21040000, "net_income_continuing_ops": -18827000, "net_income_to_common": -21040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140717000, "short_term_investments": 822034000, "net_receivables": 469888000, "inventory": 323542000, "other_current_assets": null, "total_current_assets": 1939266000, "net_ppe": null, "goodwill": 1512447000, "intangible_assets": 260387000, "goodwill_and_intangibles": 1772834000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5294787000, "total_assets": 7234053000, "short_term_debt": 162165000, "accounts_payable": 153132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1208039000, "long_term_debt": 732898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1992488000, "total_liabilities": 3200527000, "total_debt": 895063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7417877000, "total_equity": 3968087000, "shares_outstanding": 4401000, "operating_cash_flow": 52041000, "stock_based_compensation": 1648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20822000, "dividends_paid": 7674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22787000, "free_cash_flow": 70343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76656000", "ebitda": "124635000", "netIncome": "-21040000", "grossProfit": "353416000", "depreciation": "None", "totalRevenue": "1185280000", "costOfRevenue": "831864000", "interestIncome": "2111000", "incomeBeforeTax": "-14727000", "interestExpense": "91383000", "operatingIncome": "25911000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4100000", "reportedCurrency": "USD", "netInterestIncome": "-89272000", "nonInterestIncome": "None", "operatingExpenses": "327505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47979000", "sellingGeneralAndAdministrative": "244332000", "netIncomeFromContinuingOperations": "-18827000" }, "balance": { "goodwill": "1512447000", "inventory": "323542000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7234053000", "longTermDebt": "732898000", "shortTermDebt": "162165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "260387000", "reportedCurrency": "USD", "retainedEarnings": "7417877000", "totalLiabilities": "3200527000", "otherCurrentAssets": "183085000", "totalCurrentAssets": "1939266000", "currentLongTermDebt": "101874000", "longTermInvestments": "185500000", "shortTermInvestments": "822034000", "currentNetReceivables": "469888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5294787000", "currentAccountsPayable": "153132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272491000", "totalShareholderEquity": "3968087000", "capitalLeaseObligations": "437719000", "otherCurrentLiabilities": "551141000", "totalCurrentLiabilities": "1208039000", "otherNonCurrentLiabilities": "35092000", "totalNonCurrentLiabilities": "1992488000", "cashAndShortTermInvestments": "140717000", "commonStockSharesOutstanding": "4401000", "intangibleAssetsExcludingGoodwill": "260387000", "cashAndCashEquivalentsAtCarryingValue": "140717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21091000", "profitLoss": "None", "dividendPayout": "7674000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3374000", "operatingCashflow": "52041000", "capitalExpenditures": "18302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22787000", "cashflowFromInvestment": "-20822000", "stockBasedCompensation": "1648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47979000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1152662000, "cost_of_revenue": 819963000, "gross_profit": 332699000, "ebit": 188167000, "ebitda": 238311000, "pretax_income": 168839000, "tax_provision": 43500000, "net_income": 124380000, "net_income_to_common": 124380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130860000, "total_current_assets": 1950866000, "total_assets": 7255128000, "short_term_debt": 137553000, "long_term_debt": 738708000, "total_debt": 876261000, "total_liabilities": 3160421000, "total_equity": 4043490000, "shares_outstanding": 4457000, "goodwill_and_intangibles": 1802261000 }, "cash_flow": { "operating_cash_flow": 1067000, "capital_expenditure": 21258000, "free_cash_flow": 22325000, "dividends_paid": 7678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268037, "ticker_id": 1741, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188167000", "ebitda": "238311000", "netIncome": "124380000", "grossProfit": "332699000", "depreciation": "None", "totalRevenue": "1152662000", "costOfRevenue": "819963000", "interestIncome": "2178000", "incomeBeforeTax": "168839000", "interestExpense": "19328000", "operatingIncome": "35442000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-17150000", "nonInterestIncome": "None", "operatingExpenses": "297257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50144000", "sellingGeneralAndAdministrative": "221562000", "netIncomeFromContinuingOperations": "125339000" }, "balance": { "goodwill": "1513316000", "inventory": "326658000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7255128000", "longTermDebt": "738708000", "shortTermDebt": "137553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "288945000", "reportedCurrency": "USD", "retainedEarnings": "7446491000", "totalLiabilities": "3160421000", "otherCurrentAssets": "187276000", "totalCurrentAssets": "1950866000", "currentLongTermDebt": "76844000", "longTermInvestments": "186674000", "shortTermInvestments": "802943000", "currentNetReceivables": "503129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5304262000", "currentAccountsPayable": "137697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1243474000", "totalShareholderEquity": "4043490000", "capitalLeaseObligations": "427922000", "otherCurrentLiabilities": "549131000", "totalCurrentLiabilities": "1241748000", "otherNonCurrentLiabilities": "32254000", "totalNonCurrentLiabilities": "1918673000", "cashAndShortTermInvestments": "130860000", "commonStockSharesOutstanding": "4457000", "intangibleAssetsExcludingGoodwill": "288945000", "cashAndCashEquivalentsAtCarryingValue": "130860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123545000", "profitLoss": "None", "dividendPayout": "7678000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-28754000", "operatingCashflow": "1067000", "capitalExpenditures": "21258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1526000", "cashflowFromInvestment": "-20962000", "stockBasedCompensation": "1444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152662000, "cost_of_revenue": 819963000, "gross_profit": 332699000, "research_and_development": null, "selling_general_admin": 221562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188167000, "depreciation_amortisation": 50144000, "ebitda": 238311000, "interest_expense": 19328000, "interest_income": null, "other_non_operating": null, "pretax_income": 168839000, "tax_provision": 43500000, "effective_tax_rate": null, "net_income": 124380000, "net_income_continuing_ops": 125339000, "net_income_to_common": 124380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130860000, "short_term_investments": 802943000, "net_receivables": 503129000, "inventory": 326658000, "other_current_assets": null, "total_current_assets": 1950866000, "net_ppe": null, "goodwill": 1513316000, "intangible_assets": 288945000, "goodwill_and_intangibles": 1802261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5304262000, "total_assets": 7255128000, "short_term_debt": 137553000, "accounts_payable": 137697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1241748000, "long_term_debt": 738708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1918673000, "total_liabilities": 3160421000, "total_debt": 876261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7446491000, "total_equity": 4043490000, "shares_outstanding": 4457000, "operating_cash_flow": 1067000, "stock_based_compensation": 1444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20962000, "dividends_paid": 7678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1526000, "free_cash_flow": 22325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188167000", "ebitda": "238311000", "netIncome": "124380000", "grossProfit": "332699000", "depreciation": "None", "totalRevenue": "1152662000", "costOfRevenue": "819963000", "interestIncome": "2178000", "incomeBeforeTax": "168839000", "interestExpense": "19328000", "operatingIncome": "35442000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-17150000", "nonInterestIncome": "None", "operatingExpenses": "297257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50144000", "sellingGeneralAndAdministrative": "221562000", "netIncomeFromContinuingOperations": "125339000" }, "balance": { "goodwill": "1513316000", "inventory": "326658000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7255128000", "longTermDebt": "738708000", "shortTermDebt": "137553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "288945000", "reportedCurrency": "USD", "retainedEarnings": "7446491000", "totalLiabilities": "3160421000", "otherCurrentAssets": "187276000", "totalCurrentAssets": "1950866000", "currentLongTermDebt": "76844000", "longTermInvestments": "186674000", "shortTermInvestments": "802943000", "currentNetReceivables": "503129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5304262000", "currentAccountsPayable": "137697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1243474000", "totalShareholderEquity": "4043490000", "capitalLeaseObligations": "427922000", "otherCurrentLiabilities": "549131000", "totalCurrentLiabilities": "1241748000", "otherNonCurrentLiabilities": "32254000", "totalNonCurrentLiabilities": "1918673000", "cashAndShortTermInvestments": "130860000", "commonStockSharesOutstanding": "4457000", "intangibleAssetsExcludingGoodwill": "288945000", "cashAndCashEquivalentsAtCarryingValue": "130860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123545000", "profitLoss": "None", "dividendPayout": "7678000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-28754000", "operatingCashflow": "1067000", "capitalExpenditures": "21258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1526000", "cashflowFromInvestment": "-20962000", "stockBasedCompensation": "1444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50144000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1166813000, "cost_of_revenue": 826279000, "gross_profit": 340534000, "ebit": 98013000, "ebitda": 149327000, "pretax_income": 72590000, "tax_provision": 16900000, "net_income": 53259000, "net_income_to_common": 53259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201891000, "total_current_assets": 1849296000, "total_assets": 7187730000, "short_term_debt": 131497999, "long_term_debt": 745082000, "total_debt": 876579999, "total_liabilities": 3120913000, "total_equity": 3975737000, "shares_outstanding": 4515000, "goodwill_and_intangibles": 1825250000 }, "cash_flow": { "operating_cash_flow": 61135000, "capital_expenditure": 32291000, "free_cash_flow": 93426000, "dividends_paid": 7419000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268038, "ticker_id": 1741, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98013000", "ebitda": "149327000", "netIncome": "53259000", "grossProfit": "340534000", "depreciation": "None", "totalRevenue": "1166813000", "costOfRevenue": "826279000", "interestIncome": "2384000", "incomeBeforeTax": "72590000", "interestExpense": "25423000", "operatingIncome": "40794000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-23039000", "nonInterestIncome": "None", "operatingExpenses": "299740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51314000", "sellingGeneralAndAdministrative": "229480000", "netIncomeFromContinuingOperations": "55690000" }, "balance": { "goodwill": "1525194000", "inventory": "297211000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7187730000", "longTermDebt": "745082000", "shortTermDebt": "131497999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "300056000", "reportedCurrency": "USD", "retainedEarnings": "7337463000", "totalLiabilities": "3120913000", "otherCurrentAssets": "121231000", "totalCurrentAssets": "1849296000", "currentLongTermDebt": "66751000", "longTermInvestments": "186480000", "shortTermInvestments": "697028000", "currentNetReceivables": "531934999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338433999", "currentAccountsPayable": "153984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253257000", "totalShareholderEquity": "3975737000", "capitalLeaseObligations": "440924000", "otherCurrentLiabilities": "540037000", "totalCurrentLiabilities": "1229679000", "otherNonCurrentLiabilities": "32076000", "totalNonCurrentLiabilities": "1891234000", "cashAndShortTermInvestments": "201891000", "commonStockSharesOutstanding": "4515000", "intangibleAssetsExcludingGoodwill": "300056000", "cashAndCashEquivalentsAtCarryingValue": "201891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52888000", "profitLoss": "None", "dividendPayout": "7419000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15709000", "operatingCashflow": "61135000", "capitalExpenditures": "32291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32859000", "cashflowFromInvestment": "-34601000", "stockBasedCompensation": "1686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7419000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1166813000, "cost_of_revenue": 826279000, "gross_profit": 340534000, "research_and_development": null, "selling_general_admin": 229480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98013000, "depreciation_amortisation": 51314000, "ebitda": 149327000, "interest_expense": 25423000, "interest_income": null, "other_non_operating": null, "pretax_income": 72590000, "tax_provision": 16900000, "effective_tax_rate": null, "net_income": 53259000, "net_income_continuing_ops": 55690000, "net_income_to_common": 53259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201891000, "short_term_investments": 697028000, "net_receivables": 531934999, "inventory": 297211000, "other_current_assets": null, "total_current_assets": 1849296000, "net_ppe": null, "goodwill": 1525194000, "intangible_assets": 300056000, "goodwill_and_intangibles": 1825250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5338433999, "total_assets": 7187730000, "short_term_debt": 131497999, "accounts_payable": 153984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229679000, "long_term_debt": 745082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1891234000, "total_liabilities": 3120913000, "total_debt": 876579999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7337463000, "total_equity": 3975737000, "shares_outstanding": 4515000, "operating_cash_flow": 61135000, "stock_based_compensation": 1686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34601000, "dividends_paid": 7419000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32859000, "free_cash_flow": 93426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98013000", "ebitda": "149327000", "netIncome": "53259000", "grossProfit": "340534000", "depreciation": "None", "totalRevenue": "1166813000", "costOfRevenue": "826279000", "interestIncome": "2384000", "incomeBeforeTax": "72590000", "interestExpense": "25423000", "operatingIncome": "40794000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-23039000", "nonInterestIncome": "None", "operatingExpenses": "299740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51314000", "sellingGeneralAndAdministrative": "229480000", "netIncomeFromContinuingOperations": "55690000" }, "balance": { "goodwill": "1525194000", "inventory": "297211000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "7187730000", "longTermDebt": "745082000", "shortTermDebt": "131497999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "300056000", "reportedCurrency": "USD", "retainedEarnings": "7337463000", "totalLiabilities": "3120913000", "otherCurrentAssets": "121231000", "totalCurrentAssets": "1849296000", "currentLongTermDebt": "66751000", "longTermInvestments": "186480000", "shortTermInvestments": "697028000", "currentNetReceivables": "531934999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338433999", "currentAccountsPayable": "153984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253257000", "totalShareholderEquity": "3975737000", "capitalLeaseObligations": "440924000", "otherCurrentLiabilities": "540037000", "totalCurrentLiabilities": "1229679000", "otherNonCurrentLiabilities": "32076000", "totalNonCurrentLiabilities": "1891234000", "cashAndShortTermInvestments": "201891000", "commonStockSharesOutstanding": "4515000", "intangibleAssetsExcludingGoodwill": "300056000", "cashAndCashEquivalentsAtCarryingValue": "201891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52888000", "profitLoss": "None", "dividendPayout": "7419000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15709000", "operatingCashflow": "61135000", "capitalExpenditures": "32291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32859000", "cashflowFromInvestment": "-34601000", "stockBasedCompensation": "1686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7419000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51314000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1111519000, "cost_of_revenue": 781587000, "gross_profit": 329932000, "ebit": 76000, "ebitda": 150044000, "pretax_income": -11734000, "tax_provision": 9400000, "net_income": -23031000, "net_income_to_common": -23031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159981000, "total_current_assets": 1798096000, "total_assets": 6689189000, "short_term_debt": 87471000, "long_term_debt": 771849000, "total_debt": 859320000, "total_liabilities": 2947166000, "total_equity": 3688501000, "shares_outstanding": 4602000, "goodwill_and_intangibles": 1808265000 }, "cash_flow": { "operating_cash_flow": 140287000, "capital_expenditure": 20247000, "free_cash_flow": 160534000, "dividends_paid": 7788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268040, "ticker_id": 1741, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76000", "ebitda": "150044000", "netIncome": "-23031000", "grossProfit": "329932000", "depreciation": "None", "totalRevenue": "1111519000", "costOfRevenue": "781587000", "interestIncome": "7991000", "incomeBeforeTax": "-11734000", "interestExpense": "11810000", "operatingIncome": "-57112000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-9824000", "nonInterestIncome": "None", "operatingExpenses": "387044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "781587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149968000", "sellingGeneralAndAdministrative": "219104000", "netIncomeFromContinuingOperations": "-21134000" }, "balance": { "goodwill": "1499707000", "inventory": "279211000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6689189000", "longTermDebt": "771849000", "shortTermDebt": "87471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308558000", "reportedCurrency": "USD", "retainedEarnings": "7284165000", "totalLiabilities": "2947166000", "otherCurrentAssets": "143296000", "totalCurrentAssets": "1798096000", "currentLongTermDebt": "21880000", "longTermInvestments": "191408000", "shortTermInvestments": "672346000", "currentNetReceivables": "543262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4891093000", "currentAccountsPayable": "136468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "946451000", "shortLongTermDebtTotal": "1199298000", "totalShareholderEquity": "3688501000", "capitalLeaseObligations": "437612000", "otherCurrentLiabilities": "500812000", "totalCurrentLiabilities": "1151848000", "otherNonCurrentLiabilities": "35971000", "totalNonCurrentLiabilities": "1795318000", "cashAndShortTermInvestments": "159981000", "commonStockSharesOutstanding": "4602000", "intangibleAssetsExcludingGoodwill": "308558000", "cashAndCashEquivalentsAtCarryingValue": "159981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21134000", "profitLoss": "None", "dividendPayout": "7788000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14888000", "operatingCashflow": "140287000", "capitalExpenditures": "20247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8175000", "cashflowFromInvestment": "-119431000", "stockBasedCompensation": "1692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1111519000, "cost_of_revenue": 781587000, "gross_profit": 329932000, "research_and_development": null, "selling_general_admin": 219104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76000, "depreciation_amortisation": 149968000, "ebitda": 150044000, "interest_expense": 11810000, "interest_income": null, "other_non_operating": null, "pretax_income": -11734000, "tax_provision": 9400000, "effective_tax_rate": null, "net_income": -23031000, "net_income_continuing_ops": -21134000, "net_income_to_common": -23031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159981000, "short_term_investments": 672346000, "net_receivables": 543262000, "inventory": 279211000, "other_current_assets": null, "total_current_assets": 1798096000, "net_ppe": null, "goodwill": 1499707000, "intangible_assets": 308558000, "goodwill_and_intangibles": 1808265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4891093000, "total_assets": 6689189000, "short_term_debt": 87471000, "accounts_payable": 136468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1151848000, "long_term_debt": 771849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1795318000, "total_liabilities": 2947166000, "total_debt": 859320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7284165000, "total_equity": 3688501000, "shares_outstanding": 4602000, "operating_cash_flow": 140287000, "stock_based_compensation": 1692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119431000, "dividends_paid": 7788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8175000, "free_cash_flow": 160534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76000", "ebitda": "150044000", "netIncome": "-23031000", "grossProfit": "329932000", "depreciation": "None", "totalRevenue": "1111519000", "costOfRevenue": "781587000", "interestIncome": "7991000", "incomeBeforeTax": "-11734000", "interestExpense": "11810000", "operatingIncome": "-57112000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-9824000", "nonInterestIncome": "None", "operatingExpenses": "387044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "781587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149968000", "sellingGeneralAndAdministrative": "219104000", "netIncomeFromContinuingOperations": "-21134000" }, "balance": { "goodwill": "1499707000", "inventory": "279211000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6689189000", "longTermDebt": "771849000", "shortTermDebt": "87471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308558000", "reportedCurrency": "USD", "retainedEarnings": "7284165000", "totalLiabilities": "2947166000", "otherCurrentAssets": "143296000", "totalCurrentAssets": "1798096000", "currentLongTermDebt": "21880000", "longTermInvestments": "191408000", "shortTermInvestments": "672346000", "currentNetReceivables": "543262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4891093000", "currentAccountsPayable": "136468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "946451000", "shortLongTermDebtTotal": "1199298000", "totalShareholderEquity": "3688501000", "capitalLeaseObligations": "437612000", "otherCurrentLiabilities": "500812000", "totalCurrentLiabilities": "1151848000", "otherNonCurrentLiabilities": "35971000", "totalNonCurrentLiabilities": "1795318000", "cashAndShortTermInvestments": "159981000", "commonStockSharesOutstanding": "4602000", "intangibleAssetsExcludingGoodwill": "308558000", "cashAndCashEquivalentsAtCarryingValue": "159981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21134000", "profitLoss": "None", "dividendPayout": "7788000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14888000", "operatingCashflow": "140287000", "capitalExpenditures": "20247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8175000", "cashflowFromInvestment": "-119431000", "stockBasedCompensation": "1692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149223000", "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": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "income_statement": { "revenue": 1104999000, "cost_of_revenue": 767854000, "gross_profit": 337145000, "ebit": 177745000, "ebitda": 228160000, "pretax_income": 165971000, "tax_provision": 41800000, "net_income": 122788000, "net_income_to_common": 122788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111738000, "total_current_assets": 1665930000, "total_assets": 6603958000, "short_term_debt": 211592000, "long_term_debt": 565564000, "total_debt": 777156000, "total_liabilities": 2744434000, "total_equity": 3809477000, "shares_outstanding": 4713000, "goodwill_and_intangibles": 1883409000 }, "cash_flow": { "operating_cash_flow": 39428000, "capital_expenditure": 18355000, "free_cash_flow": 57783000, "dividends_paid": 7836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268041, "ticker_id": 1741, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:31.673054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177745000", "ebitda": "228160000", "netIncome": "122788000", "grossProfit": "337145000", "depreciation": "None", "totalRevenue": "1104999000", "costOfRevenue": "767854000", "interestIncome": "1548000", "incomeBeforeTax": "165971000", "interestExpense": "11774000", "operatingIncome": "58055000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41800000", "reportedCurrency": "USD", "netInterestIncome": "-10226000", "nonInterestIncome": "None", "operatingExpenses": "279090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11227000", "costofGoodsAndServicesSold": "767854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50415000", "sellingGeneralAndAdministrative": "214868000", "netIncomeFromContinuingOperations": "124171000" }, "balance": { "goodwill": "1568020000", "inventory": "259224000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6603958000", "longTermDebt": "565564000", "shortTermDebt": "211592000", "treasuryStock": "-4243166000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "315389000", "reportedCurrency": "USD", "retainedEarnings": "7314654000", "totalLiabilities": "2744434000", "otherCurrentAssets": "163251000", "totalCurrentAssets": "1665930000", "currentLongTermDebt": "141161000", "longTermInvestments": "198261000", "shortTermInvestments": "661306000", "currentNetReceivables": "470411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938028000", "currentAccountsPayable": "135173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511182000", "shortLongTermDebtTotal": "1160474000", "totalShareholderEquity": "3809477000", "capitalLeaseObligations": "453749000", "otherCurrentLiabilities": "431768000", "totalCurrentLiabilities": "1108387000", "otherNonCurrentLiabilities": "447428000", "totalNonCurrentLiabilities": "1636047000", "cashAndShortTermInvestments": "111738000", "commonStockSharesOutstanding": "4713000", "intangibleAssetsExcludingGoodwill": "315389000", "cashAndCashEquivalentsAtCarryingValue": "111738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124171000", "profitLoss": "None", "dividendPayout": "7836000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12958000", "operatingCashflow": "39428000", "capitalExpenditures": "18355000", "changeInReceivables": "39251000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20078000", "cashflowFromInvestment": "-21018000", "stockBasedCompensation": "1532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104999000, "cost_of_revenue": 767854000, "gross_profit": 337145000, "research_and_development": null, "selling_general_admin": 214868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177745000, "depreciation_amortisation": 50415000, "ebitda": 228160000, "interest_expense": 11774000, "interest_income": null, "other_non_operating": null, "pretax_income": 165971000, "tax_provision": 41800000, "effective_tax_rate": null, "net_income": 122788000, "net_income_continuing_ops": 124171000, "net_income_to_common": 122788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111738000, "short_term_investments": 661306000, "net_receivables": 470411000, "inventory": 259224000, "other_current_assets": null, "total_current_assets": 1665930000, "net_ppe": null, "goodwill": 1568020000, "intangible_assets": 315389000, "goodwill_and_intangibles": 1883409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4938028000, "total_assets": 6603958000, "short_term_debt": 211592000, "accounts_payable": 135173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1108387000, "long_term_debt": 565564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1636047000, "total_liabilities": 2744434000, "total_debt": 777156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7314654000, "total_equity": 3809477000, "shares_outstanding": 4713000, "operating_cash_flow": 39428000, "stock_based_compensation": 1532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21018000, "dividends_paid": 7836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20078000, "free_cash_flow": 57783000, "net_change_in_cash": -1668000 }, "raw_data": { "income": { "ebit": "177745000", "ebitda": "228160000", "netIncome": "122788000", "grossProfit": "337145000", "depreciation": "None", "totalRevenue": "1104999000", "costOfRevenue": "767854000", "interestIncome": "1548000", "incomeBeforeTax": "165971000", "interestExpense": "11774000", "operatingIncome": "58055000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41800000", "reportedCurrency": "USD", "netInterestIncome": "-10226000", "nonInterestIncome": "None", "operatingExpenses": "279090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11227000", "costofGoodsAndServicesSold": "767854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50415000", "sellingGeneralAndAdministrative": "214868000", "netIncomeFromContinuingOperations": "124171000" }, "balance": { "goodwill": "1568020000", "inventory": "259224000", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "6603958000", "longTermDebt": "565564000", "shortTermDebt": "211592000", "treasuryStock": "-4243166000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "315389000", "reportedCurrency": "USD", "retainedEarnings": "7314654000", "totalLiabilities": "2744434000", "otherCurrentAssets": "163251000", "totalCurrentAssets": "1665930000", "currentLongTermDebt": "141161000", "longTermInvestments": "198261000", "shortTermInvestments": "661306000", "currentNetReceivables": "470411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938028000", "currentAccountsPayable": "135173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511182000", "shortLongTermDebtTotal": "1160474000", "totalShareholderEquity": "3809477000", "capitalLeaseObligations": "453749000", "otherCurrentLiabilities": "431768000", "totalCurrentLiabilities": "1108387000", "otherNonCurrentLiabilities": "447428000", "totalNonCurrentLiabilities": "1636047000", "cashAndShortTermInvestments": "111738000", "commonStockSharesOutstanding": "4713000", "intangibleAssetsExcludingGoodwill": "315389000", "cashAndCashEquivalentsAtCarryingValue": "111738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124171000", "profitLoss": "None", "dividendPayout": "7836000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12958000", "operatingCashflow": "39428000", "capitalExpenditures": "18355000", "changeInReceivables": "39251000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20078000", "cashflowFromInvestment": "-21018000", "stockBasedCompensation": "1532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51905000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }