{ "ticker": { "uuid": "0fd70b94-d8f3-4742-8381-6aa3dbc770e2", "symbol": "COKE", "name": "Coca-Cola Consolidated Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/0fd70b94-d8f3-4742-8381-6aa3dbc770e2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0fd70b94-d8f3-4742-8381-6aa3dbc770e2/" }, "ticker_metadata": { "id": 5457, "uuid": "0fd70b94-d8f3-4742-8381-6aa3dbc770e2", "symbol": "COKE", "name": "Coca-Cola Consolidated Inc.", "asset_type": "equity", "market_cap": 11532930000, "stock_exchange_id": 2, "industry": "Beverages - Non-Alcoholic", "sector": "Consumer Defensive", "description": "Coca-Cola Consolidated, Inc. produces, markets and distributes non-alcoholic beverages primarily products of The Coca-Cola Company in the United States. The company is headquartered in Charlotte, North Carolina.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0fd70b94-d8f3-4742-8381-6aa3dbc770e2", "symbol": "COKE", "name": "Coca-Cola Consolidated Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/0fd70b94-d8f3-4742-8381-6aa3dbc770e2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0fd70b94-d8f3-4742-8381-6aa3dbc770e2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.64, "value": 0.31, "quality": 0.74, "momentum": 0.87, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 179.91, "market_cap": 11986143930, "pe_ratio": 20.7184, "earnings_yield": 0.0483, "ebitda_to_ev": 0.0763, "shareholder_yield": 0.0068, "roe": -0.8991, "piotroski_f_score": 6, "momentum_12_1": 0.6154, "volatility_252d": 0.3892 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:58.716180+00:00", "batch_id": "" }, "size": { "price_close": 179.91, "market_cap": 11986143930, "market_cap_usd": 11986143930, "enterprise_value": 14414896930, "shares_outstanding": 66623000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.7184, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.5993, "pcf_ratio": 12.7557, "pfcf_ratio": 9.8471, "ev_ebitda": 13.1091, "ev_ebit": 15.1411, "ev_sales": 1.9233, "ev_fcf": 11.8424, "earnings_yield": 0.0483, "fcf_yield": 0.0844, "price_to_sales": 1.5993, "price_to_book": null, "price_to_cashflow": 12.7557, "ebitda_to_ev": 0.0763, "sales_yield": 0.5199 }, "yield": { "dividend_yield": 0.0068, "buyback_yield": 0, "shareholder_yield": 0.0068, "debt_paydown_yield": null, "total_yield": 0.0068 }, "quality": { "gross_margin": 0.393, "operating_margin": 0.127, "net_margin": 0.0772, "ebitda_margin": 0.1467, "fcf_margin": 0.1624, "roe": -0.8991, "roa": 0.1317, "roic": 0.3932, "roc_greenblatt": null, "asset_turnover": 1.7062, "cash_conversion": 2.104, "accruals_ratio": -0.0822, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 3.695, "earnings_stability_5y": 0.2274, "revenue_stability_5y": 0.1555, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6706, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -7.8266, "net_debt_to_ebitda": 2.2087, "debt_to_assets": 0.6059, "interest_coverage": 14.028, "current_ratio": 1.2348, "quick_ratio": 0.9149, "net_debt": 2428753000, "local_beta": -0.0002, "volatility_252d": 0.3892, "volatility_60d": 0.9437, "max_drawdown_12m": -0.214, "risk_adjusted_momentum": 1.5815 }, "growth": { "revenue_growth_1y": 0.0881, "revenue_growth_3y_cagr": 0.0524, "revenue_growth_5y_cagr": 0.0762, "eps_growth_1y": 0.0132, "eps_growth_3y_cagr": 0.0987, "eps_growth_5y_cagr": 0.2703, "fcf_growth_1y": -0.0431, "book_value_growth_1y": -1.5637, "revenue_growth": 0.0881, "earnings_growth": 0.0132 }, "momentum": { "price_return_1m": 0.0321, "price_return_3m": -0.1186, "price_return_6m": 0.0735, "price_return_9m": 0.4965, "price_return_12m": 0.6673, "price_return_12m_ex1m": 0.6154, "momentum_6m": 0.0735, "momentum_12m": 0.6673, "momentum_12_1": 0.6154, "distance_from_52w_high": -0.1695, "distance_from_52w_low": 0.691, "relative_strength": 0.5094 }, "raw_ttm": { "revenue_ttm": 7494746000, "gross_profit_ttm": 2945626000, "ebit_ttm": 952040000, "ebitda_ttm": 1099610000, "net_income_ttm": 578527000, "eps_diluted_ttm": 8.6836, "operating_cash_flow_ttm": 939669000, "capital_expenditure_ttm": 277561000, "fcf_ttm": 1217230000, "dividends_paid_ttm": 81519999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67867000, "cash_and_equivalents": 232947000, "total_current_assets": 1500407000, "total_current_liabilities": 1215121000, "net_ppe": null, "total_assets": 4392708000, "total_debt": 2661700000, "total_equity": -643470000, "net_working_capital": 176891000, "book_value_per_share": -9.6584, "retained_earnings": -729131000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1574362000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 55, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 40, "rank_pcf": 56, "rank_ev_ebitda": 56, "rank_ev_ebit": 57, "rank_earnings_yield": 54, "rank_fcf_yield": 48, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 95, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 57, "rank_fcf_margin": 56, "rank_piotroski": 26, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 19 }, "composites": { "value_composite": 69, "quality_composite": 26, "momentum_composite": 13, "growth_composite": 23, "yield_composite": 44, "svqf_composite": 77, "vc1_composite": 68, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.479, "os_score": 0.64, "value_percentile": 0.31, "quality_percentile": 0.74, "momentum_percentile": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 737, "ticker_id": 5457, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:58.716180+00:00", "batch_id": "", "os_score_delta": null, "price_close": 179.91, "market_cap": 11986143930, "market_cap_usd": 11986143930, "enterprise_value": 14414896930, "shares_outstanding": 66623000, "fx_rate_to_usd": null, "pe_ratio": 20.71838294, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.59927287, "pcf_ratio": 12.75570858, "pfcf_ratio": 9.84706582, "ev_ebitda": 13.10909953, "ev_ebit": 15.14106228, "ev_sales": 1.92333362, "ev_fcf": 11.84237731, "earnings_yield": 0.04826632, "fcf_yield": 0.0844425, "dividend_yield": 0.00680119, "buyback_yield": 0, "shareholder_yield": 0.00680119, "debt_paydown_yield": null, "total_yield": 0.00680119, "gross_margin": 0.39302546, "operating_margin": 0.12702765, "net_margin": 0.07719101, "ebitda_margin": 0.14671745, "fcf_margin": 0.16241111, "roe": -0.89907377, "roa": 0.13170167, "roic": 0.39317693, "roc_greenblatt": null, "asset_turnover": 1.70617897, "cash_conversion": 2.10401589, "accruals_ratio": -0.08221398, "sbc_to_revenue": null, "debt_to_equity": -7.82659331, "net_debt_to_ebitda": 2.20874037, "debt_to_assets": 0.60593602, "interest_coverage": 14.0280254, "current_ratio": 1.23477991, "quick_ratio": 0.91486115, "net_debt": 2428753000, "revenue_growth_1y": 0.08807681, "revenue_growth_3y_cagr": 0.05241633, "revenue_growth_5y_cagr": 0.07617421, "eps_growth_1y": 0.01319101, "eps_growth_3y_cagr": 0.09874443, "eps_growth_5y_cagr": 0.27030883, "fcf_growth_1y": -0.04313039, "book_value_growth_1y": -1.56366916, "piotroski_f_score": 6, "altman_z_score": 3.69495216, "earnings_stability_5y": 0.227353, "revenue_stability_5y": 0.155512, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03212667, "price_return_3m": -0.11864599, "price_return_6m": 0.07353516, "price_return_9m": 0.49650765, "price_return_12m": 0.66734321, "price_return_12m_ex1m": 0.61544436, "distance_from_52w_high": -0.16951749, "distance_from_52w_low": 0.69099789, "relative_strength": 0.50940215, "local_beta": -0.0002, "volatility_252d": 0.389153, "volatility_60d": 0.94369, "max_drawdown_12m": -0.21401669, "revenue_ttm": 7494746000, "gross_profit_ttm": 2945626000, "ebit_ttm": 952040000, "ebitda_ttm": 1099610000, "net_income_ttm": 578527000, "eps_diluted_ttm": 8.68359275, "operating_cash_flow_ttm": 939669000, "capital_expenditure_ttm": 277561000, "fcf_ttm": 1217230000, "dividends_paid_ttm": 81519999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67867000, "cash_and_equivalents": 232947000, "total_current_assets": 1500407000, "total_current_liabilities": 1215121000, "net_ppe": null, "total_assets": 4392708000, "total_debt": 2661700000, "total_equity": -643470000, "net_working_capital": 176891000, "book_value_per_share": -9.65837624, "retained_earnings": -729131000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1574362000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 55, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 40, "rank_pcf": 56, "rank_ev_ebitda": 56, "rank_ev_ebit": 57, "rank_earnings_yield": 54, "rank_fcf_yield": 48, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 95, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 57, "rank_fcf_margin": 56, "rank_piotroski": 26, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 19, "value_composite": 69, "quality_composite": 26, "momentum_composite": 13, "growth_composite": 23, "yield_composite": 44, "svqf_composite": 77, "vc1_composite": 68, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 66, "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": 179.91, "os": 0.64, "value": 0.31, "quality": 0.74, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.7184, "earnings_yield": 0.0483, "shareholder_yield": 0.0068, "roe": -0.8991, "momentum_12_1": 0.6154, "complete_fields": { "id": 737, "ticker_id": 5457, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:58.716180+00:00", "batch_id": "", "os_score_delta": null, "price_close": 179.91, "market_cap": 11986143930, "market_cap_usd": 11986143930, "enterprise_value": 14414896930, "shares_outstanding": 66623000, "fx_rate_to_usd": null, "pe_ratio": 20.71838294, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.59927287, "pcf_ratio": 12.75570858, "pfcf_ratio": 9.84706582, "ev_ebitda": 13.10909953, "ev_ebit": 15.14106228, "ev_sales": 1.92333362, "ev_fcf": 11.84237731, "earnings_yield": 0.04826632, "fcf_yield": 0.0844425, "dividend_yield": 0.00680119, "buyback_yield": 0, "shareholder_yield": 0.00680119, "debt_paydown_yield": null, "total_yield": 0.00680119, "gross_margin": 0.39302546, "operating_margin": 0.12702765, "net_margin": 0.07719101, "ebitda_margin": 0.14671745, "fcf_margin": 0.16241111, "roe": -0.89907377, "roa": 0.13170167, "roic": 0.39317693, "roc_greenblatt": null, "asset_turnover": 1.70617897, "cash_conversion": 2.10401589, "accruals_ratio": -0.08221398, "sbc_to_revenue": null, "debt_to_equity": -7.82659331, "net_debt_to_ebitda": 2.20874037, "debt_to_assets": 0.60593602, "interest_coverage": 14.0280254, "current_ratio": 1.23477991, "quick_ratio": 0.91486115, "net_debt": 2428753000, "revenue_growth_1y": 0.08807681, "revenue_growth_3y_cagr": 0.05241633, "revenue_growth_5y_cagr": 0.07617421, "eps_growth_1y": 0.01319101, "eps_growth_3y_cagr": 0.09874443, "eps_growth_5y_cagr": 0.27030883, "fcf_growth_1y": -0.04313039, "book_value_growth_1y": -1.56366916, "piotroski_f_score": 6, "altman_z_score": 3.69495216, "earnings_stability_5y": 0.227353, "revenue_stability_5y": 0.155512, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03212667, "price_return_3m": -0.11864599, "price_return_6m": 0.07353516, "price_return_9m": 0.49650765, "price_return_12m": 0.66734321, "price_return_12m_ex1m": 0.61544436, "distance_from_52w_high": -0.16951749, "distance_from_52w_low": 0.69099789, "relative_strength": 0.50940215, "local_beta": -0.0002, "volatility_252d": 0.389153, "volatility_60d": 0.94369, "max_drawdown_12m": -0.21401669, "revenue_ttm": 7494746000, "gross_profit_ttm": 2945626000, "ebit_ttm": 952040000, "ebitda_ttm": 1099610000, "net_income_ttm": 578527000, "eps_diluted_ttm": 8.68359275, "operating_cash_flow_ttm": 939669000, "capital_expenditure_ttm": 277561000, "fcf_ttm": 1217230000, "dividends_paid_ttm": 81519999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67867000, "cash_and_equivalents": 232947000, "total_current_assets": 1500407000, "total_current_liabilities": 1215121000, "net_ppe": null, "total_assets": 4392708000, "total_debt": 2661700000, "total_equity": -643470000, "net_working_capital": 176891000, "book_value_per_share": -9.65837624, "retained_earnings": -729131000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1574362000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 55, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 40, "rank_pcf": 56, "rank_ev_ebitda": 56, "rank_ev_ebit": 57, "rank_earnings_yield": 54, "rank_fcf_yield": 48, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 95, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 57, "rank_fcf_margin": 56, "rank_piotroski": 26, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 19, "value_composite": 69, "quality_composite": 26, "momentum_composite": 13, "growth_composite": 23, "yield_composite": 44, "svqf_composite": 77, "vc1_composite": 68, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 66, "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 7228055000, "cost_of_revenue": 4355693000, "gross_profit": 2872362000, "ebit": 952384000, "ebitda": 1170914000, "pretax_income": 772918000, "tax_provision": 202336000, "net_income": 570582000, "net_income_to_common": 570582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281918000, "total_current_assets": 1426674000, "total_assets": 4622343000, "short_term_debt": 124968000, "long_term_debt": 2686009000, "total_debt": 2810977000, "total_liabilities": 5362066000, "total_equity": -739723000, "shares_outstanding": 83807000, "goodwill_and_intangibles": 937520000 }, "cash_flow": { "operating_cash_flow": 937031000, "capital_expenditure": 312315000, "free_cash_flow": 1249346000, "dividends_paid": 86673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47338, "ticker_id": 5457, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "952384000", "ebitda": "1170914000", "netIncome": "570582000", "grossProfit": "2872362000", "depreciation": "None", "totalRevenue": "7228055000", "costOfRevenue": "4355693000", "interestIncome": "None", "incomeBeforeTax": "772918000", "interestExpense": "42678000", "operatingIncome": "950656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "202336000", "reportedCurrency": "USD", "netInterestIncome": "-42678000", "nonInterestIncome": "None", "operatingExpenses": "1921706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4355693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218530000", "sellingGeneralAndAdministrative": "1921706000", "netIncomeFromContinuingOperations": "570582000" }, "balance": { "goodwill": "165903000", "inventory": "336401000", "commonStock": "66564000", "currentDebt": "None", "investments": "None", "totalAssets": "4622343000", "longTermDebt": "2686009000", "shortTermDebt": "124968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771617000", "reportedCurrency": "USD", "retainedEarnings": "-824046000", "totalLiabilities": "5362066000", "otherCurrentAssets": "108668000", "totalCurrentAssets": "1426674000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "699687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195669000", "currentAccountsPayable": "541553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002317000", "totalShareholderEquity": "-739723000", "capitalLeaseObligations": "121232000", "otherCurrentLiabilities": "462136000", "totalCurrentLiabilities": "1128657000", "otherNonCurrentLiabilities": "648201000", "totalNonCurrentLiabilities": "4233408999", "cashAndShortTermInvestments": "281918000", "commonStockSharesOutstanding": "83807000", "intangibleAssetsExcludingGoodwill": "771617000", "cashAndCashEquivalentsAtCarryingValue": "281918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570582000", "profitLoss": "None", "dividendPayout": "86673000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6006000", "operatingCashflow": "937031000", "capitalExpenditures": "312315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1766793000", "cashflowFromInvestment": "-19017000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2606031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7228055000, "cost_of_revenue": 4355693000, "gross_profit": 2872362000, "research_and_development": null, "selling_general_admin": 1921706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 952384000, "depreciation_amortisation": 218530000, "ebitda": 1170914000, "interest_expense": 42678000, "interest_income": null, "other_non_operating": null, "pretax_income": 772918000, "tax_provision": 202336000, "effective_tax_rate": null, "net_income": 570582000, "net_income_continuing_ops": 570582000, "net_income_to_common": 570582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281918000, "short_term_investments": 0, "net_receivables": 699687000, "inventory": 336401000, "other_current_assets": null, "total_current_assets": 1426674000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 771617000, "goodwill_and_intangibles": 937520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3195669000, "total_assets": 4622343000, "short_term_debt": 124968000, "accounts_payable": 541553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1128657000, "long_term_debt": 2686009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4233408999, "total_liabilities": 5362066000, "total_debt": 2810977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -824046000, "total_equity": -739723000, "shares_outstanding": 83807000, "operating_cash_flow": 937031000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 312315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19017000, "dividends_paid": 86673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1766793000, "free_cash_flow": 1249346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "952384000", "ebitda": "1170914000", "netIncome": "570582000", "grossProfit": "2872362000", "depreciation": "None", "totalRevenue": "7228055000", "costOfRevenue": "4355693000", "interestIncome": "None", "incomeBeforeTax": "772918000", "interestExpense": "42678000", "operatingIncome": "950656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "202336000", "reportedCurrency": "USD", "netInterestIncome": "-42678000", "nonInterestIncome": "None", "operatingExpenses": "1921706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4355693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218530000", "sellingGeneralAndAdministrative": "1921706000", "netIncomeFromContinuingOperations": "570582000" }, "balance": { "goodwill": "165903000", "inventory": "336401000", "commonStock": "66564000", "currentDebt": "None", "investments": "None", "totalAssets": "4622343000", "longTermDebt": "2686009000", "shortTermDebt": "124968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771617000", "reportedCurrency": "USD", "retainedEarnings": "-824046000", "totalLiabilities": "5362066000", "otherCurrentAssets": "108668000", "totalCurrentAssets": "1426674000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "699687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195669000", "currentAccountsPayable": "541553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002317000", "totalShareholderEquity": "-739723000", "capitalLeaseObligations": "121232000", "otherCurrentLiabilities": "462136000", "totalCurrentLiabilities": "1128657000", "otherNonCurrentLiabilities": "648201000", "totalNonCurrentLiabilities": "4233408999", "cashAndShortTermInvestments": "281918000", "commonStockSharesOutstanding": "83807000", "intangibleAssetsExcludingGoodwill": "771617000", "cashAndCashEquivalentsAtCarryingValue": "281918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570582000", "profitLoss": "None", "dividendPayout": "86673000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6006000", "operatingCashflow": "937031000", "capitalExpenditures": "312315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1766793000", "cashflowFromInvestment": "-19017000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2606031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218530000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 6899716000, "cost_of_revenue": 4146537000, "gross_profit": 2753179000, "ebit": 858502000, "ebitda": 1052293000, "pretax_income": 856654000, "tax_provision": 223529000, "net_income": 633125000, "net_income_to_common": 633125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1135824000, "total_current_assets": 2547302000, "total_assets": 5313139000, "short_term_debt": 375641000, "long_term_debt": 1436649000, "total_debt": 1812290000, "total_liabilities": 3895528000, "total_equity": 1417611000, "shares_outstanding": 90530000, "goodwill_and_intangibles": 964033000 }, "cash_flow": { "operating_cash_flow": 876357000, "capital_expenditure": 371015000, "free_cash_flow": 1247372000, "dividends_paid": 185635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47343, "ticker_id": 5457, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "858502000", "ebitda": "1052293000", "netIncome": "633125000", "grossProfit": "2753179000", "depreciation": "None", "totalRevenue": "6899716000", "costOfRevenue": "4146537000", "interestIncome": "None", "incomeBeforeTax": "856654000", "interestExpense": "1848000", "operatingIncome": "920350000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "223529000", "reportedCurrency": "USD", "netInterestIncome": "-1848000", "nonInterestIncome": "None", "operatingExpenses": "1832829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4146537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193791000", "sellingGeneralAndAdministrative": "1832829000", "netIncomeFromContinuingOperations": "633125000" }, "balance": { "goodwill": "165903000", "inventory": "330395000", "commonStock": "12466000", "currentDebt": "None", "investments": "None", "totalAssets": "5313139000", "longTermDebt": "1436649000", "shortTermDebt": "375641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "798130000", "reportedCurrency": "USD", "retainedEarnings": "1395183000", "totalLiabilities": "3895528000", "otherCurrentAssets": "96331000", "totalCurrentAssets": "2547302000", "currentLongTermDebt": "349699000", "longTermInvestments": "None", "shortTermInvestments": "301210000", "currentNetReceivables": "683542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2765837000", "currentAccountsPayable": "334878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906998000", "totalShareholderEquity": "1417611000", "capitalLeaseObligations": "120650000", "otherCurrentLiabilities": "595829000", "totalCurrentLiabilities": "1313169000", "otherNonCurrentLiabilities": "599003000", "totalNonCurrentLiabilities": "2582359000", "cashAndShortTermInvestments": "1135824000", "commonStockSharesOutstanding": "90530000", "intangibleAssetsExcludingGoodwill": "798130000", "cashAndCashEquivalentsAtCarryingValue": "1135824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "633125000", "profitLoss": "None", "dividendPayout": "185635000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8463000", "operatingCashflow": "876357000", "capitalExpenditures": "371015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306399000", "cashflowFromInvestment": "-682201000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-625654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6899716000, "cost_of_revenue": 4146537000, "gross_profit": 2753179000, "research_and_development": null, "selling_general_admin": 1832829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 858502000, "depreciation_amortisation": 193791000, "ebitda": 1052293000, "interest_expense": 1848000, "interest_income": null, "other_non_operating": null, "pretax_income": 856654000, "tax_provision": 223529000, "effective_tax_rate": null, "net_income": 633125000, "net_income_continuing_ops": 633125000, "net_income_to_common": 633125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1135824000, "short_term_investments": 301210000, "net_receivables": 683542000, "inventory": 330395000, "other_current_assets": null, "total_current_assets": 2547302000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 798130000, "goodwill_and_intangibles": 964033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2765837000, "total_assets": 5313139000, "short_term_debt": 375641000, "accounts_payable": 334878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1313169000, "long_term_debt": 1436649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2582359000, "total_liabilities": 3895528000, "total_debt": 1812290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1395183000, "total_equity": 1417611000, "shares_outstanding": 90530000, "operating_cash_flow": 876357000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 371015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -682201000, "dividends_paid": 185635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 306399000, "free_cash_flow": 1247372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "858502000", "ebitda": "1052293000", "netIncome": "633125000", "grossProfit": "2753179000", "depreciation": "None", "totalRevenue": "6899716000", "costOfRevenue": "4146537000", "interestIncome": "None", "incomeBeforeTax": "856654000", "interestExpense": "1848000", "operatingIncome": "920350000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "223529000", "reportedCurrency": "USD", "netInterestIncome": "-1848000", "nonInterestIncome": "None", "operatingExpenses": "1832829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4146537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193791000", "sellingGeneralAndAdministrative": "1832829000", "netIncomeFromContinuingOperations": "633125000" }, "balance": { "goodwill": "165903000", "inventory": "330395000", "commonStock": "12466000", "currentDebt": "None", "investments": "None", "totalAssets": "5313139000", "longTermDebt": "1436649000", "shortTermDebt": "375641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "798130000", "reportedCurrency": "USD", "retainedEarnings": "1395183000", "totalLiabilities": "3895528000", "otherCurrentAssets": "96331000", "totalCurrentAssets": "2547302000", "currentLongTermDebt": "349699000", "longTermInvestments": "None", "shortTermInvestments": "301210000", "currentNetReceivables": "683542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2765837000", "currentAccountsPayable": "334878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906998000", "totalShareholderEquity": "1417611000", "capitalLeaseObligations": "120650000", "otherCurrentLiabilities": "595829000", "totalCurrentLiabilities": "1313169000", "otherNonCurrentLiabilities": "599003000", "totalNonCurrentLiabilities": "2582359000", "cashAndShortTermInvestments": "1135824000", "commonStockSharesOutstanding": "90530000", "intangibleAssetsExcludingGoodwill": "798130000", "cashAndCashEquivalentsAtCarryingValue": "1135824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "633125000", "profitLoss": "None", "dividendPayout": "185635000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8463000", "operatingCashflow": "876357000", "capitalExpenditures": "371015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306399000", "cashflowFromInvestment": "-682201000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-625654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193791000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 6653858000, "cost_of_revenue": 4055147000, "gross_profit": 2598711000, "ebit": 834451000, "ebitda": 1011417000, "pretax_income": 557481000, "tax_provision": 149106000, "net_income": 408375000, "net_income_to_common": 408375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635269000, "total_current_assets": 1705128000, "total_assets": 4288942000, "short_term_debt": 28681000, "long_term_debt": 599159000, "total_debt": 627840000, "total_liabilities": 2853344000, "total_equity": 1435598000, "shares_outstanding": 93920000, "goodwill_and_intangibles": 990545000 }, "cash_flow": { "operating_cash_flow": 810690000, "capital_expenditure": 282304000, "free_cash_flow": 1092994000, "dividends_paid": 46868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47348, "ticker_id": 5457, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "834451000", "ebitda": "1011417000", "netIncome": "408375000", "grossProfit": "2598711000", "depreciation": "None", "totalRevenue": "6653858000", "costOfRevenue": "4055147000", "interestIncome": "918000", "incomeBeforeTax": "557481000", "interestExpense": "918000", "operatingIncome": "834451000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "149106000", "reportedCurrency": "USD", "netInterestIncome": "918000", "nonInterestIncome": "None", "operatingExpenses": "1764260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4055147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176966000", "sellingGeneralAndAdministrative": "1877056000", "netIncomeFromContinuingOperations": "408375000" }, "balance": { "goodwill": "165903000", "inventory": "321932000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4288942000", "longTermDebt": "599159000", "shortTermDebt": "28681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "824642000", "reportedCurrency": "USD", "retainedEarnings": "1352111000", "totalLiabilities": "2853344000", "otherCurrentAssets": "88585000", "totalCurrentAssets": "1705128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "659342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2583814000", "currentAccountsPayable": "383562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "735143000", "totalShareholderEquity": "1435598000", "capitalLeaseObligations": "135984000", "otherCurrentLiabilities": "671617000", "totalCurrentLiabilities": "1091334000", "otherNonCurrentLiabilities": "612895000", "totalNonCurrentLiabilities": "1762010000", "cashAndShortTermInvestments": "635269000", "commonStockSharesOutstanding": "93920000", "intangibleAssetsExcludingGoodwill": "824642000", "cashAndCashEquivalentsAtCarryingValue": "635269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "408375000", "profitLoss": "None", "dividendPayout": "46868000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25613000", "operatingCashflow": "810690000", "capitalExpenditures": "282304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77719000", "cashflowFromInvestment": "-295350000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6653858000, "cost_of_revenue": 4055147000, "gross_profit": 2598711000, "research_and_development": null, "selling_general_admin": 1877056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 834451000, "depreciation_amortisation": 176966000, "ebitda": 1011417000, "interest_expense": 918000, "interest_income": null, "other_non_operating": null, "pretax_income": 557481000, "tax_provision": 149106000, "effective_tax_rate": null, "net_income": 408375000, "net_income_continuing_ops": 408375000, "net_income_to_common": 408375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 635269000, "short_term_investments": 0, "net_receivables": 659342000, "inventory": 321932000, "other_current_assets": null, "total_current_assets": 1705128000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 824642000, "goodwill_and_intangibles": 990545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2583814000, "total_assets": 4288942000, "short_term_debt": 28681000, "accounts_payable": 383562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1091334000, "long_term_debt": 599159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1762010000, "total_liabilities": 2853344000, "total_debt": 627840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1352111000, "total_equity": 1435598000, "shares_outstanding": 93920000, "operating_cash_flow": 810690000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295350000, "dividends_paid": 46868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77719000, "free_cash_flow": 1092994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "834451000", "ebitda": "1011417000", "netIncome": "408375000", "grossProfit": "2598711000", "depreciation": "None", "totalRevenue": "6653858000", "costOfRevenue": "4055147000", "interestIncome": "918000", "incomeBeforeTax": "557481000", "interestExpense": "918000", "operatingIncome": "834451000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "149106000", "reportedCurrency": "USD", "netInterestIncome": "918000", "nonInterestIncome": "None", "operatingExpenses": "1764260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4055147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176966000", "sellingGeneralAndAdministrative": "1877056000", "netIncomeFromContinuingOperations": "408375000" }, "balance": { "goodwill": "165903000", "inventory": "321932000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4288942000", "longTermDebt": "599159000", "shortTermDebt": "28681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "824642000", "reportedCurrency": "USD", "retainedEarnings": "1352111000", "totalLiabilities": "2853344000", "otherCurrentAssets": "88585000", "totalCurrentAssets": "1705128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "659342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2583814000", "currentAccountsPayable": "383562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "735143000", "totalShareholderEquity": "1435598000", "capitalLeaseObligations": "135984000", "otherCurrentLiabilities": "671617000", "totalCurrentLiabilities": "1091334000", "otherNonCurrentLiabilities": "612895000", "totalNonCurrentLiabilities": "1762010000", "cashAndShortTermInvestments": "635269000", "commonStockSharesOutstanding": "93920000", "intangibleAssetsExcludingGoodwill": "824642000", "cashAndCashEquivalentsAtCarryingValue": "635269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "408375000", "profitLoss": "None", "dividendPayout": "46868000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25613000", "operatingCashflow": "810690000", "capitalExpenditures": "282304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77719000", "cashflowFromInvestment": "-295350000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176966000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 6200957000, "cost_of_revenue": 3923003000, "gross_profit": 2277954000, "ebit": 599879000, "ebitda": 771469000, "pretax_income": 575087000, "tax_provision": 144929000, "net_income": 430158000, "net_income_to_common": 430158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197648000, "total_current_assets": 1245801000, "total_assets": 3709545000, "short_term_debt": 29938000, "long_term_debt": 598817000, "total_debt": 628755000, "total_liabilities": 2594157000, "total_equity": 1115388000, "shares_outstanding": 94050000, "goodwill_and_intangibles": 1017103000 }, "cash_flow": { "operating_cash_flow": 554506000, "capital_expenditure": 329260000, "free_cash_flow": 883766000, "dividends_paid": 9374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47353, "ticker_id": 5457, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "599879000", "ebitda": "771469000", "netIncome": "430158000", "grossProfit": "2277954000", "depreciation": "None", "totalRevenue": "6200957000", "costOfRevenue": "3923003000", "interestIncome": "None", "incomeBeforeTax": "575087000", "interestExpense": "24792000", "operatingIncome": "641047000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "144929000", "reportedCurrency": "USD", "netInterestIncome": "-24792000", "nonInterestIncome": "None", "operatingExpenses": "1636907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3923003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171590000", "sellingGeneralAndAdministrative": "1636907000", "netIncomeFromContinuingOperations": "430158000" }, "balance": { "goodwill": "165903000", "inventory": "347545000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3709545000", "longTermDebt": "598817000", "shortTermDebt": "29938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "851200000", "reportedCurrency": "USD", "retainedEarnings": "1112462000", "totalLiabilities": "2594157000", "otherCurrentAssets": "94263000", "totalCurrentAssets": "1245801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "606345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2463744000", "currentAccountsPayable": "351729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1183730000", "shortLongTermDebtTotal": "755037000", "totalShareholderEquity": "1115388000", "capitalLeaseObligations": "156220000", "otherCurrentLiabilities": "516362000", "totalCurrentLiabilities": "905156000", "otherNonCurrentLiabilities": "939962000", "totalNonCurrentLiabilities": "1689001000", "cashAndShortTermInvestments": "197648000", "commonStockSharesOutstanding": "94050000", "intangibleAssetsExcludingGoodwill": "851200000", "cashAndCashEquivalentsAtCarryingValue": "197648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430158000", "profitLoss": "None", "dividendPayout": "9374000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-44694000", "operatingCashflow": "554506000", "capitalExpenditures": "329260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174187000", "cashflowFromInvestment": "-324985000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6200957000, "cost_of_revenue": 3923003000, "gross_profit": 2277954000, "research_and_development": null, "selling_general_admin": 1636907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 599879000, "depreciation_amortisation": 171590000, "ebitda": 771469000, "interest_expense": 24792000, "interest_income": null, "other_non_operating": null, "pretax_income": 575087000, "tax_provision": 144929000, "effective_tax_rate": null, "net_income": 430158000, "net_income_continuing_ops": 430158000, "net_income_to_common": 430158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197648000, "short_term_investments": null, "net_receivables": 606345000, "inventory": 347545000, "other_current_assets": null, "total_current_assets": 1245801000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 851200000, "goodwill_and_intangibles": 1017103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2463744000, "total_assets": 3709545000, "short_term_debt": 29938000, "accounts_payable": 351729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 905156000, "long_term_debt": 598817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1689001000, "total_liabilities": 2594157000, "total_debt": 628755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1112462000, "total_equity": 1115388000, "shares_outstanding": 94050000, "operating_cash_flow": 554506000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -324985000, "dividends_paid": 9374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174187000, "free_cash_flow": 883766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "599879000", "ebitda": "771469000", "netIncome": "430158000", "grossProfit": "2277954000", "depreciation": "None", "totalRevenue": "6200957000", "costOfRevenue": "3923003000", "interestIncome": "None", "incomeBeforeTax": "575087000", "interestExpense": "24792000", "operatingIncome": "641047000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "144929000", "reportedCurrency": "USD", "netInterestIncome": "-24792000", "nonInterestIncome": "None", "operatingExpenses": "1636907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3923003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171590000", "sellingGeneralAndAdministrative": "1636907000", "netIncomeFromContinuingOperations": "430158000" }, "balance": { "goodwill": "165903000", "inventory": "347545000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3709545000", "longTermDebt": "598817000", "shortTermDebt": "29938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "851200000", "reportedCurrency": "USD", "retainedEarnings": "1112462000", "totalLiabilities": "2594157000", "otherCurrentAssets": "94263000", "totalCurrentAssets": "1245801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "606345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2463744000", "currentAccountsPayable": "351729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1183730000", "shortLongTermDebtTotal": "755037000", "totalShareholderEquity": "1115388000", "capitalLeaseObligations": "156220000", "otherCurrentLiabilities": "516362000", "totalCurrentLiabilities": "905156000", "otherNonCurrentLiabilities": "939962000", "totalNonCurrentLiabilities": "1689001000", "cashAndShortTermInvestments": "197648000", "commonStockSharesOutstanding": "94050000", "intangibleAssetsExcludingGoodwill": "851200000", "cashAndCashEquivalentsAtCarryingValue": "197648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430158000", "profitLoss": "None", "dividendPayout": "9374000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-44694000", "operatingCashflow": "554506000", "capitalExpenditures": "329260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174187000", "cashflowFromInvestment": "-324985000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171590000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 5562714000, "cost_of_revenue": 3608527000, "gross_profit": 1954187000, "ebit": 288598000, "ebitda": 469163000, "pretax_income": 255149000, "tax_provision": 65569000, "net_income": 189580000, "net_income_to_common": 189580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142314000, "total_current_assets": 1076662000, "total_assets": 3445570000, "short_term_debt": 28108000, "long_term_debt": 723443000, "total_debt": 751551000, "total_liabilities": 2733784000, "total_equity": 711786000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1013646000 }, "cash_flow": { "operating_cash_flow": 521755000, "capital_expenditure": 155693000, "free_cash_flow": 677448000, "dividends_paid": 9374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47358, "ticker_id": 5457, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288598000", "ebitda": "469163000", "netIncome": "189580000", "grossProfit": "1954187000", "depreciation": "None", "totalRevenue": "5562714000", "costOfRevenue": "3608527000", "interestIncome": "None", "incomeBeforeTax": "255149000", "interestExpense": "33449000", "operatingIncome": "439171000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "65569000", "reportedCurrency": "USD", "netInterestIncome": "-33449000", "nonInterestIncome": "None", "operatingExpenses": "1515016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3608527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180565000", "sellingGeneralAndAdministrative": "1515016000", "netIncomeFromContinuingOperations": "189580000" }, "balance": { "goodwill": "165903000", "inventory": "302851000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3445570000", "longTermDebt": "723443000", "shortTermDebt": "28108000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "847743000", "reportedCurrency": "USD", "retainedEarnings": "724486000", "totalLiabilities": "2733784000", "otherCurrentAssets": "84948000", "totalCurrentAssets": "1076662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2368908000", "currentAccountsPayable": "319318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234776000", "shortLongTermDebtTotal": "938603000", "totalShareholderEquity": "711786000", "capitalLeaseObligations": "215160000", "otherCurrentLiabilities": "480792000", "totalCurrentLiabilities": "834856000", "otherNonCurrentLiabilities": "1039053000", "totalNonCurrentLiabilities": "1898928000", "cashAndShortTermInvestments": "142314000", "commonStockSharesOutstanding": "94000000", "intangibleAssetsExcludingGoodwill": "847743000", "cashAndCashEquivalentsAtCarryingValue": "142314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189580000", "profitLoss": "None", "dividendPayout": "9374000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-77094000", "operatingCashflow": "521755000", "capitalExpenditures": "155693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272291000", "cashflowFromInvestment": "-161943000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5562714000, "cost_of_revenue": 3608527000, "gross_profit": 1954187000, "research_and_development": null, "selling_general_admin": 1515016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288598000, "depreciation_amortisation": 180565000, "ebitda": 469163000, "interest_expense": 33449000, "interest_income": null, "other_non_operating": null, "pretax_income": 255149000, "tax_provision": 65569000, "effective_tax_rate": null, "net_income": 189580000, "net_income_continuing_ops": 189580000, "net_income_to_common": 189580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142314000, "short_term_investments": null, "net_receivables": 546549000, "inventory": 302851000, "other_current_assets": null, "total_current_assets": 1076662000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 847743000, "goodwill_and_intangibles": 1013646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2368908000, "total_assets": 3445570000, "short_term_debt": 28108000, "accounts_payable": 319318000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 834856000, "long_term_debt": 723443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1898928000, "total_liabilities": 2733784000, "total_debt": 751551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 724486000, "total_equity": 711786000, "shares_outstanding": 94000000, "operating_cash_flow": 521755000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161943000, "dividends_paid": 9374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272291000, "free_cash_flow": 677448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288598000", "ebitda": "469163000", "netIncome": "189580000", "grossProfit": "1954187000", "depreciation": "None", "totalRevenue": "5562714000", "costOfRevenue": "3608527000", "interestIncome": "None", "incomeBeforeTax": "255149000", "interestExpense": "33449000", "operatingIncome": "439171000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "65569000", "reportedCurrency": "USD", "netInterestIncome": "-33449000", "nonInterestIncome": "None", "operatingExpenses": "1515016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3608527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180565000", "sellingGeneralAndAdministrative": "1515016000", "netIncomeFromContinuingOperations": "189580000" }, "balance": { "goodwill": "165903000", "inventory": "302851000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3445570000", "longTermDebt": "723443000", "shortTermDebt": "28108000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "847743000", "reportedCurrency": "USD", "retainedEarnings": "724486000", "totalLiabilities": "2733784000", "otherCurrentAssets": "84948000", "totalCurrentAssets": "1076662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2368908000", "currentAccountsPayable": "319318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234776000", "shortLongTermDebtTotal": "938603000", "totalShareholderEquity": "711786000", "capitalLeaseObligations": "215160000", "otherCurrentLiabilities": "480792000", "totalCurrentLiabilities": "834856000", "otherNonCurrentLiabilities": "1039053000", "totalNonCurrentLiabilities": "1898928000", "cashAndShortTermInvestments": "142314000", "commonStockSharesOutstanding": "94000000", "intangibleAssetsExcludingGoodwill": "847743000", "cashAndCashEquivalentsAtCarryingValue": "142314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189580000", "profitLoss": "None", "dividendPayout": "9374000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-77094000", "operatingCashflow": "521755000", "capitalExpenditures": "155693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272291000", "cashflowFromInvestment": "-161943000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180565000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 5007357000, "cost_of_revenue": 3238448000, "gross_profit": 1768909000, "ebit": 277775000, "ebitda": 456792000, "pretax_income": 241040000, "tax_provision": 58943000, "net_income": 172493000, "net_income_to_common": 172493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54793000, "total_current_assets": 851237000, "total_assets": 3222450000, "short_term_debt": 28419000, "long_term_debt": 940465000, "total_debt": 968884000, "total_liabilities": 2709460000, "total_equity": 512990000, "shares_outstanding": 94270000, "goodwill_and_intangibles": 1032460000 }, "cash_flow": { "operating_cash_flow": 494461000, "capital_expenditure": 202034000, "free_cash_flow": 696495000, "dividends_paid": 9374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47363, "ticker_id": 5457, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277775000", "ebitda": "456792000", "netIncome": "172493000", "grossProfit": "1768909000", "depreciation": "None", "totalRevenue": "5007357000", "costOfRevenue": "3238448000", "interestIncome": "None", "incomeBeforeTax": "241040000", "interestExpense": "36735000", "operatingIncome": "313378000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "58943000", "reportedCurrency": "USD", "netInterestIncome": "-36735000", "nonInterestIncome": "None", "operatingExpenses": "1455531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3238448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179017000", "sellingGeneralAndAdministrative": "2500000", "netIncomeFromContinuingOperations": "182097000" }, "balance": { "goodwill": "165903000", "inventory": "225757000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3222450000", "longTermDebt": "940465000", "shortTermDebt": "28419000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "866557000", "reportedCurrency": "USD", "retainedEarnings": "544280000", "totalLiabilities": "2709460000", "otherCurrentAssets": "80575000", "totalCurrentAssets": "851237000", "currentLongTermDebt": "2793000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "490112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2371213000", "currentAccountsPayable": "217560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1022722000", "shortLongTermDebtTotal": "1158791000", "totalShareholderEquity": "512990000", "capitalLeaseObligations": "215533000", "otherCurrentLiabilities": "394903000", "totalCurrentLiabilities": "647060000", "otherNonCurrentLiabilities": "982512000", "totalNonCurrentLiabilities": "2062400000", "cashAndShortTermInvestments": "54793000", "commonStockSharesOutstanding": "94270000", "intangibleAssetsExcludingGoodwill": "866557000", "cashAndCashEquivalentsAtCarryingValue": "54793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182097000", "profitLoss": "None", "dividendPayout": "9374000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "169000", "operatingCashflow": "494461000", "capitalExpenditures": "202034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248863000", "cashflowFromInvestment": "-200419000", "stockBasedCompensation": "13217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5007357000, "cost_of_revenue": 3238448000, "gross_profit": 1768909000, "research_and_development": null, "selling_general_admin": 2500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277775000, "depreciation_amortisation": 179017000, "ebitda": 456792000, "interest_expense": 36735000, "interest_income": null, "other_non_operating": null, "pretax_income": 241040000, "tax_provision": 58943000, "effective_tax_rate": null, "net_income": 172493000, "net_income_continuing_ops": 182097000, "net_income_to_common": 172493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54793000, "short_term_investments": null, "net_receivables": 490112000, "inventory": 225757000, "other_current_assets": null, "total_current_assets": 851237000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 866557000, "goodwill_and_intangibles": 1032460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2371213000, "total_assets": 3222450000, "short_term_debt": 28419000, "accounts_payable": 217560000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 647060000, "long_term_debt": 940465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2062400000, "total_liabilities": 2709460000, "total_debt": 968884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 544280000, "total_equity": 512990000, "shares_outstanding": 94270000, "operating_cash_flow": 494461000, "stock_based_compensation": 13217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200419000, "dividends_paid": 9374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248863000, "free_cash_flow": 696495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277775000", "ebitda": "456792000", "netIncome": "172493000", "grossProfit": "1768909000", "depreciation": "None", "totalRevenue": "5007357000", "costOfRevenue": "3238448000", "interestIncome": "None", "incomeBeforeTax": "241040000", "interestExpense": "36735000", "operatingIncome": "313378000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "58943000", "reportedCurrency": "USD", "netInterestIncome": "-36735000", "nonInterestIncome": "None", "operatingExpenses": "1455531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3238448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179017000", "sellingGeneralAndAdministrative": "2500000", "netIncomeFromContinuingOperations": "182097000" }, "balance": { "goodwill": "165903000", "inventory": "225757000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3222450000", "longTermDebt": "940465000", "shortTermDebt": "28419000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "866557000", "reportedCurrency": "USD", "retainedEarnings": "544280000", "totalLiabilities": "2709460000", "otherCurrentAssets": "80575000", "totalCurrentAssets": "851237000", "currentLongTermDebt": "2793000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "490112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2371213000", "currentAccountsPayable": "217560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1022722000", "shortLongTermDebtTotal": "1158791000", "totalShareholderEquity": "512990000", "capitalLeaseObligations": "215533000", "otherCurrentLiabilities": "394903000", "totalCurrentLiabilities": "647060000", "otherNonCurrentLiabilities": "982512000", "totalNonCurrentLiabilities": "2062400000", "cashAndShortTermInvestments": "54793000", "commonStockSharesOutstanding": "94270000", "intangibleAssetsExcludingGoodwill": "866557000", "cashAndCashEquivalentsAtCarryingValue": "54793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182097000", "profitLoss": "None", "dividendPayout": "9374000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "169000", "operatingCashflow": "494461000", "capitalExpenditures": "202034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248863000", "cashflowFromInvestment": "-200419000", "stockBasedCompensation": "13217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179017000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 4826549000, "cost_of_revenue": 3156047000, "gross_profit": 1670502000, "ebit": 80215000, "ebitda": 260131000, "pretax_income": 34225000, "tax_provision": 15665000, "net_income": 18560000, "net_income_to_common": 18560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9614000, "total_current_assets": 830276000, "total_assets": 3126926000, "short_term_debt": 44626000, "long_term_debt": 1029920000, "total_debt": 1074546000, "total_liabilities": 2675810000, "total_equity": 346952000, "shares_outstanding": 94170000, "goodwill_and_intangibles": 1056642000 }, "cash_flow": { "operating_cash_flow": 290370000, "capital_expenditure": 171374000, "free_cash_flow": 461744000, "dividends_paid": 9369000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47368, "ticker_id": 5457, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80215000", "ebitda": "260131000", "netIncome": "18560000", "grossProfit": "1670502000", "depreciation": "None", "totalRevenue": "4826549000", "costOfRevenue": "3156047000", "interestIncome": "None", "incomeBeforeTax": "34225000", "interestExpense": "45990000", "operatingIncome": "180754000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15665000", "reportedCurrency": "USD", "netInterestIncome": "-45990000", "nonInterestIncome": "None", "operatingExpenses": "1489748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100539000", "costofGoodsAndServicesSold": "3156047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179916000", "sellingGeneralAndAdministrative": "2300000", "netIncomeFromContinuingOperations": "18560000" }, "balance": { "goodwill": "165903000", "inventory": "225926000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3126926000", "longTermDebt": "1029920000", "shortTermDebt": "44626000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "890739000", "reportedCurrency": "USD", "retainedEarnings": "381161000", "totalLiabilities": "2675810000", "otherCurrentAssets": "69461000", "totalCurrentAssets": "830276000", "currentLongTermDebt": "20199000", "longTermInvestments": "41900000", "shortTermInvestments": "None", "currentNetReceivables": "529634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296650000", "currentAccountsPayable": "187476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "997403000", "shortLongTermDebtTotal": "1189714000", "totalShareholderEquity": "346952000", "capitalLeaseObligations": "139595000", "otherCurrentLiabilities": "382076000", "totalCurrentLiabilities": "622195000", "otherNonCurrentLiabilities": "898565000", "totalNonCurrentLiabilities": "2053615000", "cashAndShortTermInvestments": "9614000", "commonStockSharesOutstanding": "94170000", "intangibleAssetsExcludingGoodwill": "890739000", "cashAndCashEquivalentsAtCarryingValue": "9614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18560000", "profitLoss": "None", "dividendPayout": "9369000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15893000", "operatingCashflow": "290370000", "capitalExpenditures": "171374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120627000", "cashflowFromInvestment": "-173677000", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9369000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3934000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4826549000, "cost_of_revenue": 3156047000, "gross_profit": 1670502000, "research_and_development": null, "selling_general_admin": 2300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80215000, "depreciation_amortisation": 179916000, "ebitda": 260131000, "interest_expense": 45990000, "interest_income": null, "other_non_operating": null, "pretax_income": 34225000, "tax_provision": 15665000, "effective_tax_rate": null, "net_income": 18560000, "net_income_continuing_ops": 18560000, "net_income_to_common": 18560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9614000, "short_term_investments": null, "net_receivables": 529634000, "inventory": 225926000, "other_current_assets": null, "total_current_assets": 830276000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 890739000, "goodwill_and_intangibles": 1056642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2296650000, "total_assets": 3126926000, "short_term_debt": 44626000, "accounts_payable": 187476000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622195000, "long_term_debt": 1029920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2053615000, "total_liabilities": 2675810000, "total_debt": 1074546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381161000, "total_equity": 346952000, "shares_outstanding": 94170000, "operating_cash_flow": 290370000, "stock_based_compensation": 2045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173677000, "dividends_paid": 9369000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120627000, "free_cash_flow": 461744000, "net_change_in_cash": -3934000 }, "raw_data": { "income": { "ebit": "80215000", "ebitda": "260131000", "netIncome": "18560000", "grossProfit": "1670502000", "depreciation": "None", "totalRevenue": "4826549000", "costOfRevenue": "3156047000", "interestIncome": "None", "incomeBeforeTax": "34225000", "interestExpense": "45990000", "operatingIncome": "180754000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15665000", "reportedCurrency": "USD", "netInterestIncome": "-45990000", "nonInterestIncome": "None", "operatingExpenses": "1489748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100539000", "costofGoodsAndServicesSold": "3156047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179916000", "sellingGeneralAndAdministrative": "2300000", "netIncomeFromContinuingOperations": "18560000" }, "balance": { "goodwill": "165903000", "inventory": "225926000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3126926000", "longTermDebt": "1029920000", "shortTermDebt": "44626000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "890739000", "reportedCurrency": "USD", "retainedEarnings": "381161000", "totalLiabilities": "2675810000", "otherCurrentAssets": "69461000", "totalCurrentAssets": "830276000", "currentLongTermDebt": "20199000", "longTermInvestments": "41900000", "shortTermInvestments": "None", "currentNetReceivables": "529634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296650000", "currentAccountsPayable": "187476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "997403000", "shortLongTermDebtTotal": "1189714000", "totalShareholderEquity": "346952000", "capitalLeaseObligations": "139595000", "otherCurrentLiabilities": "382076000", "totalCurrentLiabilities": "622195000", "otherNonCurrentLiabilities": "898565000", "totalNonCurrentLiabilities": "2053615000", "cashAndShortTermInvestments": "9614000", "commonStockSharesOutstanding": "94170000", "intangibleAssetsExcludingGoodwill": "890739000", "cashAndCashEquivalentsAtCarryingValue": "9614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18560000", "profitLoss": "None", "dividendPayout": "9369000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15893000", "operatingCashflow": "290370000", "capitalExpenditures": "171374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120627000", "cashflowFromInvestment": "-173677000", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9369000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3934000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179916000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 4625364000, "cost_of_revenue": 3069652000, "gross_profit": 1555712000, "ebit": 37219000, "ebitda": 224475000, "pretax_income": -13287000, "tax_provision": 1869000, "net_income": -19930000, "net_income_to_common": -19930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13548000, "total_current_assets": 797418000, "total_assets": 3009928000, "short_term_debt": 81318000, "long_term_debt": 1104403000, "total_debt": 1185721000, "total_liabilities": 2554762000, "total_equity": 358187000, "shares_outstanding": 93500000, "goodwill_and_intangibles": 1082768000 }, "cash_flow": { "operating_cash_flow": 168879000, "capital_expenditure": 138235000, "free_cash_flow": 307114000, "dividends_paid": 9353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47373, "ticker_id": 5457, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37219000", "ebitda": "224475000", "netIncome": "-19930000", "grossProfit": "1555712000", "depreciation": "None", "totalRevenue": "4625364000", "costOfRevenue": "3069652000", "interestIncome": "None", "incomeBeforeTax": "-13287000", "interestExpense": "50506000", "operatingIncome": "57902000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1869000", "reportedCurrency": "USD", "netInterestIncome": "-50506000", "nonInterestIncome": "None", "operatingExpenses": "1497810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-20683000", "costofGoodsAndServicesSold": "3069652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187256000", "sellingGeneralAndAdministrative": "2800000", "netIncomeFromContinuingOperations": "-15156000" }, "balance": { "goodwill": "165903000", "inventory": "210033000", "commonStock": "13043000", "currentDebt": "None", "investments": "None", "totalAssets": "3009928000", "longTermDebt": "1104403000", "shortTermDebt": "81318000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "916865000", "reportedCurrency": "USD", "retainedEarnings": "359435000", "totalLiabilities": "2554762000", "otherCurrentAssets": "64043000", "totalCurrentAssets": "797418000", "currentLongTermDebt": "72701000", "longTermInvestments": "39800000", "shortTermInvestments": "None", "currentNetReceivables": "509794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2212510000", "currentAccountsPayable": "152040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1014252000", "shortLongTermDebtTotal": "1212352000", "totalShareholderEquity": "358187000", "capitalLeaseObligations": "26631000", "otherCurrentLiabilities": "363802000", "totalCurrentLiabilities": "601737000", "otherNonCurrentLiabilities": "694817000", "totalNonCurrentLiabilities": "1953025000", "cashAndShortTermInvestments": "13548000", "commonStockSharesOutstanding": "93500000", "intangibleAssetsExcludingGoodwill": "916865000", "cashAndCashEquivalentsAtCarryingValue": "13548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15156000", "profitLoss": "None", "dividendPayout": "9353000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-26415000", "operatingCashflow": "168879000", "capitalExpenditures": "138235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28288000", "cashflowFromInvestment": "-143945000", "stockBasedCompensation": "5606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3354000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4625364000, "cost_of_revenue": 3069652000, "gross_profit": 1555712000, "research_and_development": 0, "selling_general_admin": 2800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37219000, "depreciation_amortisation": 187256000, "ebitda": 224475000, "interest_expense": 50506000, "interest_income": null, "other_non_operating": null, "pretax_income": -13287000, "tax_provision": 1869000, "effective_tax_rate": null, "net_income": -19930000, "net_income_continuing_ops": -15156000, "net_income_to_common": -19930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13548000, "short_term_investments": null, "net_receivables": 509794000, "inventory": 210033000, "other_current_assets": null, "total_current_assets": 797418000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 916865000, "goodwill_and_intangibles": 1082768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2212510000, "total_assets": 3009928000, "short_term_debt": 81318000, "accounts_payable": 152040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601737000, "long_term_debt": 1104403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1953025000, "total_liabilities": 2554762000, "total_debt": 1185721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 359435000, "total_equity": 358187000, "shares_outstanding": 93500000, "operating_cash_flow": 168879000, "stock_based_compensation": 5606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143945000, "dividends_paid": 9353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28288000, "free_cash_flow": 307114000, "net_change_in_cash": -3354000 }, "raw_data": { "income": { "ebit": "37219000", "ebitda": "224475000", "netIncome": "-19930000", "grossProfit": "1555712000", "depreciation": "None", "totalRevenue": "4625364000", "costOfRevenue": "3069652000", "interestIncome": "None", "incomeBeforeTax": "-13287000", "interestExpense": "50506000", "operatingIncome": "57902000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1869000", "reportedCurrency": "USD", "netInterestIncome": "-50506000", "nonInterestIncome": "None", "operatingExpenses": "1497810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-20683000", "costofGoodsAndServicesSold": "3069652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187256000", "sellingGeneralAndAdministrative": "2800000", "netIncomeFromContinuingOperations": "-15156000" }, "balance": { "goodwill": "165903000", "inventory": "210033000", "commonStock": "13043000", "currentDebt": "None", "investments": "None", "totalAssets": "3009928000", "longTermDebt": "1104403000", "shortTermDebt": "81318000", "treasuryStock": "-61254000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "916865000", "reportedCurrency": "USD", "retainedEarnings": "359435000", "totalLiabilities": "2554762000", "otherCurrentAssets": "64043000", "totalCurrentAssets": "797418000", "currentLongTermDebt": "72701000", "longTermInvestments": "39800000", "shortTermInvestments": "None", "currentNetReceivables": "509794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2212510000", "currentAccountsPayable": "152040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1014252000", "shortLongTermDebtTotal": "1212352000", "totalShareholderEquity": "358187000", "capitalLeaseObligations": "26631000", "otherCurrentLiabilities": "363802000", "totalCurrentLiabilities": "601737000", "otherNonCurrentLiabilities": "694817000", "totalNonCurrentLiabilities": "1953025000", "cashAndShortTermInvestments": "13548000", "commonStockSharesOutstanding": "93500000", "intangibleAssetsExcludingGoodwill": "916865000", "cashAndCashEquivalentsAtCarryingValue": "13548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15156000", "profitLoss": "None", "dividendPayout": "9353000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-26415000", "operatingCashflow": "168879000", "capitalExpenditures": "138235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28288000", "cashflowFromInvestment": "-143945000", "stockBasedCompensation": "5606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3354000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187256000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1846668000, "cost_of_revenue": 1119588000, "gross_profit": 727080000, "ebit": 237524000, "ebitda": 237524000, "pretax_income": 151219000, "tax_provision": 39663000, "net_income": 111556000, "net_income_to_common": 111556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232947000, "total_current_assets": 1500407000, "total_assets": 4392708000, "short_term_debt": 124552000, "long_term_debt": 2537148000, "total_debt": 2661700000, "total_liabilities": 5036178000, "total_equity": -643470000, "shares_outstanding": 66623000, "goodwill_and_intangibles": 930892000 }, "cash_flow": { "operating_cash_flow": 205273000, "capital_expenditure": 63112000, "free_cash_flow": 268385000, "dividends_paid": 16640999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47336, "ticker_id": 5457, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "237524000", "netIncome": "111556000", "grossProfit": "727080000", "depreciation": "None", "totalRevenue": "1846668000", "costOfRevenue": "1119588000", "interestIncome": "None", "incomeBeforeTax": "151219000", "interestExpense": "32063000", "operatingIncome": "237524000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39663000", "reportedCurrency": "USD", "netInterestIncome": "-32063000", "nonInterestIncome": "None", "operatingExpenses": "489556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1119588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "489556000", "netIncomeFromContinuingOperations": "111556000" }, "balance": { "goodwill": "165903000", "inventory": "388740000", "commonStock": "66564000", "currentDebt": "None", "investments": "None", "totalAssets": "4392708000", "longTermDebt": "2537148000", "shortTermDebt": "124552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "764989000", "reportedCurrency": "USD", "retainedEarnings": "-729131000", "totalLiabilities": "5036178000", "otherCurrentAssets": "121831000", "totalCurrentAssets": "1500407000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "756889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2892301000", "currentAccountsPayable": "420296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2752864000", "totalShareholderEquity": "-643470000", "capitalLeaseObligations": "115716000", "otherCurrentLiabilities": "670273000", "totalCurrentLiabilities": "1215121000", "otherNonCurrentLiabilities": "686879000", "totalNonCurrentLiabilities": "3821057000", "cashAndShortTermInvestments": "232947000", "commonStockSharesOutstanding": "66623000", "intangibleAssetsExcludingGoodwill": "764989000", "cashAndCashEquivalentsAtCarryingValue": "232947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111556000", "profitLoss": "None", "dividendPayout": "16640999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-52339000", "operatingCashflow": "205273000", "capitalExpenditures": "63112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185906000", "cashflowFromInvestment": "-68338000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16640999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1846668000, "cost_of_revenue": 1119588000, "gross_profit": 727080000, "research_and_development": null, "selling_general_admin": 489556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237524000, "depreciation_amortisation": null, "ebitda": 237524000, "interest_expense": 32063000, "interest_income": null, "other_non_operating": null, "pretax_income": 151219000, "tax_provision": 39663000, "effective_tax_rate": null, "net_income": 111556000, "net_income_continuing_ops": 111556000, "net_income_to_common": 111556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232947000, "short_term_investments": null, "net_receivables": 756889000, "inventory": 388740000, "other_current_assets": null, "total_current_assets": 1500407000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 764989000, "goodwill_and_intangibles": 930892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2892301000, "total_assets": 4392708000, "short_term_debt": 124552000, "accounts_payable": 420296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1215121000, "long_term_debt": 2537148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3821057000, "total_liabilities": 5036178000, "total_debt": 2661700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -729131000, "total_equity": -643470000, "shares_outstanding": 66623000, "operating_cash_flow": 205273000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68338000, "dividends_paid": 16640999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185906000, "free_cash_flow": 268385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "237524000", "netIncome": "111556000", "grossProfit": "727080000", "depreciation": "None", "totalRevenue": "1846668000", "costOfRevenue": "1119588000", "interestIncome": "None", "incomeBeforeTax": "151219000", "interestExpense": "32063000", "operatingIncome": "237524000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39663000", "reportedCurrency": "USD", "netInterestIncome": "-32063000", "nonInterestIncome": "None", "operatingExpenses": "489556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1119588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "489556000", "netIncomeFromContinuingOperations": "111556000" }, "balance": { "goodwill": "165903000", "inventory": "388740000", "commonStock": "66564000", "currentDebt": "None", "investments": "None", "totalAssets": "4392708000", "longTermDebt": "2537148000", "shortTermDebt": "124552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "764989000", "reportedCurrency": "USD", "retainedEarnings": "-729131000", "totalLiabilities": "5036178000", "otherCurrentAssets": "121831000", "totalCurrentAssets": "1500407000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "756889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2892301000", "currentAccountsPayable": "420296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2752864000", "totalShareholderEquity": "-643470000", "capitalLeaseObligations": "115716000", "otherCurrentLiabilities": "670273000", "totalCurrentLiabilities": "1215121000", "otherNonCurrentLiabilities": "686879000", "totalNonCurrentLiabilities": "3821057000", "cashAndShortTermInvestments": "232947000", "commonStockSharesOutstanding": "66623000", "intangibleAssetsExcludingGoodwill": "764989000", "cashAndCashEquivalentsAtCarryingValue": "232947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111556000", "profitLoss": "None", "dividendPayout": "16640999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-52339000", "operatingCashflow": "205273000", "capitalExpenditures": "63112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185906000", "cashflowFromInvestment": "-68338000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16640999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56902000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1904242000, "cost_of_revenue": 1176708000, "gross_profit": 727534000, "ebit": 245515000, "ebitda": 300821000, "pretax_income": 188223000, "tax_provision": 50973000, "net_income": 137250000, "net_income_to_common": 137250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281918000, "total_current_assets": 1426674000, "total_assets": 4622343000, "short_term_debt": 124968000, "long_term_debt": 2686009000, "total_debt": 2810977000, "total_liabilities": 5362066000, "total_equity": -739723000, "shares_outstanding": 83807000, "goodwill_and_intangibles": 937520000 }, "cash_flow": { "operating_cash_flow": 209654000, "capital_expenditure": 102321000, "free_cash_flow": 311975000, "dividends_paid": 21363000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47337, "ticker_id": 5457, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245515000", "ebitda": "300821000", "netIncome": "137250000", "grossProfit": "727534000", "depreciation": "None", "totalRevenue": "1904242000", "costOfRevenue": "1176708000", "interestIncome": "None", "incomeBeforeTax": "188223000", "interestExpense": "25169000", "operatingIncome": "245515000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "50973000", "reportedCurrency": "USD", "netInterestIncome": "-25169000", "nonInterestIncome": "None", "operatingExpenses": "482019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1176708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55306000", "sellingGeneralAndAdministrative": "482019000", "netIncomeFromContinuingOperations": "137250000" }, "balance": { "goodwill": "165903000", "inventory": "336401000", "commonStock": "66564000", "currentDebt": "None", "investments": "None", "totalAssets": "4622343000", "longTermDebt": "2686009000", "shortTermDebt": "124968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771617000", "reportedCurrency": "USD", "retainedEarnings": "-824046000", "totalLiabilities": "5362066000", "otherCurrentAssets": "108668000", "totalCurrentAssets": "1426674000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "699687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195669000", "currentAccountsPayable": "541553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002317000", "totalShareholderEquity": "-739723000", "capitalLeaseObligations": "121232000", "otherCurrentLiabilities": "462136000", "totalCurrentLiabilities": "1128657000", "otherNonCurrentLiabilities": "648201000", "totalNonCurrentLiabilities": "4233408999", "cashAndShortTermInvestments": "281918000", "commonStockSharesOutstanding": "83807000", "intangibleAssetsExcludingGoodwill": "771617000", "cashAndCashEquivalentsAtCarryingValue": "281918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137250000", "profitLoss": "None", "dividendPayout": "21363000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18456000", "operatingCashflow": "209654000", "capitalExpenditures": "102321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1502204000", "cashflowFromInvestment": "42658000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21363000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2460333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1904242000, "cost_of_revenue": 1176708000, "gross_profit": 727534000, "research_and_development": null, "selling_general_admin": 482019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245515000, "depreciation_amortisation": 55306000, "ebitda": 300821000, "interest_expense": 25169000, "interest_income": null, "other_non_operating": null, "pretax_income": 188223000, "tax_provision": 50973000, "effective_tax_rate": null, "net_income": 137250000, "net_income_continuing_ops": 137250000, "net_income_to_common": 137250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281918000, "short_term_investments": 0, "net_receivables": 699687000, "inventory": 336401000, "other_current_assets": null, "total_current_assets": 1426674000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 771617000, "goodwill_and_intangibles": 937520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3195669000, "total_assets": 4622343000, "short_term_debt": 124968000, "accounts_payable": 541553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1128657000, "long_term_debt": 2686009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4233408999, "total_liabilities": 5362066000, "total_debt": 2810977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -824046000, "total_equity": -739723000, "shares_outstanding": 83807000, "operating_cash_flow": 209654000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42658000, "dividends_paid": 21363000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1502204000, "free_cash_flow": 311975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "245515000", "ebitda": "300821000", "netIncome": "137250000", "grossProfit": "727534000", "depreciation": "None", "totalRevenue": "1904242000", "costOfRevenue": "1176708000", "interestIncome": "None", "incomeBeforeTax": "188223000", "interestExpense": "25169000", "operatingIncome": "245515000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "50973000", "reportedCurrency": "USD", "netInterestIncome": "-25169000", "nonInterestIncome": "None", "operatingExpenses": "482019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1176708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55306000", "sellingGeneralAndAdministrative": "482019000", "netIncomeFromContinuingOperations": "137250000" }, "balance": { "goodwill": "165903000", "inventory": "336401000", "commonStock": "66564000", "currentDebt": "None", "investments": "None", "totalAssets": "4622343000", "longTermDebt": "2686009000", "shortTermDebt": "124968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "771617000", "reportedCurrency": "USD", "retainedEarnings": "-824046000", "totalLiabilities": "5362066000", "otherCurrentAssets": "108668000", "totalCurrentAssets": "1426674000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "699687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195669000", "currentAccountsPayable": "541553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002317000", "totalShareholderEquity": "-739723000", "capitalLeaseObligations": "121232000", "otherCurrentLiabilities": "462136000", "totalCurrentLiabilities": "1128657000", "otherNonCurrentLiabilities": "648201000", "totalNonCurrentLiabilities": "4233408999", "cashAndShortTermInvestments": "281918000", "commonStockSharesOutstanding": "83807000", "intangibleAssetsExcludingGoodwill": "771617000", "cashAndCashEquivalentsAtCarryingValue": "281918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137250000", "profitLoss": "None", "dividendPayout": "21363000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18456000", "operatingCashflow": "209654000", "capitalExpenditures": "102321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1502204000", "cashflowFromInvestment": "42658000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21363000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2460333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55306000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1888317000, "cost_of_revenue": 1139801000, "gross_profit": 748516000, "ebit": 196917000, "ebitda": 234416000, "pretax_income": 192230000, "tax_provision": 49896000, "net_income": 142334000, "net_income_to_common": 142334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1532473000, "total_current_assets": 2847740000, "total_assets": 5668510000, "short_term_debt": 399581000, "long_term_debt": 1438439000, "total_debt": 1838020000, "total_liabilities": 4032586000, "total_equity": 1635924000, "shares_outstanding": 86728000, "goodwill_and_intangibles": 375986000 }, "cash_flow": { "operating_cash_flow": 316692000, "capital_expenditure": 52611000, "free_cash_flow": 369303000, "dividends_paid": 21721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47339, "ticker_id": 5457, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196917000", "ebitda": "234416000", "netIncome": "142334000", "grossProfit": "748516000", "depreciation": "None", "totalRevenue": "1888317000", "costOfRevenue": "1139801000", "interestIncome": "None", "incomeBeforeTax": "192230000", "interestExpense": "4687000", "operatingIncome": "246634000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "49896000", "reportedCurrency": "USD", "netInterestIncome": "-4687000", "nonInterestIncome": "None", "operatingExpenses": "501882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1139801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37499000", "sellingGeneralAndAdministrative": "501882000", "netIncomeFromContinuingOperations": "142334000" }, "balance": { "goodwill": "165903000", "inventory": "354857000", "commonStock": "85925000", "currentDebt": "None", "investments": "None", "totalAssets": "5668510000", "longTermDebt": "1438439000", "shortTermDebt": "399581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "210083000", "reportedCurrency": "USD", "retainedEarnings": "1524336000", "totalLiabilities": "4032586000", "otherCurrentAssets": "-632020000", "totalCurrentAssets": "2847740000", "currentLongTermDebt": "349945000", "longTermInvestments": "None", "shortTermInvestments": "149061000", "currentNetReceivables": "1443369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2820770000", "currentAccountsPayable": "362393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2042578000", "totalShareholderEquity": "1635924000", "capitalLeaseObligations": "128036000", "otherCurrentLiabilities": "631675000", "totalCurrentLiabilities": "1393649000", "otherNonCurrentLiabilities": "639349000", "totalNonCurrentLiabilities": "2638937000", "cashAndShortTermInvestments": "1532473000", "commonStockSharesOutstanding": "86728000", "intangibleAssetsExcludingGoodwill": "210083000", "cashAndCashEquivalentsAtCarryingValue": "1532473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142334000", "profitLoss": "None", "dividendPayout": "21721000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5689000", "operatingCashflow": "316692000", "capitalExpenditures": "52611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149828000", "cashflowFromInvestment": "145684000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1888317000, "cost_of_revenue": 1139801000, "gross_profit": 748516000, "research_and_development": null, "selling_general_admin": 501882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196917000, "depreciation_amortisation": 37499000, "ebitda": 234416000, "interest_expense": 4687000, "interest_income": null, "other_non_operating": null, "pretax_income": 192230000, "tax_provision": 49896000, "effective_tax_rate": null, "net_income": 142334000, "net_income_continuing_ops": 142334000, "net_income_to_common": 142334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1532473000, "short_term_investments": 149061000, "net_receivables": 1443369000, "inventory": 354857000, "other_current_assets": null, "total_current_assets": 2847740000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 210083000, "goodwill_and_intangibles": 375986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2820770000, "total_assets": 5668510000, "short_term_debt": 399581000, "accounts_payable": 362393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1393649000, "long_term_debt": 1438439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2638937000, "total_liabilities": 4032586000, "total_debt": 1838020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1524336000, "total_equity": 1635924000, "shares_outstanding": 86728000, "operating_cash_flow": 316692000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 145684000, "dividends_paid": 21721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149828000, "free_cash_flow": 369303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196917000", "ebitda": "234416000", "netIncome": "142334000", "grossProfit": "748516000", "depreciation": "None", "totalRevenue": "1888317000", "costOfRevenue": "1139801000", "interestIncome": "None", "incomeBeforeTax": "192230000", "interestExpense": "4687000", "operatingIncome": "246634000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "49896000", "reportedCurrency": "USD", "netInterestIncome": "-4687000", "nonInterestIncome": "None", "operatingExpenses": "501882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1139801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37499000", "sellingGeneralAndAdministrative": "501882000", "netIncomeFromContinuingOperations": "142334000" }, "balance": { "goodwill": "165903000", "inventory": "354857000", "commonStock": "85925000", "currentDebt": "None", "investments": "None", "totalAssets": "5668510000", "longTermDebt": "1438439000", "shortTermDebt": "399581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "210083000", "reportedCurrency": "USD", "retainedEarnings": "1524336000", "totalLiabilities": "4032586000", "otherCurrentAssets": "-632020000", "totalCurrentAssets": "2847740000", "currentLongTermDebt": "349945000", "longTermInvestments": "None", "shortTermInvestments": "149061000", "currentNetReceivables": "1443369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2820770000", "currentAccountsPayable": "362393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2042578000", "totalShareholderEquity": "1635924000", "capitalLeaseObligations": "128036000", "otherCurrentLiabilities": "631675000", "totalCurrentLiabilities": "1393649000", "otherNonCurrentLiabilities": "639349000", "totalNonCurrentLiabilities": "2638937000", "cashAndShortTermInvestments": "1532473000", "commonStockSharesOutstanding": "86728000", "intangibleAssetsExcludingGoodwill": "210083000", "cashAndCashEquivalentsAtCarryingValue": "1532473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142334000", "profitLoss": "None", "dividendPayout": "21721000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5689000", "operatingCashflow": "316692000", "capitalExpenditures": "52611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149828000", "cashflowFromInvestment": "145684000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55086000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1855519000, "cost_of_revenue": 1113023000, "gross_profit": 742496000, "ebit": 272084000, "ebitda": 326849000, "pretax_income": 252992000, "tax_provision": 65605000, "net_income": 187387000, "net_income_to_common": 187387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1219925000, "total_current_assets": 2731239000, "total_assets": 5541491000, "short_term_debt": 376061000, "long_term_debt": 1437806000, "total_debt": 1813867000, "total_liabilities": 3911272000, "total_equity": 1630219000, "shares_outstanding": 87157000, "goodwill_and_intangibles": 950776000 }, "cash_flow": { "operating_cash_flow": 208050000, "capital_expenditure": 59517000, "free_cash_flow": 267567000, "dividends_paid": 21795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47340, "ticker_id": 5457, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272084000", "ebitda": "326849000", "netIncome": "187387000", "grossProfit": "742496000", "depreciation": "None", "totalRevenue": "1855519000", "costOfRevenue": "1113023000", "interestIncome": "None", "incomeBeforeTax": "252992000", "interestExpense": "5948000", "operatingIncome": "272084000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "65605000", "reportedCurrency": "USD", "netInterestIncome": "-5948000", "nonInterestIncome": "None", "operatingExpenses": "470412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54765000", "sellingGeneralAndAdministrative": "470894000", "netIncomeFromContinuingOperations": "187387000" }, "balance": { "goodwill": "165903000", "inventory": "349168000", "commonStock": "124655000", "currentDebt": "None", "investments": "None", "totalAssets": "5541491000", "longTermDebt": "1437806000", "shortTermDebt": "376061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "784873000", "reportedCurrency": "USD", "retainedEarnings": "1642592000", "totalLiabilities": "3911272000", "otherCurrentAssets": "92847000", "totalCurrentAssets": "2731239000", "currentLongTermDebt": "349863000", "longTermInvestments": "None", "shortTermInvestments": "350186000", "currentNetReceivables": "719113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2810252000", "currentAccountsPayable": "365853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902549000", "totalShareholderEquity": "1630219000", "capitalLeaseObligations": "114880000", "otherCurrentLiabilities": "589019000", "totalCurrentLiabilities": "1339192000", "otherNonCurrentLiabilities": "611538000", "totalNonCurrentLiabilities": "2572080000", "cashAndShortTermInvestments": "1219925000", "commonStockSharesOutstanding": "87157000", "intangibleAssetsExcludingGoodwill": "784873000", "cashAndCashEquivalentsAtCarryingValue": "1219925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187387000", "profitLoss": "None", "dividendPayout": "21795000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8954000", "operatingCashflow": "208050000", "capitalExpenditures": "59517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72266000", "cashflowFromInvestment": "-67664000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1855519000, "cost_of_revenue": 1113023000, "gross_profit": 742496000, "research_and_development": null, "selling_general_admin": 470894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272084000, "depreciation_amortisation": 54765000, "ebitda": 326849000, "interest_expense": 5948000, "interest_income": null, "other_non_operating": null, "pretax_income": 252992000, "tax_provision": 65605000, "effective_tax_rate": null, "net_income": 187387000, "net_income_continuing_ops": 187387000, "net_income_to_common": 187387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1219925000, "short_term_investments": 350186000, "net_receivables": 719113000, "inventory": 349168000, "other_current_assets": null, "total_current_assets": 2731239000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 784873000, "goodwill_and_intangibles": 950776000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2810252000, "total_assets": 5541491000, "short_term_debt": 376061000, "accounts_payable": 365853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1339192000, "long_term_debt": 1437806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2572080000, "total_liabilities": 3911272000, "total_debt": 1813867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1642592000, "total_equity": 1630219000, "shares_outstanding": 87157000, "operating_cash_flow": 208050000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67664000, "dividends_paid": 21795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72266000, "free_cash_flow": 267567000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272084000", "ebitda": "326849000", "netIncome": "187387000", "grossProfit": "742496000", "depreciation": "None", "totalRevenue": "1855519000", "costOfRevenue": "1113023000", "interestIncome": "None", "incomeBeforeTax": "252992000", "interestExpense": "5948000", "operatingIncome": "272084000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "65605000", "reportedCurrency": "USD", "netInterestIncome": "-5948000", "nonInterestIncome": "None", "operatingExpenses": "470412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54765000", "sellingGeneralAndAdministrative": "470894000", "netIncomeFromContinuingOperations": "187387000" }, "balance": { "goodwill": "165903000", "inventory": "349168000", "commonStock": "124655000", "currentDebt": "None", "investments": "None", "totalAssets": "5541491000", "longTermDebt": "1437806000", "shortTermDebt": "376061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "784873000", "reportedCurrency": "USD", "retainedEarnings": "1642592000", "totalLiabilities": "3911272000", "otherCurrentAssets": "92847000", "totalCurrentAssets": "2731239000", "currentLongTermDebt": "349863000", "longTermInvestments": "None", "shortTermInvestments": "350186000", "currentNetReceivables": "719113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2810252000", "currentAccountsPayable": "365853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902549000", "totalShareholderEquity": "1630219000", "capitalLeaseObligations": "114880000", "otherCurrentLiabilities": "589019000", "totalCurrentLiabilities": "1339192000", "otherNonCurrentLiabilities": "611538000", "totalNonCurrentLiabilities": "2572080000", "cashAndShortTermInvestments": "1219925000", "commonStockSharesOutstanding": "87157000", "intangibleAssetsExcludingGoodwill": "784873000", "cashAndCashEquivalentsAtCarryingValue": "1219925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187387000", "profitLoss": "None", "dividendPayout": "21795000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8954000", "operatingCashflow": "208050000", "capitalExpenditures": "59517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72266000", "cashflowFromInvestment": "-67664000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54765000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1579977000, "cost_of_revenue": 952873000, "gross_profit": 627104000, "ebit": 146347000, "ebitda": 199720000, "pretax_income": 139473000, "tax_provision": 35862000, "net_income": 103611000, "net_income_to_common": 103611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1151805000, "total_current_assets": 2613434000, "total_assets": 5403738000, "short_term_debt": 375640000, "long_term_debt": 1437168000, "total_debt": 1812808000, "total_liabilities": 3904324000, "total_equity": 1499414000, "shares_outstanding": 87260000, "goodwill_and_intangibles": 957405000 }, "cash_flow": { "operating_cash_flow": 198171000, "capital_expenditure": 97866000, "free_cash_flow": 296037000, "dividends_paid": 21794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47341, "ticker_id": 5457, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146347000", "ebitda": "199720000", "netIncome": "103611000", "grossProfit": "627104000", "depreciation": "None", "totalRevenue": "1579977000", "costOfRevenue": "952873000", "interestIncome": "None", "incomeBeforeTax": "139473000", "interestExpense": "6874000", "operatingIncome": "189820000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35862000", "reportedCurrency": "USD", "netInterestIncome": "-6874000", "nonInterestIncome": "None", "operatingExpenses": "437284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53373000", "sellingGeneralAndAdministrative": "243449000", "netIncomeFromContinuingOperations": "103611000" }, "balance": { "goodwill": "165903000", "inventory": "340214000", "commonStock": "12057000", "currentDebt": "None", "investments": "None", "totalAssets": "5403738000", "longTermDebt": "1437168000", "shortTermDebt": "375640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "791502000", "reportedCurrency": "USD", "retainedEarnings": "1477000000", "totalLiabilities": "3904324000", "otherCurrentAssets": "96217000", "totalCurrentAssets": "2613434000", "currentLongTermDebt": "349781000", "longTermInvestments": "None", "shortTermInvestments": "340050000", "currentNetReceivables": "685148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2790304000", "currentAccountsPayable": "328387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902049000", "totalShareholderEquity": "1499414000", "capitalLeaseObligations": "115100000", "otherCurrentLiabilities": "586164000", "totalCurrentLiabilities": "1290191000", "otherNonCurrentLiabilities": "617213000", "totalNonCurrentLiabilities": "2614133000", "cashAndShortTermInvestments": "1151805000", "commonStockSharesOutstanding": "87260000", "intangibleAssetsExcludingGoodwill": "791502000", "cashAndCashEquivalentsAtCarryingValue": "1151805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103611000", "profitLoss": "None", "dividendPayout": "21794000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9819000", "operatingCashflow": "198171000", "capitalExpenditures": "97866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42495000", "cashflowFromInvestment": "-139695000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1579977000, "cost_of_revenue": 952873000, "gross_profit": 627104000, "research_and_development": null, "selling_general_admin": 243449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146347000, "depreciation_amortisation": 53373000, "ebitda": 199720000, "interest_expense": 6874000, "interest_income": null, "other_non_operating": null, "pretax_income": 139473000, "tax_provision": 35862000, "effective_tax_rate": null, "net_income": 103611000, "net_income_continuing_ops": 103611000, "net_income_to_common": 103611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1151805000, "short_term_investments": 340050000, "net_receivables": 685148000, "inventory": 340214000, "other_current_assets": null, "total_current_assets": 2613434000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 791502000, "goodwill_and_intangibles": 957405000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2790304000, "total_assets": 5403738000, "short_term_debt": 375640000, "accounts_payable": 328387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1290191000, "long_term_debt": 1437168000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2614133000, "total_liabilities": 3904324000, "total_debt": 1812808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1477000000, "total_equity": 1499414000, "shares_outstanding": 87260000, "operating_cash_flow": 198171000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139695000, "dividends_paid": 21794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42495000, "free_cash_flow": 296037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146347000", "ebitda": "199720000", "netIncome": "103611000", "grossProfit": "627104000", "depreciation": "None", "totalRevenue": "1579977000", "costOfRevenue": "952873000", "interestIncome": "None", "incomeBeforeTax": "139473000", "interestExpense": "6874000", "operatingIncome": "189820000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35862000", "reportedCurrency": "USD", "netInterestIncome": "-6874000", "nonInterestIncome": "None", "operatingExpenses": "437284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53373000", "sellingGeneralAndAdministrative": "243449000", "netIncomeFromContinuingOperations": "103611000" }, "balance": { "goodwill": "165903000", "inventory": "340214000", "commonStock": "12057000", "currentDebt": "None", "investments": "None", "totalAssets": "5403738000", "longTermDebt": "1437168000", "shortTermDebt": "375640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "791502000", "reportedCurrency": "USD", "retainedEarnings": "1477000000", "totalLiabilities": "3904324000", "otherCurrentAssets": "96217000", "totalCurrentAssets": "2613434000", "currentLongTermDebt": "349781000", "longTermInvestments": "None", "shortTermInvestments": "340050000", "currentNetReceivables": "685148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2790304000", "currentAccountsPayable": "328387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902049000", "totalShareholderEquity": "1499414000", "capitalLeaseObligations": "115100000", "otherCurrentLiabilities": "586164000", "totalCurrentLiabilities": "1290191000", "otherNonCurrentLiabilities": "617213000", "totalNonCurrentLiabilities": "2614133000", "cashAndShortTermInvestments": "1151805000", "commonStockSharesOutstanding": "87260000", "intangibleAssetsExcludingGoodwill": "791502000", "cashAndCashEquivalentsAtCarryingValue": "1151805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103611000", "profitLoss": "None", "dividendPayout": "21794000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9819000", "operatingCashflow": "198171000", "capitalExpenditures": "97866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42495000", "cashflowFromInvestment": "-139695000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53373000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1746495000, "cost_of_revenue": 1048621000, "gross_profit": 697874000, "ebit": 156901000, "ebitda": 207513000, "pretax_income": 246031000, "tax_provision": 67083000, "net_income": 178948000, "net_income_to_common": 178948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1135824000, "total_current_assets": 2547302000, "total_assets": 5313139000, "short_term_debt": 375641000, "long_term_debt": 1436649000, "total_debt": 1812290000, "total_liabilities": 3895528000, "total_equity": 1417611000, "shares_outstanding": 87450000, "goodwill_and_intangibles": 964033000 }, "cash_flow": { "operating_cash_flow": 168464000, "capital_expenditure": 83682000, "free_cash_flow": 252146000, "dividends_paid": 21902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47342, "ticker_id": 5457, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156901000", "ebitda": "207513000", "netIncome": "178948000", "grossProfit": "697874000", "depreciation": "None", "totalRevenue": "1746495000", "costOfRevenue": "1048621000", "interestIncome": "None", "incomeBeforeTax": "246031000", "interestExpense": "3997000", "operatingIncome": "218749000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "67083000", "reportedCurrency": "USD", "netInterestIncome": "-3997000", "nonInterestIncome": "None", "operatingExpenses": "479125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1048621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50612000", "sellingGeneralAndAdministrative": "479125000", "netIncomeFromContinuingOperations": "178948000" }, "balance": { "goodwill": "165903000", "inventory": "330395000", "commonStock": "12466000", "currentDebt": "None", "investments": "None", "totalAssets": "5313139000", "longTermDebt": "1436649000", "shortTermDebt": "375641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "798130000", "reportedCurrency": "USD", "retainedEarnings": "1395183000", "totalLiabilities": "3895528000", "otherCurrentAssets": "96331000", "totalCurrentAssets": "2547302000", "currentLongTermDebt": "349699000", "longTermInvestments": "None", "shortTermInvestments": "301210000", "currentNetReceivables": "683542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2765837000", "currentAccountsPayable": "334878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906998000", "totalShareholderEquity": "1417611000", "capitalLeaseObligations": "120650000", "otherCurrentLiabilities": "595829000", "totalCurrentLiabilities": "1313169000", "otherNonCurrentLiabilities": "599003000", "totalNonCurrentLiabilities": "2582359000", "cashAndShortTermInvestments": "1135824000", "commonStockSharesOutstanding": "87450000", "intangibleAssetsExcludingGoodwill": "798130000", "cashAndCashEquivalentsAtCarryingValue": "1135824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178948000", "profitLoss": "None", "dividendPayout": "21902000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4286000", "operatingCashflow": "168464000", "capitalExpenditures": "83682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94403000", "cashflowFromInvestment": "-174243000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1746495000, "cost_of_revenue": 1048621000, "gross_profit": 697874000, "research_and_development": null, "selling_general_admin": 479125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156901000, "depreciation_amortisation": 50612000, "ebitda": 207513000, "interest_expense": 3997000, "interest_income": null, "other_non_operating": null, "pretax_income": 246031000, "tax_provision": 67083000, "effective_tax_rate": null, "net_income": 178948000, "net_income_continuing_ops": 178948000, "net_income_to_common": 178948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1135824000, "short_term_investments": 301210000, "net_receivables": 683542000, "inventory": 330395000, "other_current_assets": null, "total_current_assets": 2547302000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 798130000, "goodwill_and_intangibles": 964033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2765837000, "total_assets": 5313139000, "short_term_debt": 375641000, "accounts_payable": 334878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1313169000, "long_term_debt": 1436649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2582359000, "total_liabilities": 3895528000, "total_debt": 1812290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1395183000, "total_equity": 1417611000, "shares_outstanding": 87450000, "operating_cash_flow": 168464000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83682000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174243000, "dividends_paid": 21902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94403000, "free_cash_flow": 252146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156901000", "ebitda": "207513000", "netIncome": "178948000", "grossProfit": "697874000", "depreciation": "None", "totalRevenue": "1746495000", "costOfRevenue": "1048621000", "interestIncome": "None", "incomeBeforeTax": "246031000", "interestExpense": "3997000", "operatingIncome": "218749000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "67083000", "reportedCurrency": "USD", "netInterestIncome": "-3997000", "nonInterestIncome": "None", "operatingExpenses": "479125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1048621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50612000", "sellingGeneralAndAdministrative": "479125000", "netIncomeFromContinuingOperations": "178948000" }, "balance": { "goodwill": "165903000", "inventory": "330395000", "commonStock": "12466000", "currentDebt": "None", "investments": "None", "totalAssets": "5313139000", "longTermDebt": "1436649000", "shortTermDebt": "375641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "798130000", "reportedCurrency": "USD", "retainedEarnings": "1395183000", "totalLiabilities": "3895528000", "otherCurrentAssets": "96331000", "totalCurrentAssets": "2547302000", "currentLongTermDebt": "349699000", "longTermInvestments": "None", "shortTermInvestments": "301210000", "currentNetReceivables": "683542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2765837000", "currentAccountsPayable": "334878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906998000", "totalShareholderEquity": "1417611000", "capitalLeaseObligations": "120650000", "otherCurrentLiabilities": "595829000", "totalCurrentLiabilities": "1313169000", "otherNonCurrentLiabilities": "599003000", "totalNonCurrentLiabilities": "2582359000", "cashAndShortTermInvestments": "1135824000", "commonStockSharesOutstanding": "87450000", "intangibleAssetsExcludingGoodwill": "798130000", "cashAndCashEquivalentsAtCarryingValue": "1135824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178948000", "profitLoss": "None", "dividendPayout": "21902000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4286000", "operatingCashflow": "168464000", "capitalExpenditures": "83682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94403000", "cashflowFromInvestment": "-174243000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50612000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1765652000, "cost_of_revenue": 1067616000, "gross_profit": 698036000, "ebit": 227055000, "ebitda": 275825000, "pretax_income": 155563000, "tax_provision": 39939000, "net_income": 115624000, "net_income_to_common": 115624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236006000, "total_current_assets": 2571133000, "total_assets": 5272724000, "short_term_debt": 24958000, "long_term_debt": 1785782000, "total_debt": 1810740000, "total_liabilities": 3987737000, "total_equity": 1284987000, "shares_outstanding": 87720000, "goodwill_and_intangibles": 970661000 }, "cash_flow": { "operating_cash_flow": 270762000, "capital_expenditure": 127933000, "free_cash_flow": 398695000, "dividends_paid": 4380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47344, "ticker_id": 5457, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227055000", "ebitda": "275825000", "netIncome": "115624000", "grossProfit": "698036000", "depreciation": "None", "totalRevenue": "1765652000", "costOfRevenue": "1067616000", "interestIncome": "None", "incomeBeforeTax": "155563000", "interestExpense": "2187000", "operatingIncome": "227055000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39939000", "reportedCurrency": "USD", "netInterestIncome": "-2187000", "nonInterestIncome": "None", "operatingExpenses": "470981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1067616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48770000", "sellingGeneralAndAdministrative": "470981000", "netIncomeFromContinuingOperations": "115624000" }, "balance": { "goodwill": "165903000", "inventory": "334681000", "commonStock": "12466000", "currentDebt": "None", "investments": "None", "totalAssets": "5272724000", "longTermDebt": "1785782000", "shortTermDebt": "24958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "804758000", "reportedCurrency": "USD", "retainedEarnings": "1216235000", "totalLiabilities": "3987737000", "otherCurrentAssets": "93421000", "totalCurrentAssets": "2571133000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "215044000", "currentNetReceivables": "691981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2701591000", "currentAccountsPayable": "346997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1899639000", "totalShareholderEquity": "1284987000", "capitalLeaseObligations": "113857000", "otherCurrentLiabilities": "660088000", "totalCurrentLiabilities": "1040855000", "otherNonCurrentLiabilities": "639563000", "totalNonCurrentLiabilities": "2946882000", "cashAndShortTermInvestments": "1236006000", "commonStockSharesOutstanding": "87720000", "intangibleAssetsExcludingGoodwill": "804758000", "cashAndCashEquivalentsAtCarryingValue": "1236006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115624000", "profitLoss": "None", "dividendPayout": "4380000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3568000", "operatingCashflow": "270762000", "capitalExpenditures": "127933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-588265000", "cashflowFromInvestment": "-145779000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-559538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1765652000, "cost_of_revenue": 1067616000, "gross_profit": 698036000, "research_and_development": null, "selling_general_admin": 470981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227055000, "depreciation_amortisation": 48770000, "ebitda": 275825000, "interest_expense": 2187000, "interest_income": null, "other_non_operating": null, "pretax_income": 155563000, "tax_provision": 39939000, "effective_tax_rate": null, "net_income": 115624000, "net_income_continuing_ops": 115624000, "net_income_to_common": 115624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1236006000, "short_term_investments": 215044000, "net_receivables": 691981000, "inventory": 334681000, "other_current_assets": null, "total_current_assets": 2571133000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 804758000, "goodwill_and_intangibles": 970661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2701591000, "total_assets": 5272724000, "short_term_debt": 24958000, "accounts_payable": 346997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1040855000, "long_term_debt": 1785782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2946882000, "total_liabilities": 3987737000, "total_debt": 1810740000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1216235000, "total_equity": 1284987000, "shares_outstanding": 87720000, "operating_cash_flow": 270762000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145779000, "dividends_paid": 4380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -588265000, "free_cash_flow": 398695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227055000", "ebitda": "275825000", "netIncome": "115624000", "grossProfit": "698036000", "depreciation": "None", "totalRevenue": "1765652000", "costOfRevenue": "1067616000", "interestIncome": "None", "incomeBeforeTax": "155563000", "interestExpense": "2187000", "operatingIncome": "227055000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39939000", "reportedCurrency": "USD", "netInterestIncome": "-2187000", "nonInterestIncome": "None", "operatingExpenses": "470981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1067616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48770000", "sellingGeneralAndAdministrative": "470981000", "netIncomeFromContinuingOperations": "115624000" }, "balance": { "goodwill": "165903000", "inventory": "334681000", "commonStock": "12466000", "currentDebt": "None", "investments": "None", "totalAssets": "5272724000", "longTermDebt": "1785782000", "shortTermDebt": "24958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "804758000", "reportedCurrency": "USD", "retainedEarnings": "1216235000", "totalLiabilities": "3987737000", "otherCurrentAssets": "93421000", "totalCurrentAssets": "2571133000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "215044000", "currentNetReceivables": "691981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2701591000", "currentAccountsPayable": "346997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1899639000", "totalShareholderEquity": "1284987000", "capitalLeaseObligations": "113857000", "otherCurrentLiabilities": "660088000", "totalCurrentLiabilities": "1040855000", "otherNonCurrentLiabilities": "639563000", "totalNonCurrentLiabilities": "2946882000", "cashAndShortTermInvestments": "1236006000", "commonStockSharesOutstanding": "87720000", "intangibleAssetsExcludingGoodwill": "804758000", "cashAndCashEquivalentsAtCarryingValue": "1236006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115624000", "profitLoss": "None", "dividendPayout": "4380000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3568000", "operatingCashflow": "270762000", "capitalExpenditures": "127933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-588265000", "cashflowFromInvestment": "-145779000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-559538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48770000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1795943000, "cost_of_revenue": 1079233000, "gross_profit": 716710000, "ebit": 259140000, "ebitda": 306798000, "pretax_income": 232225000, "tax_provision": 59413000, "net_income": 172812000, "net_income_to_common": 172812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1699288000, "total_current_assets": 3036344000, "total_assets": 5656072000, "short_term_debt": 26507000, "long_term_debt": 1785102000, "total_debt": 1811609000, "total_liabilities": 4460878000, "total_equity": 1195194000, "shares_outstanding": 103400000, "goodwill_and_intangibles": 977288000 }, "cash_flow": { "operating_cash_flow": 242858000, "capital_expenditure": 82360000, "free_cash_flow": 325218000, "dividends_paid": 4687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47345, "ticker_id": 5457, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259140000", "ebitda": "306798000", "netIncome": "172812000", "grossProfit": "716710000", "depreciation": "None", "totalRevenue": "1795943000", "costOfRevenue": "1079233000", "interestIncome": "None", "incomeBeforeTax": "232225000", "interestExpense": "1620000", "operatingIncome": "259140000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59413000", "reportedCurrency": "USD", "netInterestIncome": "1620000", "nonInterestIncome": "None", "operatingExpenses": "457570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47658000", "sellingGeneralAndAdministrative": "457570000", "netIncomeFromContinuingOperations": "172812000" }, "balance": { "goodwill": "165903000", "inventory": "338249000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "5656072000", "longTermDebt": "1785102000", "shortTermDebt": "26507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "811385000", "reportedCurrency": "USD", "retainedEarnings": "1685977000", "totalLiabilities": "4460878000", "otherCurrentAssets": "83225000", "totalCurrentAssets": "3036344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "198771000", "currentNetReceivables": "716811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2619728000", "currentAccountsPayable": "368598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1907571000", "totalShareholderEquity": "1195194000", "capitalLeaseObligations": "122469000", "otherCurrentLiabilities": "1136334000", "totalCurrentLiabilities": "1539613000", "otherNonCurrentLiabilities": "593513000", "totalNonCurrentLiabilities": "2921265000", "cashAndShortTermInvestments": "1699288000", "commonStockSharesOutstanding": "103400000", "intangibleAssetsExcludingGoodwill": "811385000", "cashAndCashEquivalentsAtCarryingValue": "1699288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172812000", "profitLoss": "None", "dividendPayout": "4687000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22837000", "operatingCashflow": "242858000", "capitalExpenditures": "82360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1154087000", "cashflowFromInvestment": "-98917000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1795943000, "cost_of_revenue": 1079233000, "gross_profit": 716710000, "research_and_development": null, "selling_general_admin": 457570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259140000, "depreciation_amortisation": 47658000, "ebitda": 306798000, "interest_expense": 1620000, "interest_income": null, "other_non_operating": null, "pretax_income": 232225000, "tax_provision": 59413000, "effective_tax_rate": null, "net_income": 172812000, "net_income_continuing_ops": 172812000, "net_income_to_common": 172812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1699288000, "short_term_investments": 198771000, "net_receivables": 716811000, "inventory": 338249000, "other_current_assets": null, "total_current_assets": 3036344000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 811385000, "goodwill_and_intangibles": 977288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2619728000, "total_assets": 5656072000, "short_term_debt": 26507000, "accounts_payable": 368598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1539613000, "long_term_debt": 1785102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2921265000, "total_liabilities": 4460878000, "total_debt": 1811609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1685977000, "total_equity": 1195194000, "shares_outstanding": 103400000, "operating_cash_flow": 242858000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98917000, "dividends_paid": 4687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1154087000, "free_cash_flow": 325218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "259140000", "ebitda": "306798000", "netIncome": "172812000", "grossProfit": "716710000", "depreciation": "None", "totalRevenue": "1795943000", "costOfRevenue": "1079233000", "interestIncome": "None", "incomeBeforeTax": "232225000", "interestExpense": "1620000", "operatingIncome": "259140000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59413000", "reportedCurrency": "USD", "netInterestIncome": "1620000", "nonInterestIncome": "None", "operatingExpenses": "457570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47658000", "sellingGeneralAndAdministrative": "457570000", "netIncomeFromContinuingOperations": "172812000" }, "balance": { "goodwill": "165903000", "inventory": "338249000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "5656072000", "longTermDebt": "1785102000", "shortTermDebt": "26507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "811385000", "reportedCurrency": "USD", "retainedEarnings": "1685977000", "totalLiabilities": "4460878000", "otherCurrentAssets": "83225000", "totalCurrentAssets": "3036344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "198771000", "currentNetReceivables": "716811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2619728000", "currentAccountsPayable": "368598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1907571000", "totalShareholderEquity": "1195194000", "capitalLeaseObligations": "122469000", "otherCurrentLiabilities": "1136334000", "totalCurrentLiabilities": "1539613000", "otherNonCurrentLiabilities": "593513000", "totalNonCurrentLiabilities": "2921265000", "cashAndShortTermInvestments": "1699288000", "commonStockSharesOutstanding": "103400000", "intangibleAssetsExcludingGoodwill": "811385000", "cashAndCashEquivalentsAtCarryingValue": "1699288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172812000", "profitLoss": "None", "dividendPayout": "4687000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22837000", "operatingCashflow": "242858000", "capitalExpenditures": "82360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1154087000", "cashflowFromInvestment": "-98917000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47658000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1591626000, "cost_of_revenue": 951067000, "gross_profit": 640559000, "ebit": 215406000, "ebitda": 262157000, "pretax_income": 222835000, "tax_provision": 57094000, "net_income": 165741000, "net_income_to_common": 165741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401260000, "total_current_assets": 1714853000, "total_assets": 4297092000, "short_term_debt": 27621000, "long_term_debt": 599293000, "total_debt": 626914000, "total_liabilities": 2695906000, "total_equity": 1601186000, "shares_outstanding": 104050000, "goodwill_and_intangibles": 983916000 }, "cash_flow": { "operating_cash_flow": 194273000, "capital_expenditure": 77040000, "free_cash_flow": 271313000, "dividends_paid": 154666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47346, "ticker_id": 5457, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215406000", "ebitda": "262157000", "netIncome": "165741000", "grossProfit": "640559000", "depreciation": "None", "totalRevenue": "1591626000", "costOfRevenue": "951067000", "interestIncome": "2716000", "incomeBeforeTax": "222835000", "interestExpense": "2716000", "operatingIncome": "215406000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "57094000", "reportedCurrency": "USD", "netInterestIncome": "2716000", "nonInterestIncome": "None", "operatingExpenses": "425153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46751000", "sellingGeneralAndAdministrative": "232110000", "netIncomeFromContinuingOperations": "165741000" }, "balance": { "goodwill": "165903000", "inventory": "361086000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4297092000", "longTermDebt": "599293000", "shortTermDebt": "27621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "818013000", "reportedCurrency": "USD", "retainedEarnings": "1517852000", "totalLiabilities": "2695906000", "otherCurrentAssets": "89593000", "totalCurrentAssets": "1714853000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "183639000", "currentNetReceivables": "679275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2582239000", "currentAccountsPayable": "346999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "728275000", "totalShareholderEquity": "1601186000", "capitalLeaseObligations": "128982000", "otherCurrentLiabilities": "534523000", "totalCurrentLiabilities": "917876000", "otherNonCurrentLiabilities": "585372000", "totalNonCurrentLiabilities": "1778030000", "cashAndShortTermInvestments": "401260000", "commonStockSharesOutstanding": "104050000", "intangibleAssetsExcludingGoodwill": "818013000", "cashAndCashEquivalentsAtCarryingValue": "401260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165741000", "profitLoss": "None", "dividendPayout": "154666000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-39154000", "operatingCashflow": "194273000", "capitalExpenditures": "77040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165020000", "cashflowFromInvestment": "-263262000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1591626000, "cost_of_revenue": 951067000, "gross_profit": 640559000, "research_and_development": null, "selling_general_admin": 232110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215406000, "depreciation_amortisation": 46751000, "ebitda": 262157000, "interest_expense": 2716000, "interest_income": null, "other_non_operating": null, "pretax_income": 222835000, "tax_provision": 57094000, "effective_tax_rate": null, "net_income": 165741000, "net_income_continuing_ops": 165741000, "net_income_to_common": 165741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401260000, "short_term_investments": 183639000, "net_receivables": 679275000, "inventory": 361086000, "other_current_assets": null, "total_current_assets": 1714853000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 818013000, "goodwill_and_intangibles": 983916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2582239000, "total_assets": 4297092000, "short_term_debt": 27621000, "accounts_payable": 346999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 917876000, "long_term_debt": 599293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1778030000, "total_liabilities": 2695906000, "total_debt": 626914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1517852000, "total_equity": 1601186000, "shares_outstanding": 104050000, "operating_cash_flow": 194273000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263262000, "dividends_paid": 154666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165020000, "free_cash_flow": 271313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "215406000", "ebitda": "262157000", "netIncome": "165741000", "grossProfit": "640559000", "depreciation": "None", "totalRevenue": "1591626000", "costOfRevenue": "951067000", "interestIncome": "2716000", "incomeBeforeTax": "222835000", "interestExpense": "2716000", "operatingIncome": "215406000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "57094000", "reportedCurrency": "USD", "netInterestIncome": "2716000", "nonInterestIncome": "None", "operatingExpenses": "425153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46751000", "sellingGeneralAndAdministrative": "232110000", "netIncomeFromContinuingOperations": "165741000" }, "balance": { "goodwill": "165903000", "inventory": "361086000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4297092000", "longTermDebt": "599293000", "shortTermDebt": "27621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "818013000", "reportedCurrency": "USD", "retainedEarnings": "1517852000", "totalLiabilities": "2695906000", "otherCurrentAssets": "89593000", "totalCurrentAssets": "1714853000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "183639000", "currentNetReceivables": "679275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2582239000", "currentAccountsPayable": "346999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "728275000", "totalShareholderEquity": "1601186000", "capitalLeaseObligations": "128982000", "otherCurrentLiabilities": "534523000", "totalCurrentLiabilities": "917876000", "otherNonCurrentLiabilities": "585372000", "totalNonCurrentLiabilities": "1778030000", "cashAndShortTermInvestments": "401260000", "commonStockSharesOutstanding": "104050000", "intangibleAssetsExcludingGoodwill": "818013000", "cashAndCashEquivalentsAtCarryingValue": "401260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165741000", "profitLoss": "None", "dividendPayout": "154666000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-39154000", "operatingCashflow": "194273000", "capitalExpenditures": "77040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165020000", "cashflowFromInvestment": "-263262000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46751000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1630956000, "cost_of_revenue": 989478000, "gross_profit": 641478000, "ebit": 273951000, "ebitda": 319621000, "pretax_income": 112543000, "tax_provision": 36707000, "net_income": 75836000, "net_income_to_common": 75836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635269000, "total_current_assets": 1705128000, "total_assets": 4288942000, "short_term_debt": 28681000, "long_term_debt": 599159000, "total_debt": 627840000, "total_liabilities": 2853344000, "total_equity": 1435598000, "shares_outstanding": 93840000, "goodwill_and_intangibles": 990545000 }, "cash_flow": { "operating_cash_flow": 166141000, "capital_expenditure": 130044000, "free_cash_flow": 296185000, "dividends_paid": 4686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47347, "ticker_id": 5457, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273951000", "ebitda": "319621000", "netIncome": "75836000", "grossProfit": "641478000", "depreciation": "None", "totalRevenue": "1630956000", "costOfRevenue": "989478000", "interestIncome": "None", "incomeBeforeTax": "112543000", "interestExpense": "3684000", "operatingIncome": "178467000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36707000", "reportedCurrency": "USD", "netInterestIncome": "3684000", "nonInterestIncome": "None", "operatingExpenses": "463011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "989478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45670000", "sellingGeneralAndAdministrative": "458711000", "netIncomeFromContinuingOperations": "75836000" }, "balance": { "goodwill": "165903000", "inventory": "321932000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4288942000", "longTermDebt": "599159000", "shortTermDebt": "28681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "824642000", "reportedCurrency": "USD", "retainedEarnings": "1352111000", "totalLiabilities": "2853344000", "otherCurrentAssets": "88585000", "totalCurrentAssets": "1705128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "659342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2583814000", "currentAccountsPayable": "383562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "735143000", "totalShareholderEquity": "1435598000", "capitalLeaseObligations": "135984000", "otherCurrentLiabilities": "671617000", "totalCurrentLiabilities": "1091334000", "otherNonCurrentLiabilities": "612895000", "totalNonCurrentLiabilities": "1762010000", "cashAndShortTermInvestments": "635269000", "commonStockSharesOutstanding": "93840000", "intangibleAssetsExcludingGoodwill": "824642000", "cashAndCashEquivalentsAtCarryingValue": "635269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75836000", "profitLoss": "None", "dividendPayout": "4686000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1531000", "operatingCashflow": "166141000", "capitalExpenditures": "130044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12602000", "cashflowFromInvestment": "-134487000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1630956000, "cost_of_revenue": 989478000, "gross_profit": 641478000, "research_and_development": null, "selling_general_admin": 458711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273951000, "depreciation_amortisation": 45670000, "ebitda": 319621000, "interest_expense": 3684000, "interest_income": null, "other_non_operating": null, "pretax_income": 112543000, "tax_provision": 36707000, "effective_tax_rate": null, "net_income": 75836000, "net_income_continuing_ops": 75836000, "net_income_to_common": 75836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 635269000, "short_term_investments": 0, "net_receivables": 659342000, "inventory": 321932000, "other_current_assets": null, "total_current_assets": 1705128000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 824642000, "goodwill_and_intangibles": 990545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2583814000, "total_assets": 4288942000, "short_term_debt": 28681000, "accounts_payable": 383562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1091334000, "long_term_debt": 599159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1762010000, "total_liabilities": 2853344000, "total_debt": 627840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1352111000, "total_equity": 1435598000, "shares_outstanding": 93840000, "operating_cash_flow": 166141000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134487000, "dividends_paid": 4686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12602000, "free_cash_flow": 296185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273951000", "ebitda": "319621000", "netIncome": "75836000", "grossProfit": "641478000", "depreciation": "None", "totalRevenue": "1630956000", "costOfRevenue": "989478000", "interestIncome": "None", "incomeBeforeTax": "112543000", "interestExpense": "3684000", "operatingIncome": "178467000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36707000", "reportedCurrency": "USD", "netInterestIncome": "3684000", "nonInterestIncome": "None", "operatingExpenses": "463011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "989478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45670000", "sellingGeneralAndAdministrative": "458711000", "netIncomeFromContinuingOperations": "75836000" }, "balance": { "goodwill": "165903000", "inventory": "321932000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4288942000", "longTermDebt": "599159000", "shortTermDebt": "28681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "824642000", "reportedCurrency": "USD", "retainedEarnings": "1352111000", "totalLiabilities": "2853344000", "otherCurrentAssets": "88585000", "totalCurrentAssets": "1705128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "659342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2583814000", "currentAccountsPayable": "383562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "735143000", "totalShareholderEquity": "1435598000", "capitalLeaseObligations": "135984000", "otherCurrentLiabilities": "671617000", "totalCurrentLiabilities": "1091334000", "otherNonCurrentLiabilities": "612895000", "totalNonCurrentLiabilities": "1762010000", "cashAndShortTermInvestments": "635269000", "commonStockSharesOutstanding": "93840000", "intangibleAssetsExcludingGoodwill": "824642000", "cashAndCashEquivalentsAtCarryingValue": "635269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75836000", "profitLoss": "None", "dividendPayout": "4686000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1531000", "operatingCashflow": "166141000", "capitalExpenditures": "130044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12602000", "cashflowFromInvestment": "-134487000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45670000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1712428000, "cost_of_revenue": 1050878000, "gross_profit": 661550000, "ebit": 138941000, "ebitda": 183052000, "pretax_income": 120984000, "tax_provision": 28891000, "net_income": 92093000, "net_income_to_common": 92093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616217000, "total_current_assets": 1676475000, "total_assets": 4141282000, "short_term_debt": 28514000, "long_term_debt": 599123000, "total_debt": 627637000, "total_liabilities": 2616954000, "total_equity": 1524328000, "shares_outstanding": 93950000, "goodwill_and_intangibles": 997173000 }, "cash_flow": { "operating_cash_flow": 261211000, "capital_expenditure": 59367000, "free_cash_flow": 320578000, "dividends_paid": 4687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47349, "ticker_id": 5457, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138941000", "ebitda": "183052000", "netIncome": "92093000", "grossProfit": "661550000", "depreciation": "None", "totalRevenue": "1712428000", "costOfRevenue": "1050878000", "interestIncome": "1516000", "incomeBeforeTax": "120984000", "interestExpense": "1516000", "operatingIncome": "216260000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28891000", "reportedCurrency": "USD", "netInterestIncome": "1516000", "nonInterestIncome": "None", "operatingExpenses": "445290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1050878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44111000", "sellingGeneralAndAdministrative": "522609000", "netIncomeFromContinuingOperations": "92093000" }, "balance": { "goodwill": "165903000", "inventory": "320401000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4141282000", "longTermDebt": "599123000", "shortTermDebt": "28514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "831270000", "reportedCurrency": "USD", "retainedEarnings": "1435627000", "totalLiabilities": "2616954000", "otherCurrentAssets": "91309000", "totalCurrentAssets": "1676475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2464807000", "currentAccountsPayable": "529057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1333674000", "shortLongTermDebtTotal": "736885000", "totalShareholderEquity": "1524328000", "capitalLeaseObligations": "137762000", "otherCurrentLiabilities": "342186000", "totalCurrentLiabilities": "907833000", "otherNonCurrentLiabilities": "559104000", "totalNonCurrentLiabilities": "1709121000", "cashAndShortTermInvestments": "616217000", "commonStockSharesOutstanding": "93950000", "intangibleAssetsExcludingGoodwill": "831270000", "cashAndCashEquivalentsAtCarryingValue": "616217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92093000", "profitLoss": "None", "dividendPayout": "4687000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13473000", "operatingCashflow": "261211000", "capitalExpenditures": "59367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12962000", "cashflowFromInvestment": "-62204000", "stockBasedCompensation": "79054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1712428000, "cost_of_revenue": 1050878000, "gross_profit": 661550000, "research_and_development": null, "selling_general_admin": 522609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138941000, "depreciation_amortisation": 44111000, "ebitda": 183052000, "interest_expense": 1516000, "interest_income": null, "other_non_operating": null, "pretax_income": 120984000, "tax_provision": 28891000, "effective_tax_rate": null, "net_income": 92093000, "net_income_continuing_ops": 92093000, "net_income_to_common": 92093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616217000, "short_term_investments": null, "net_receivables": 648548000, "inventory": 320401000, "other_current_assets": null, "total_current_assets": 1676475000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 831270000, "goodwill_and_intangibles": 997173000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2464807000, "total_assets": 4141282000, "short_term_debt": 28514000, "accounts_payable": 529057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907833000, "long_term_debt": 599123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1709121000, "total_liabilities": 2616954000, "total_debt": 627637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1435627000, "total_equity": 1524328000, "shares_outstanding": 93950000, "operating_cash_flow": 261211000, "stock_based_compensation": 79054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62204000, "dividends_paid": 4687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12962000, "free_cash_flow": 320578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138941000", "ebitda": "183052000", "netIncome": "92093000", "grossProfit": "661550000", "depreciation": "None", "totalRevenue": "1712428000", "costOfRevenue": "1050878000", "interestIncome": "1516000", "incomeBeforeTax": "120984000", "interestExpense": "1516000", "operatingIncome": "216260000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28891000", "reportedCurrency": "USD", "netInterestIncome": "1516000", "nonInterestIncome": "None", "operatingExpenses": "445290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1050878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44111000", "sellingGeneralAndAdministrative": "522609000", "netIncomeFromContinuingOperations": "92093000" }, "balance": { "goodwill": "165903000", "inventory": "320401000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "4141282000", "longTermDebt": "599123000", "shortTermDebt": "28514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "831270000", "reportedCurrency": "USD", "retainedEarnings": "1435627000", "totalLiabilities": "2616954000", "otherCurrentAssets": "91309000", "totalCurrentAssets": "1676475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2464807000", "currentAccountsPayable": "529057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1333674000", "shortLongTermDebtTotal": "736885000", "totalShareholderEquity": "1524328000", "capitalLeaseObligations": "137762000", "otherCurrentLiabilities": "342186000", "totalCurrentLiabilities": "907833000", "otherNonCurrentLiabilities": "559104000", "totalNonCurrentLiabilities": "1709121000", "cashAndShortTermInvestments": "616217000", "commonStockSharesOutstanding": "93950000", "intangibleAssetsExcludingGoodwill": "831270000", "cashAndCashEquivalentsAtCarryingValue": "616217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92093000", "profitLoss": "None", "dividendPayout": "4687000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13473000", "operatingCashflow": "261211000", "capitalExpenditures": "59367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12962000", "cashflowFromInvestment": "-62204000", "stockBasedCompensation": "79054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44111000", "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": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "income_statement": { "revenue": 1738832000, "cost_of_revenue": 1067255000, "gross_profit": 671577000, "ebit": 193893000, "ebitda": 237569000, "pretax_income": 164752000, "tax_provision": 42433000, "net_income": 122319000, "net_income_to_common": 122319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430172000, "total_current_assets": 1548013000, "total_assets": 3994537000, "short_term_debt": 28833000, "long_term_debt": 598992000, "total_debt": 627825000, "total_liabilities": 2614829000, "total_equity": 1379708000, "shares_outstanding": 93960000, "goodwill_and_intangibles": 1003801000 }, "cash_flow": { "operating_cash_flow": 198644000, "capital_expenditure": 40193000, "free_cash_flow": 238837000, "dividends_paid": 4687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47350, "ticker_id": 5457, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:40.380135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193893000", "ebitda": "237569000", "netIncome": "122319000", "grossProfit": "671577000", "depreciation": "None", "totalRevenue": "1738832000", "costOfRevenue": "1067255000", "interestIncome": "None", "incomeBeforeTax": "164752000", "interestExpense": "1353000", "operatingIncome": "233670000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42433000", "reportedCurrency": "USD", "netInterestIncome": "-1353000", "nonInterestIncome": "None", "operatingExpenses": "437907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-27788000", "costofGoodsAndServicesSold": "1067255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43676000", "sellingGeneralAndAdministrative": "437490200", "netIncomeFromContinuingOperations": "122319000" }, "balance": { "goodwill": "165903000", "inventory": "333874000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3994537000", "longTermDebt": "598992000", "shortTermDebt": "28833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "837898000", "reportedCurrency": "USD", "retainedEarnings": "1348221000", "totalLiabilities": "2614829000", "otherCurrentAssets": "84634000", "totalCurrentAssets": "1548013000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "699333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2446524000", "currentAccountsPayable": "556718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1176339000", "shortLongTermDebtTotal": "742624000", "totalShareholderEquity": "1379708000", "capitalLeaseObligations": "143632000", "otherCurrentLiabilities": "297575000", "totalCurrentLiabilities": "891982000", "otherNonCurrentLiabilities": "972225000", "totalNonCurrentLiabilities": "1722847000", "cashAndShortTermInvestments": "430172000", "commonStockSharesOutstanding": "93960000", "intangibleAssetsExcludingGoodwill": "837898000", "cashAndCashEquivalentsAtCarryingValue": "430172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122319000", "profitLoss": "None", "dividendPayout": "4687000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3439000", "operatingCashflow": "198644000", "capitalExpenditures": "40193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12136000", "cashflowFromInvestment": "-62204000", "stockBasedCompensation": "41516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1738832000, "cost_of_revenue": 1067255000, "gross_profit": 671577000, "research_and_development": null, "selling_general_admin": 437490200, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193893000, "depreciation_amortisation": 43676000, "ebitda": 237569000, "interest_expense": 1353000, "interest_income": null, "other_non_operating": null, "pretax_income": 164752000, "tax_provision": 42433000, "effective_tax_rate": null, "net_income": 122319000, "net_income_continuing_ops": 122319000, "net_income_to_common": 122319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 430172000, "short_term_investments": null, "net_receivables": 699333000, "inventory": 333874000, "other_current_assets": null, "total_current_assets": 1548013000, "net_ppe": null, "goodwill": 165903000, "intangible_assets": 837898000, "goodwill_and_intangibles": 1003801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2446524000, "total_assets": 3994537000, "short_term_debt": 28833000, "accounts_payable": 556718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 891982000, "long_term_debt": 598992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1722847000, "total_liabilities": 2614829000, "total_debt": 627825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1348221000, "total_equity": 1379708000, "shares_outstanding": 93960000, "operating_cash_flow": 198644000, "stock_based_compensation": 41516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62204000, "dividends_paid": 4687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12136000, "free_cash_flow": 238837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193893000", "ebitda": "237569000", "netIncome": "122319000", "grossProfit": "671577000", "depreciation": "None", "totalRevenue": "1738832000", "costOfRevenue": "1067255000", "interestIncome": "None", "incomeBeforeTax": "164752000", "interestExpense": "1353000", "operatingIncome": "233670000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42433000", "reportedCurrency": "USD", "netInterestIncome": "-1353000", "nonInterestIncome": "None", "operatingExpenses": "437907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-27788000", "costofGoodsAndServicesSold": "1067255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43676000", "sellingGeneralAndAdministrative": "437490200", "netIncomeFromContinuingOperations": "122319000" }, "balance": { "goodwill": "165903000", "inventory": "333874000", "commonStock": "13064000", "currentDebt": "None", "investments": "None", "totalAssets": "3994537000", "longTermDebt": "598992000", "shortTermDebt": "28833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "837898000", "reportedCurrency": "USD", "retainedEarnings": "1348221000", "totalLiabilities": "2614829000", "otherCurrentAssets": "84634000", "totalCurrentAssets": "1548013000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "699333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2446524000", "currentAccountsPayable": "556718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1176339000", "shortLongTermDebtTotal": "742624000", "totalShareholderEquity": "1379708000", "capitalLeaseObligations": "143632000", "otherCurrentLiabilities": "297575000", "totalCurrentLiabilities": "891982000", "otherNonCurrentLiabilities": "972225000", "totalNonCurrentLiabilities": "1722847000", "cashAndShortTermInvestments": "430172000", "commonStockSharesOutstanding": "93960000", "intangibleAssetsExcludingGoodwill": "837898000", "cashAndCashEquivalentsAtCarryingValue": "430172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122319000", "profitLoss": "None", "dividendPayout": "4687000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3439000", "operatingCashflow": "198644000", "capitalExpenditures": "40193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12136000", "cashflowFromInvestment": "-62204000", "stockBasedCompensation": "41516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43676000", "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" ] } } }