{ "ticker": { "uuid": "1dc40bcf-070e-40a3-967d-35712ae1b3ed", "symbol": "SFM", "name": "Sprouts Farmers Market LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/1dc40bcf-070e-40a3-967d-35712ae1b3ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/1dc40bcf-070e-40a3-967d-35712ae1b3ed/" }, "ticker_metadata": { "id": 8191, "uuid": "1dc40bcf-070e-40a3-967d-35712ae1b3ed", "symbol": "SFM", "name": "Sprouts Farmers Market LLC", "asset_type": "equity", "market_cap": 7769940000, "stock_exchange_id": 2, "industry": "Grocery Stores", "sector": "Consumer Defensive", "description": "Sprouts Farmers Market, Inc. offers fresh, natural and organic food products in the United States. The company is headquartered in Phoenix, Arizona.", "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": "1dc40bcf-070e-40a3-967d-35712ae1b3ed", "symbol": "SFM", "name": "Sprouts Farmers Market LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/1dc40bcf-070e-40a3-967d-35712ae1b3ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/1dc40bcf-070e-40a3-967d-35712ae1b3ed/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.69, "quality": 0.77, "momentum": 0.03, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 82.87, "market_cap": 7921128950, "pe_ratio": 15.6122, "earnings_yield": 0.0641, "ebitda_to_ev": 0.1267, "shareholder_yield": 0, "roe": 0.3538, "piotroski_f_score": 5, "momentum_12_1": -0.5104, "volatility_252d": 0.4149 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:43.935372+00:00", "batch_id": "" }, "size": { "price_close": 82.87, "market_cap": 7921128950, "market_cap_usd": 7921128950, "enterprise_value": 7856890950, "shares_outstanding": 95585000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.6122, "pb_ratio": 5.5229, "ptbv_ratio": 9.3822, "ps_ratio": 0.8901, "pcf_ratio": 12.1756, "pfcf_ratio": 8.4221, "ev_ebitda": 7.8896, "ev_ebit": 11.5515, "ev_sales": 0.8829, "ev_fcf": 8.3538, "earnings_yield": 0.0641, "fcf_yield": 0.1197, "price_to_sales": 0.8901, "price_to_book": 5.5229, "price_to_cashflow": 12.1756, "ebitda_to_ev": 0.1267, "sales_yield": 1.1326 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3698, "operating_margin": 0.0764, "net_margin": 0.057, "ebitda_margin": 0.1119, "fcf_margin": 0.1057, "roe": 0.3538, "roa": 0.1188, "roic": 0.3721, "roc_greenblatt": null, "asset_turnover": 2.0844, "cash_conversion": 1.8537, "accruals_ratio": -0.0335, "sbc_to_revenue": 0.0037, "piotroski_f_score": 5, "altman_z_score": 4.4594, "earnings_stability_5y": 0.3115, "revenue_stability_5y": 0.1572, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7707, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9768, "net_debt_to_ebitda": -0.0645, "debt_to_assets": 0.044, "interest_coverage": 254.6473, "current_ratio": 0.9218, "quick_ratio": 0.4215, "net_debt": -64238000, "local_beta": -0.0003, "volatility_252d": 0.4149, "volatility_60d": 1.0306, "max_drawdown_12m": -0.5944, "risk_adjusted_momentum": -1.2302 }, "growth": { "revenue_growth_1y": 0.1025, "revenue_growth_3y_cagr": 0.112, "revenue_growth_5y_cagr": 0.0636, "eps_growth_1y": 0.1363, "eps_growth_3y_cagr": 0.261, "eps_growth_5y_cagr": 0.1275, "fcf_growth_1y": -0.0236, "book_value_growth_1y": 0.0902, "revenue_growth": 0.1025, "earnings_growth": 0.1363 }, "momentum": { "price_return_1m": 0.0005, "price_return_3m": 0.0326, "price_return_6m": -0.0312, "price_return_9m": -0.4031, "price_return_12m": -0.5101, "price_return_12m_ex1m": -0.5104, "momentum_6m": -0.0312, "momentum_12m": -0.5101, "momentum_12_1": -0.5104, "distance_from_52w_high": -0.5007, "distance_from_52w_low": 0.231, "relative_strength": -0.6681 }, "raw_ttm": { "revenue_ttm": 8898902000, "gross_profit_ttm": 3290405000, "ebit_ttm": 680163000, "ebitda_ttm": 995849000, "net_income_ttm": 507368000, "eps_diluted_ttm": 5.308, "operating_cash_flow_ttm": 650574000, "capital_expenditure_ttm": 289939000, "fcf_ttm": 940513000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2671000, "cash_and_equivalents": 252161000, "total_current_assets": 772294000, "total_current_liabilities": 837798000, "net_ppe": null, "total_assets": 4269374000, "total_debt": 187923000, "total_equity": 1434240000, "net_working_capital": -129742000, "book_value_per_share": 15.0049, "retained_earnings": 583734000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 844275000, "tangible_book_per_share": 8.8327 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 42, "rank_pb": 80, "rank_ptbv": 80, "rank_ps": 25, "rank_pcf": 54, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 33, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 8, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 61, "rank_fcf_margin": 68, "rank_piotroski": 55, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96 }, "composites": { "value_composite": 31, "quality_composite": 23, "momentum_composite": 97, "growth_composite": 26, "yield_composite": 86, "svqf_composite": 21, "vc1_composite": 30, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.7289, "os_score": 0.62, "value_percentile": 0.69, "quality_percentile": 0.77, "momentum_percentile": 0.03, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 99, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2831, "ticker_id": 8191, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:43.935372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.87, "market_cap": 7921128950, "market_cap_usd": 7921128950, "enterprise_value": 7856890950, "shares_outstanding": 95585000, "fx_rate_to_usd": null, "pe_ratio": 15.61219657, "pb_ratio": 5.5228755, "ptbv_ratio": 9.38216689, "ps_ratio": 0.8901243, "pcf_ratio": 12.17560024, "pfcf_ratio": 8.42213659, "ev_ebitda": 7.88964085, "ev_ebit": 11.55148244, "ev_sales": 0.88290566, "ev_fcf": 8.35383557, "earnings_yield": 0.06405249, "fcf_yield": 0.11970549, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36975404, "operating_margin": 0.07643224, "net_margin": 0.05701467, "ebitda_margin": 0.11190695, "fcf_margin": 0.10568866, "roe": 0.3537539, "roa": 0.11883897, "roic": 0.37209112, "roc_greenblatt": null, "asset_turnover": 2.08435757, "cash_conversion": 1.85370973, "accruals_ratio": -0.03354262, "sbc_to_revenue": 0.00370945, "debt_to_equity": 1.97675006, "net_debt_to_ebitda": -0.06450576, "debt_to_assets": 0.04401652, "interest_coverage": 254.6473231, "current_ratio": 0.92181409, "quick_ratio": 0.42148107, "net_debt": -64238000, "revenue_growth_1y": 0.10245198, "revenue_growth_3y_cagr": 0.11200488, "revenue_growth_5y_cagr": 0.0636362, "eps_growth_1y": 0.1362538, "eps_growth_3y_cagr": 0.26099915, "eps_growth_5y_cagr": 0.12745463, "fcf_growth_1y": -0.02357507, "book_value_growth_1y": 0.09017828, "piotroski_f_score": 5, "altman_z_score": 4.45944266, "earnings_stability_5y": 0.311506, "revenue_stability_5y": 0.157228, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00048292, "price_return_3m": 0.03264798, "price_return_6m": -0.03121347, "price_return_9m": -0.40308291, "price_return_12m": -0.51013773, "price_return_12m_ex1m": -0.51037418, "distance_from_52w_high": -0.50066281, "distance_from_52w_low": 0.23098633, "relative_strength": -0.66807878, "local_beta": -0.0003, "volatility_252d": 0.414858, "volatility_60d": 1.030572, "max_drawdown_12m": -0.59436009, "revenue_ttm": 8898902000, "gross_profit_ttm": 3290405000, "ebit_ttm": 680163000, "ebitda_ttm": 995849000, "net_income_ttm": 507368000, "eps_diluted_ttm": 5.3080295, "operating_cash_flow_ttm": 650574000, "capital_expenditure_ttm": 289939000, "fcf_ttm": 940513000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2671000, "cash_and_equivalents": 252161000, "total_current_assets": 772294000, "total_current_liabilities": 837798000, "net_ppe": null, "total_assets": 4269374000, "total_debt": 187923000, "total_equity": 1434240000, "net_working_capital": -129742000, "book_value_per_share": 15.00486478, "retained_earnings": 583734000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 844275000, "tangible_book_per_share": 8.83271434, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 42, "rank_pb": 80, "rank_ptbv": 80, "rank_ps": 25, "rank_pcf": 54, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 33, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 8, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 61, "rank_fcf_margin": 68, "rank_piotroski": 55, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96, "value_composite": 31, "quality_composite": 23, "momentum_composite": 97, "growth_composite": 26, "yield_composite": 86, "svqf_composite": 21, "vc1_composite": 30, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 99, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "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": 82.87, "os": 0.62, "value": 0.69, "quality": 0.77, "momentum": 0.03, "confidence": 1, "coverage": 1, "pe_ratio": 15.6122, "earnings_yield": 0.0641, "shareholder_yield": 0, "roe": 0.3538, "momentum_12_1": -0.5104, "complete_fields": { "id": 2831, "ticker_id": 8191, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:43.935372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.87, "market_cap": 7921128950, "market_cap_usd": 7921128950, "enterprise_value": 7856890950, "shares_outstanding": 95585000, "fx_rate_to_usd": null, "pe_ratio": 15.61219657, "pb_ratio": 5.5228755, "ptbv_ratio": 9.38216689, "ps_ratio": 0.8901243, "pcf_ratio": 12.17560024, "pfcf_ratio": 8.42213659, "ev_ebitda": 7.88964085, "ev_ebit": 11.55148244, "ev_sales": 0.88290566, "ev_fcf": 8.35383557, "earnings_yield": 0.06405249, "fcf_yield": 0.11970549, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36975404, "operating_margin": 0.07643224, "net_margin": 0.05701467, "ebitda_margin": 0.11190695, "fcf_margin": 0.10568866, "roe": 0.3537539, "roa": 0.11883897, "roic": 0.37209112, "roc_greenblatt": null, "asset_turnover": 2.08435757, "cash_conversion": 1.85370973, "accruals_ratio": -0.03354262, "sbc_to_revenue": 0.00370945, "debt_to_equity": 1.97675006, "net_debt_to_ebitda": -0.06450576, "debt_to_assets": 0.04401652, "interest_coverage": 254.6473231, "current_ratio": 0.92181409, "quick_ratio": 0.42148107, "net_debt": -64238000, "revenue_growth_1y": 0.10245198, "revenue_growth_3y_cagr": 0.11200488, "revenue_growth_5y_cagr": 0.0636362, "eps_growth_1y": 0.1362538, "eps_growth_3y_cagr": 0.26099915, "eps_growth_5y_cagr": 0.12745463, "fcf_growth_1y": -0.02357507, "book_value_growth_1y": 0.09017828, "piotroski_f_score": 5, "altman_z_score": 4.45944266, "earnings_stability_5y": 0.311506, "revenue_stability_5y": 0.157228, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00048292, "price_return_3m": 0.03264798, "price_return_6m": -0.03121347, "price_return_9m": -0.40308291, "price_return_12m": -0.51013773, "price_return_12m_ex1m": -0.51037418, "distance_from_52w_high": -0.50066281, "distance_from_52w_low": 0.23098633, "relative_strength": -0.66807878, "local_beta": -0.0003, "volatility_252d": 0.414858, "volatility_60d": 1.030572, "max_drawdown_12m": -0.59436009, "revenue_ttm": 8898902000, "gross_profit_ttm": 3290405000, "ebit_ttm": 680163000, "ebitda_ttm": 995849000, "net_income_ttm": 507368000, "eps_diluted_ttm": 5.3080295, "operating_cash_flow_ttm": 650574000, "capital_expenditure_ttm": 289939000, "fcf_ttm": 940513000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2671000, "cash_and_equivalents": 252161000, "total_current_assets": 772294000, "total_current_liabilities": 837798000, "net_ppe": null, "total_assets": 4269374000, "total_debt": 187923000, "total_equity": 1434240000, "net_working_capital": -129742000, "book_value_per_share": 15.00486478, "retained_earnings": 583734000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 844275000, "tangible_book_per_share": 8.83271434, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 42, "rank_pb": 80, "rank_ptbv": 80, "rank_ps": 25, "rank_pcf": 54, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 33, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 8, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 61, "rank_fcf_margin": 68, "rank_piotroski": 55, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 43, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96, "value_composite": 31, "quality_composite": 23, "momentum_composite": 97, "growth_composite": 26, "yield_composite": 86, "svqf_composite": 21, "vc1_composite": 30, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 99, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 8806159000, "cost_of_revenue": 5539739000, "gross_profit": 3266420000, "ebit": 691147000, "ebitda": 995468000, "pretax_income": 688784000, "tax_provision": 165114000, "net_income": 523669999, "net_income_to_common": 523669999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257282000, "total_current_assets": 809904000, "total_assets": 4158649000, "short_term_debt": 179334000, "long_term_debt": null, "total_debt": 179334000, "total_liabilities": 2755575000, "total_equity": 1403074000, "shares_outstanding": 98704000, "goodwill_and_intangibles": 589965000 }, "cash_flow": { "operating_cash_flow": 715998000, "capital_expenditure": 248267000, "free_cash_flow": 964265000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167668, "ticker_id": 8191, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "691147000", "ebitda": "995468000", "netIncome": "523669999", "grossProfit": "3266420000", "depreciation": "None", "totalRevenue": "8806159000", "costOfRevenue": "5539739000", "interestIncome": "5285000", "incomeBeforeTax": "688784000", "interestExpense": "2659000", "operatingIncome": "691147000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "165114000", "reportedCurrency": "USD", "netInterestIncome": "2626000", "nonInterestIncome": "None", "operatingExpenses": "2575273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5539739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304321000", "sellingGeneralAndAdministrative": "2574687000", "netIncomeFromContinuingOperations": "523670000" }, "balance": { "goodwill": "381750000", "inventory": "427095000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "4158649000", "longTermDebt": "None", "shortTermDebt": "179334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "561130000", "totalLiabilities": "2755575000", "otherCurrentAssets": "60306000", "totalCurrentAssets": "809904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348745000", "currentAccountsPayable": "291033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943344000", "totalShareholderEquity": "1403074000", "capitalLeaseObligations": "1943344000", "otherCurrentLiabilities": "400436000", "totalCurrentLiabilities": "870803000", "otherNonCurrentLiabilities": "14826000", "totalNonCurrentLiabilities": "1884772000", "cashAndShortTermInvestments": "257282000", "commonStockSharesOutstanding": "98704000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "257282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-83766000", "operatingCashflow": "715998000", "capitalExpenditures": "248267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-474050000", "cashflowFromInvestment": "-248267000", "stockBasedCompensation": "31103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-471926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8806159000, "cost_of_revenue": 5539739000, "gross_profit": 3266420000, "research_and_development": null, "selling_general_admin": 2574687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 691147000, "depreciation_amortisation": 304321000, "ebitda": 995468000, "interest_expense": 2659000, "interest_income": null, "other_non_operating": null, "pretax_income": 688784000, "tax_provision": 165114000, "effective_tax_rate": null, "net_income": 523669999, "net_income_continuing_ops": 523670000, "net_income_to_common": 523669999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257282000, "short_term_investments": null, "net_receivables": 65221000, "inventory": 427095000, "other_current_assets": null, "total_current_assets": 809904000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208215000, "goodwill_and_intangibles": 589965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3348745000, "total_assets": 4158649000, "short_term_debt": 179334000, "accounts_payable": 291033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870803000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1884772000, "total_liabilities": 2755575000, "total_debt": 179334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 561130000, "total_equity": 1403074000, "shares_outstanding": 98704000, "operating_cash_flow": 715998000, "stock_based_compensation": 31103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -474050000, "free_cash_flow": 964265000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "691147000", "ebitda": "995468000", "netIncome": "523669999", "grossProfit": "3266420000", "depreciation": "None", "totalRevenue": "8806159000", "costOfRevenue": "5539739000", "interestIncome": "5285000", "incomeBeforeTax": "688784000", "interestExpense": "2659000", "operatingIncome": "691147000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "165114000", "reportedCurrency": "USD", "netInterestIncome": "2626000", "nonInterestIncome": "None", "operatingExpenses": "2575273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5539739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304321000", "sellingGeneralAndAdministrative": "2574687000", "netIncomeFromContinuingOperations": "523670000" }, "balance": { "goodwill": "381750000", "inventory": "427095000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "4158649000", "longTermDebt": "None", "shortTermDebt": "179334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "561130000", "totalLiabilities": "2755575000", "otherCurrentAssets": "60306000", "totalCurrentAssets": "809904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348745000", "currentAccountsPayable": "291033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943344000", "totalShareholderEquity": "1403074000", "capitalLeaseObligations": "1943344000", "otherCurrentLiabilities": "400436000", "totalCurrentLiabilities": "870803000", "otherNonCurrentLiabilities": "14826000", "totalNonCurrentLiabilities": "1884772000", "cashAndShortTermInvestments": "257282000", "commonStockSharesOutstanding": "98704000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "257282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-83766000", "operatingCashflow": "715998000", "capitalExpenditures": "248267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-474050000", "cashflowFromInvestment": "-248267000", "stockBasedCompensation": "31103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-471926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304321000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 7719290000, "cost_of_revenue": 4757499000, "gross_profit": 2961791000, "ebit": 504903000, "ebitda": 645067000, "pretax_income": 506698000, "tax_provision": 126097000, "net_income": 380601000, "net_income_to_common": 380601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265159000, "total_current_assets": 675520000, "total_assets": 3640699000, "short_term_debt": 151721000, "long_term_debt": null, "total_debt": 151721000, "total_liabilities": 2318806000, "total_equity": 1321893000, "shares_outstanding": 101379000, "goodwill_and_intangibles": 589844000 }, "cash_flow": { "operating_cash_flow": 645214000, "capital_expenditure": 230375000, "free_cash_flow": 875589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167673, "ticker_id": 8191, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "504903000", "ebitda": "645067000", "netIncome": "380601000", "grossProfit": "2961791000", "depreciation": "None", "totalRevenue": "7719290000", "costOfRevenue": "4757499000", "interestIncome": "7979000", "incomeBeforeTax": "506698000", "interestExpense": "5778000", "operatingIncome": "504497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "126097000", "reportedCurrency": "USD", "netInterestIncome": "2201000", "nonInterestIncome": "None", "operatingExpenses": "2457294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4757499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140164000", "sellingGeneralAndAdministrative": "2264850000", "netIncomeFromContinuingOperations": "380601000" }, "balance": { "goodwill": "381750000", "inventory": "343329000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3640699000", "longTermDebt": "None", "shortTermDebt": "151721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208094000", "reportedCurrency": "USD", "retainedEarnings": "513654000", "totalLiabilities": "2318806000", "otherCurrentAssets": "27292000", "totalCurrentAssets": "675520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965179000", "currentAccountsPayable": "213414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1679241000", "totalShareholderEquity": "1321893000", "capitalLeaseObligations": "1679241000", "otherCurrentLiabilities": "298283000", "totalCurrentLiabilities": "679968000", "otherNonCurrentLiabilities": "13958000", "totalNonCurrentLiabilities": "1638838000", "cashAndShortTermInvestments": "265159000", "commonStockSharesOutstanding": "101379000", "intangibleAssetsExcludingGoodwill": "208094000", "cashAndCashEquivalentsAtCarryingValue": "265159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "380601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20131000", "operatingCashflow": "645214000", "capitalExpenditures": "230375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351496000", "cashflowFromInvestment": "-230375000", "stockBasedCompensation": "28417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-228472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7719290000, "cost_of_revenue": 4757499000, "gross_profit": 2961791000, "research_and_development": null, "selling_general_admin": 2264850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 504903000, "depreciation_amortisation": 140164000, "ebitda": 645067000, "interest_expense": 5778000, "interest_income": null, "other_non_operating": null, "pretax_income": 506698000, "tax_provision": 126097000, "effective_tax_rate": null, "net_income": 380601000, "net_income_continuing_ops": 380601000, "net_income_to_common": 380601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265159000, "short_term_investments": null, "net_receivables": 39740000, "inventory": 343329000, "other_current_assets": null, "total_current_assets": 675520000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208094000, "goodwill_and_intangibles": 589844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2965179000, "total_assets": 3640699000, "short_term_debt": 151721000, "accounts_payable": 213414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679968000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1638838000, "total_liabilities": 2318806000, "total_debt": 151721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 513654000, "total_equity": 1321893000, "shares_outstanding": 101379000, "operating_cash_flow": 645214000, "stock_based_compensation": 28417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351496000, "free_cash_flow": 875589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "504903000", "ebitda": "645067000", "netIncome": "380601000", "grossProfit": "2961791000", "depreciation": "None", "totalRevenue": "7719290000", "costOfRevenue": "4757499000", "interestIncome": "7979000", "incomeBeforeTax": "506698000", "interestExpense": "5778000", "operatingIncome": "504497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "126097000", "reportedCurrency": "USD", "netInterestIncome": "2201000", "nonInterestIncome": "None", "operatingExpenses": "2457294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4757499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140164000", "sellingGeneralAndAdministrative": "2264850000", "netIncomeFromContinuingOperations": "380601000" }, "balance": { "goodwill": "381750000", "inventory": "343329000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3640699000", "longTermDebt": "None", "shortTermDebt": "151721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208094000", "reportedCurrency": "USD", "retainedEarnings": "513654000", "totalLiabilities": "2318806000", "otherCurrentAssets": "27292000", "totalCurrentAssets": "675520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965179000", "currentAccountsPayable": "213414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1679241000", "totalShareholderEquity": "1321893000", "capitalLeaseObligations": "1679241000", "otherCurrentLiabilities": "298283000", "totalCurrentLiabilities": "679968000", "otherNonCurrentLiabilities": "13958000", "totalNonCurrentLiabilities": "1638838000", "cashAndShortTermInvestments": "265159000", "commonStockSharesOutstanding": "101379000", "intangibleAssetsExcludingGoodwill": "208094000", "cashAndCashEquivalentsAtCarryingValue": "265159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "380601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20131000", "operatingCashflow": "645214000", "capitalExpenditures": "230375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351496000", "cashflowFromInvestment": "-230375000", "stockBasedCompensation": "28417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-228472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274087000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 6837384000, "cost_of_revenue": 4297343000, "gross_profit": 2540041000, "ebit": 386680000, "ebitda": 518591000, "pretax_income": 343740000, "tax_provision": 84884000, "net_income": 258856000, "net_income_to_common": 258856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201794000, "total_current_assets": 603772000, "total_assets": 3327428000, "short_term_debt": 127303000, "long_term_debt": 125000000, "total_debt": 252303000, "total_liabilities": 2178881000, "total_equity": 1148547000, "shares_outstanding": 103390000, "goodwill_and_intangibles": 589801000 }, "cash_flow": { "operating_cash_flow": 465068000, "capital_expenditure": 225310000, "free_cash_flow": 690378000, "dividends_paid": 11454000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167678, "ticker_id": 8191, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386680000", "ebitda": "518591000", "netIncome": "258856000", "grossProfit": "2540041000", "depreciation": "None", "totalRevenue": "6837384000", "costOfRevenue": "4297343000", "interestIncome": "6912000", "incomeBeforeTax": "343740000", "interestExpense": "6491000", "operatingIncome": "350231000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84884000", "reportedCurrency": "USD", "netInterestIncome": "-6491000", "nonInterestIncome": "None", "operatingExpenses": "2189810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4297343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131911000", "sellingGeneralAndAdministrative": "1972837000", "netIncomeFromContinuingOperations": "258856000" }, "balance": { "goodwill": "381741000", "inventory": "323198000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3327428000", "longTermDebt": "125000000", "shortTermDebt": "127303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "373612000", "totalLiabilities": "2178881000", "otherCurrentAssets": "24908000", "totalCurrentAssets": "603772000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723656000", "currentAccountsPayable": "179927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1660664000", "totalShareholderEquity": "1148547000", "capitalLeaseObligations": "1535664000", "otherCurrentLiabilities": "225343000", "totalCurrentLiabilities": "546869000", "otherNonCurrentLiabilities": "13444000", "totalNonCurrentLiabilities": "1632012000", "cashAndShortTermInvestments": "201794000", "commonStockSharesOutstanding": "103390000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "201794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258856000", "profitLoss": "None", "dividendPayout": "11454000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10857000", "operatingCashflow": "465068000", "capitalExpenditures": "225310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318048000", "cashflowFromInvestment": "-238342000", "stockBasedCompensation": "18898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11454000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6837384000, "cost_of_revenue": 4297343000, "gross_profit": 2540041000, "research_and_development": null, "selling_general_admin": 1972837000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386680000, "depreciation_amortisation": 131911000, "ebitda": 518591000, "interest_expense": 6491000, "interest_income": null, "other_non_operating": null, "pretax_income": 343740000, "tax_provision": 84884000, "effective_tax_rate": null, "net_income": 258856000, "net_income_continuing_ops": 258856000, "net_income_to_common": 258856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201794000, "short_term_investments": null, "net_receivables": 53872000, "inventory": 323198000, "other_current_assets": null, "total_current_assets": 603772000, "net_ppe": null, "goodwill": 381741000, "intangible_assets": 208060000, "goodwill_and_intangibles": 589801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2723656000, "total_assets": 3327428000, "short_term_debt": 127303000, "accounts_payable": 179927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546869000, "long_term_debt": 125000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632012000, "total_liabilities": 2178881000, "total_debt": 252303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373612000, "total_equity": 1148547000, "shares_outstanding": 103390000, "operating_cash_flow": 465068000, "stock_based_compensation": 18898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238342000, "dividends_paid": 11454000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -318048000, "free_cash_flow": 690378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386680000", "ebitda": "518591000", "netIncome": "258856000", "grossProfit": "2540041000", "depreciation": "None", "totalRevenue": "6837384000", "costOfRevenue": "4297343000", "interestIncome": "6912000", "incomeBeforeTax": "343740000", "interestExpense": "6491000", "operatingIncome": "350231000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84884000", "reportedCurrency": "USD", "netInterestIncome": "-6491000", "nonInterestIncome": "None", "operatingExpenses": "2189810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4297343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131911000", "sellingGeneralAndAdministrative": "1972837000", "netIncomeFromContinuingOperations": "258856000" }, "balance": { "goodwill": "381741000", "inventory": "323198000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3327428000", "longTermDebt": "125000000", "shortTermDebt": "127303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "373612000", "totalLiabilities": "2178881000", "otherCurrentAssets": "24908000", "totalCurrentAssets": "603772000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723656000", "currentAccountsPayable": "179927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1660664000", "totalShareholderEquity": "1148547000", "capitalLeaseObligations": "1535664000", "otherCurrentLiabilities": "225343000", "totalCurrentLiabilities": "546869000", "otherNonCurrentLiabilities": "13444000", "totalNonCurrentLiabilities": "1632012000", "cashAndShortTermInvestments": "201794000", "commonStockSharesOutstanding": "103390000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "201794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258856000", "profitLoss": "None", "dividendPayout": "11454000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10857000", "operatingCashflow": "465068000", "capitalExpenditures": "225310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318048000", "cashflowFromInvestment": "-238342000", "stockBasedCompensation": "18898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11454000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265019000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 6404223000, "cost_of_revenue": 4043259000, "gross_profit": 2360964000, "ebit": 366426000, "ebitda": 493493000, "pretax_income": 349313000, "tax_provision": 88149000, "net_income": 261164000, "net_income_to_common": 261164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293233000, "total_current_assets": 673804000, "total_assets": 3070380000, "short_term_debt": 136596000, "long_term_debt": 250000000, "total_debt": 386596000, "total_liabilities": 2023918000, "total_equity": 1046462000, "shares_outstanding": 109139000, "goodwill_and_intangibles": 553838000 }, "cash_flow": { "operating_cash_flow": 371329000, "capital_expenditure": 124010000, "free_cash_flow": 495339000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167683, "ticker_id": 8191, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366426000", "ebitda": "493493000", "netIncome": "261164000", "grossProfit": "2360964000", "depreciation": "None", "totalRevenue": "6404223000", "costOfRevenue": "4043259000", "interestIncome": "535000", "incomeBeforeTax": "349313000", "interestExpense": "11068000", "operatingIncome": "358360000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "88149000", "reportedCurrency": "USD", "netInterestIncome": "-9047000", "nonInterestIncome": "None", "operatingExpenses": "2002604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4043259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127067000", "sellingGeneralAndAdministrative": "1818849000", "netIncomeFromContinuingOperations": "261164000" }, "balance": { "goodwill": "368878000", "inventory": "310545000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "3070380000", "longTermDebt": "250000000", "shortTermDebt": "136596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "184960000", "reportedCurrency": "USD", "retainedEarnings": "320012000", "totalLiabilities": "2023918000", "otherCurrentAssets": "35763000", "totalCurrentAssets": "673804000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2396576000", "currentAccountsPayable": "172904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722241000", "shortLongTermDebtTotal": "1540671000", "totalShareholderEquity": "1046462000", "capitalLeaseObligations": "1290671000", "otherCurrentLiabilities": "199060000", "totalCurrentLiabilities": "522380000", "otherNonCurrentLiabilities": "1440415000", "totalNonCurrentLiabilities": "1501538000", "cashAndShortTermInvestments": "293233000", "commonStockSharesOutstanding": "109139000", "intangibleAssetsExcludingGoodwill": "184960000", "cashAndCashEquivalentsAtCarryingValue": "293233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261164000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45158000", "operatingCashflow": "371329000", "capitalExpenditures": "124010000", "changeInReceivables": "13381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199131000", "cashflowFromInvestment": "-124010000", "stockBasedCompensation": "16603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48188000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6404223000, "cost_of_revenue": 4043259000, "gross_profit": 2360964000, "research_and_development": null, "selling_general_admin": 1818849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366426000, "depreciation_amortisation": 127067000, "ebitda": 493493000, "interest_expense": 11068000, "interest_income": null, "other_non_operating": null, "pretax_income": 349313000, "tax_provision": 88149000, "effective_tax_rate": null, "net_income": 261164000, "net_income_continuing_ops": 261164000, "net_income_to_common": 261164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293233000, "short_term_investments": null, "net_receivables": 34263000, "inventory": 310545000, "other_current_assets": null, "total_current_assets": 673804000, "net_ppe": null, "goodwill": 368878000, "intangible_assets": 184960000, "goodwill_and_intangibles": 553838000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2396576000, "total_assets": 3070380000, "short_term_debt": 136596000, "accounts_payable": 172904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 522380000, "long_term_debt": 250000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1501538000, "total_liabilities": 2023918000, "total_debt": 386596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 320012000, "total_equity": 1046462000, "shares_outstanding": 109139000, "operating_cash_flow": 371329000, "stock_based_compensation": 16603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124010000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199131000, "free_cash_flow": 495339000, "net_change_in_cash": 48188000 }, "raw_data": { "income": { "ebit": "366426000", "ebitda": "493493000", "netIncome": "261164000", "grossProfit": "2360964000", "depreciation": "None", "totalRevenue": "6404223000", "costOfRevenue": "4043259000", "interestIncome": "535000", "incomeBeforeTax": "349313000", "interestExpense": "11068000", "operatingIncome": "358360000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "88149000", "reportedCurrency": "USD", "netInterestIncome": "-9047000", "nonInterestIncome": "None", "operatingExpenses": "2002604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4043259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127067000", "sellingGeneralAndAdministrative": "1818849000", "netIncomeFromContinuingOperations": "261164000" }, "balance": { "goodwill": "368878000", "inventory": "310545000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "3070380000", "longTermDebt": "250000000", "shortTermDebt": "136596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "184960000", "reportedCurrency": "USD", "retainedEarnings": "320012000", "totalLiabilities": "2023918000", "otherCurrentAssets": "35763000", "totalCurrentAssets": "673804000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2396576000", "currentAccountsPayable": "172904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722241000", "shortLongTermDebtTotal": "1540671000", "totalShareholderEquity": "1046462000", "capitalLeaseObligations": "1290671000", "otherCurrentLiabilities": "199060000", "totalCurrentLiabilities": "522380000", "otherNonCurrentLiabilities": "1440415000", "totalNonCurrentLiabilities": "1501538000", "cashAndShortTermInvestments": "293233000", "commonStockSharesOutstanding": "109139000", "intangibleAssetsExcludingGoodwill": "184960000", "cashAndCashEquivalentsAtCarryingValue": "293233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261164000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45158000", "operatingCashflow": "371329000", "capitalExpenditures": "124010000", "changeInReceivables": "13381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199131000", "cashflowFromInvestment": "-124010000", "stockBasedCompensation": "16603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48188000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244382000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 6099869000, "cost_of_revenue": 3880057000, "gross_profit": 2219812000, "ebit": 338838000, "ebitda": 464379000, "pretax_income": 322392000, "tax_provision": 78235000, "net_income": 244157000, "net_income_to_common": 244157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245287000, "total_current_assets": 567716000, "total_assets": 2923115000, "short_term_debt": 152833000, "long_term_debt": 250000000, "total_debt": 402833000, "total_liabilities": 1963239000, "total_equity": 959876000, "shares_outstanding": 116077000, "goodwill_and_intangibles": 553838000 }, "cash_flow": { "operating_cash_flow": 364799000, "capital_expenditure": 102378000, "free_cash_flow": 467177000, "dividends_paid": 2170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167688, "ticker_id": 8191, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338838000", "ebitda": "464379000", "netIncome": "244157000", "grossProfit": "2219812000", "depreciation": "None", "totalRevenue": "6099869000", "costOfRevenue": "3880057000", "interestIncome": "None", "incomeBeforeTax": "322392000", "interestExpense": "17462000", "operatingIncome": "334076000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "78235000", "reportedCurrency": "USD", "netInterestIncome": "-11684000", "nonInterestIncome": "None", "operatingExpenses": "1885736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3880057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125541000", "sellingGeneralAndAdministrative": "1712905000", "netIncomeFromContinuingOperations": "244157000" }, "balance": { "goodwill": "368878000", "inventory": "265387000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "2923115000", "longTermDebt": "250000000", "shortTermDebt": "152833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "184960000", "reportedCurrency": "USD", "retainedEarnings": "258822000", "totalLiabilities": "1963239000", "otherCurrentAssets": "23829000", "totalCurrentAssets": "567716000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2355399000", "currentAccountsPayable": "145901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "716029000", "shortLongTermDebtTotal": "1508398000", "totalShareholderEquity": "959876000", "capitalLeaseObligations": "1258398000", "otherCurrentLiabilities": "202412000", "totalCurrentLiabilities": "513473000", "otherNonCurrentLiabilities": "1391871000", "totalNonCurrentLiabilities": "1449766000", "cashAndShortTermInvestments": "245287000", "commonStockSharesOutstanding": "116077000", "intangibleAssetsExcludingGoodwill": "184960000", "cashAndCashEquivalentsAtCarryingValue": "245287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244157000", "profitLoss": "None", "dividendPayout": "2170000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11417000", "operatingCashflow": "364799000", "capitalExpenditures": "102378000", "changeInReceivables": "16928000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186858000", "cashflowFromInvestment": "-102378000", "stockBasedCompensation": "15883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6099869000, "cost_of_revenue": 3880057000, "gross_profit": 2219812000, "research_and_development": null, "selling_general_admin": 1712905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338838000, "depreciation_amortisation": 125541000, "ebitda": 464379000, "interest_expense": 17462000, "interest_income": null, "other_non_operating": null, "pretax_income": 322392000, "tax_provision": 78235000, "effective_tax_rate": null, "net_income": 244157000, "net_income_continuing_ops": 244157000, "net_income_to_common": 244157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245287000, "short_term_investments": null, "net_receivables": 33213000, "inventory": 265387000, "other_current_assets": null, "total_current_assets": 567716000, "net_ppe": null, "goodwill": 368878000, "intangible_assets": 184960000, "goodwill_and_intangibles": 553838000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2355399000, "total_assets": 2923115000, "short_term_debt": 152833000, "accounts_payable": 145901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513473000, "long_term_debt": 250000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1449766000, "total_liabilities": 1963239000, "total_debt": 402833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 258822000, "total_equity": 959876000, "shares_outstanding": 116077000, "operating_cash_flow": 364799000, "stock_based_compensation": 15883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102378000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102378000, "dividends_paid": 2170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186858000, "free_cash_flow": 467177000, "net_change_in_cash": 75563000 }, "raw_data": { "income": { "ebit": "338838000", "ebitda": "464379000", "netIncome": "244157000", "grossProfit": "2219812000", "depreciation": "None", "totalRevenue": "6099869000", "costOfRevenue": "3880057000", "interestIncome": "None", "incomeBeforeTax": "322392000", "interestExpense": "17462000", "operatingIncome": "334076000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "78235000", "reportedCurrency": "USD", "netInterestIncome": "-11684000", "nonInterestIncome": "None", "operatingExpenses": "1885736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3880057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125541000", "sellingGeneralAndAdministrative": "1712905000", "netIncomeFromContinuingOperations": "244157000" }, "balance": { "goodwill": "368878000", "inventory": "265387000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "2923115000", "longTermDebt": "250000000", "shortTermDebt": "152833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "184960000", "reportedCurrency": "USD", "retainedEarnings": "258822000", "totalLiabilities": "1963239000", "otherCurrentAssets": "23829000", "totalCurrentAssets": "567716000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2355399000", "currentAccountsPayable": "145901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "716029000", "shortLongTermDebtTotal": "1508398000", "totalShareholderEquity": "959876000", "capitalLeaseObligations": "1258398000", "otherCurrentLiabilities": "202412000", "totalCurrentLiabilities": "513473000", "otherNonCurrentLiabilities": "1391871000", "totalNonCurrentLiabilities": "1449766000", "cashAndShortTermInvestments": "245287000", "commonStockSharesOutstanding": "116077000", "intangibleAssetsExcludingGoodwill": "184960000", "cashAndCashEquivalentsAtCarryingValue": "245287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244157000", "profitLoss": "None", "dividendPayout": "2170000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11417000", "operatingCashflow": "364799000", "capitalExpenditures": "102378000", "changeInReceivables": "16928000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186858000", "cashflowFromInvestment": "-102378000", "stockBasedCompensation": "15883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234058000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 6468759000, "cost_of_revenue": 4081670000, "gross_profit": 2387089000, "ebit": 391665000, "ebitda": 518172000, "pretax_income": 376878000, "tax_provision": 89428000, "net_income": 287450000, "net_income_to_common": 287450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169697000, "total_current_assets": 465960000, "total_assets": 2806404000, "short_term_debt": 136698000, "long_term_debt": 250000000, "total_debt": 386698000, "total_liabilities": 1925111000, "total_equity": 881293000, "shares_outstanding": 118224000, "goodwill_and_intangibles": 553838000 }, "cash_flow": { "operating_cash_flow": 494035000, "capital_expenditure": 121968000, "free_cash_flow": 616003000, "dividends_paid": 1343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167693, "ticker_id": 8191, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391665000", "ebitda": "518172000", "netIncome": "287450000", "grossProfit": "2387089000", "depreciation": "None", "totalRevenue": "6468759000", "costOfRevenue": "4081670000", "interestIncome": "None", "incomeBeforeTax": "376878000", "interestExpense": "19094000", "operatingIncome": "391665000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "89428000", "reportedCurrency": "USD", "netInterestIncome": "-14787000", "nonInterestIncome": "None", "operatingExpenses": "1995424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4081670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126507000", "sellingGeneralAndAdministrative": "1817269000", "netIncomeFromContinuingOperations": "287450000" }, "balance": { "goodwill": "368878000", "inventory": "254224000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "2806404000", "longTermDebt": "250000000", "shortTermDebt": "136698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "184960000", "reportedCurrency": "USD", "retainedEarnings": "203001000", "totalLiabilities": "1925111000", "otherCurrentAssets": "18397000", "totalCurrentAssets": "465960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2340444000", "currentAccountsPayable": "139337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726500000", "shortLongTermDebtTotal": "1466692000", "totalShareholderEquity": "881293000", "capitalLeaseObligations": "1216692000", "otherCurrentLiabilities": "205385000", "totalCurrentLiabilities": "496132000", "otherNonCurrentLiabilities": "1370906000", "totalNonCurrentLiabilities": "1428979000", "cashAndShortTermInvestments": "169697000", "commonStockSharesOutstanding": "118224000", "intangibleAssetsExcludingGoodwill": "184960000", "cashAndCashEquivalentsAtCarryingValue": "169697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287450000", "profitLoss": "None", "dividendPayout": "1343000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "21754000", "operatingCashflow": "494035000", "capitalExpenditures": "121968000", "changeInReceivables": "25977000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287411000", "cashflowFromInvestment": "-121968000", "stockBasedCompensation": "14339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "84656000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6468759000, "cost_of_revenue": 4081670000, "gross_profit": 2387089000, "research_and_development": null, "selling_general_admin": 1817269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391665000, "depreciation_amortisation": 126507000, "ebitda": 518172000, "interest_expense": 19094000, "interest_income": null, "other_non_operating": null, "pretax_income": 376878000, "tax_provision": 89428000, "effective_tax_rate": null, "net_income": 287450000, "net_income_continuing_ops": 287450000, "net_income_to_common": 287450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169697000, "short_term_investments": null, "net_receivables": 23642000, "inventory": 254224000, "other_current_assets": null, "total_current_assets": 465960000, "net_ppe": null, "goodwill": 368878000, "intangible_assets": 184960000, "goodwill_and_intangibles": 553838000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2340444000, "total_assets": 2806404000, "short_term_debt": 136698000, "accounts_payable": 139337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496132000, "long_term_debt": 250000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1428979000, "total_liabilities": 1925111000, "total_debt": 386698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203001000, "total_equity": 881293000, "shares_outstanding": 118224000, "operating_cash_flow": 494035000, "stock_based_compensation": 14339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121968000, "dividends_paid": 1343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287411000, "free_cash_flow": 616003000, "net_change_in_cash": 84656000 }, "raw_data": { "income": { "ebit": "391665000", "ebitda": "518172000", "netIncome": "287450000", "grossProfit": "2387089000", "depreciation": "None", "totalRevenue": "6468759000", "costOfRevenue": "4081670000", "interestIncome": "None", "incomeBeforeTax": "376878000", "interestExpense": "19094000", "operatingIncome": "391665000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "89428000", "reportedCurrency": "USD", "netInterestIncome": "-14787000", "nonInterestIncome": "None", "operatingExpenses": "1995424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4081670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126507000", "sellingGeneralAndAdministrative": "1817269000", "netIncomeFromContinuingOperations": "287450000" }, "balance": { "goodwill": "368878000", "inventory": "254224000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "2806404000", "longTermDebt": "250000000", "shortTermDebt": "136698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "184960000", "reportedCurrency": "USD", "retainedEarnings": "203001000", "totalLiabilities": "1925111000", "otherCurrentAssets": "18397000", "totalCurrentAssets": "465960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2340444000", "currentAccountsPayable": "139337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726500000", "shortLongTermDebtTotal": "1466692000", "totalShareholderEquity": "881293000", "capitalLeaseObligations": "1216692000", "otherCurrentLiabilities": "205385000", "totalCurrentLiabilities": "496132000", "otherNonCurrentLiabilities": "1370906000", "totalNonCurrentLiabilities": "1428979000", "cashAndShortTermInvestments": "169697000", "commonStockSharesOutstanding": "118224000", "intangibleAssetsExcludingGoodwill": "184960000", "cashAndCashEquivalentsAtCarryingValue": "169697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287450000", "profitLoss": "None", "dividendPayout": "1343000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "21754000", "operatingCashflow": "494035000", "capitalExpenditures": "121968000", "changeInReceivables": "25977000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287411000", "cashflowFromInvestment": "-121968000", "stockBasedCompensation": "14339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "84656000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225783000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 5634835000, "cost_of_revenue": 3731817000, "gross_profit": 1903018000, "ebit": 221460000, "ebitda": 344264000, "pretax_income": 196168000, "tax_provision": 46539000, "net_income": 149629000, "net_income_to_common": 149629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85314000, "total_current_assets": 387839000, "total_assets": 2722983000, "short_term_debt": 106907000, "long_term_debt": 538000000, "total_debt": 644907000, "total_liabilities": 2141031000, "total_equity": 581952000, "shares_outstanding": 119742000, "goodwill_and_intangibles": 553473000 }, "cash_flow": { "operating_cash_flow": 355210000, "capital_expenditure": 183232000, "free_cash_flow": 538442000, "dividends_paid": 4878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167698, "ticker_id": 8191, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221460000", "ebitda": "344264000", "netIncome": "149629000", "grossProfit": "1903018000", "depreciation": "None", "totalRevenue": "5634835000", "costOfRevenue": "3731817000", "interestIncome": "None", "incomeBeforeTax": "196168000", "interestExpense": "20936000", "operatingIncome": "217360000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "46539000", "reportedCurrency": "USD", "netInterestIncome": "-21192000", "nonInterestIncome": "None", "operatingExpenses": "1685658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3731817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122804000", "sellingGeneralAndAdministrative": "1500707000", "netIncomeFromContinuingOperations": "149629000" }, "balance": { "goodwill": "368078000", "inventory": "275979000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "2722983000", "longTermDebt": "538000000", "shortTermDebt": "106907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "185395000", "reportedCurrency": "USD", "retainedEarnings": "-84449000", "totalLiabilities": "2141031000", "otherCurrentAssets": "10833000", "totalCurrentAssets": "387839000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335144000", "currentAccountsPayable": "122839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1769944000", "shortLongTermDebtTotal": "1735253000", "totalShareholderEquity": "581952000", "capitalLeaseObligations": "1197253000", "otherCurrentLiabilities": "173051000", "totalCurrentLiabilities": "416812000", "otherNonCurrentLiabilities": "17459000", "totalNonCurrentLiabilities": "1724219000", "cashAndShortTermInvestments": "85314000", "commonStockSharesOutstanding": "119742000", "intangibleAssetsExcludingGoodwill": "185395000", "cashAndCashEquivalentsAtCarryingValue": "85314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149629000", "profitLoss": "None", "dividendPayout": "4878000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11612000", "operatingCashflow": "355210000", "capitalExpenditures": "183232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87441000", "cashflowFromInvestment": "-183232000", "stockBasedCompensation": "8949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5634835000, "cost_of_revenue": 3731817000, "gross_profit": 1903018000, "research_and_development": null, "selling_general_admin": 1500707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221460000, "depreciation_amortisation": 122804000, "ebitda": 344264000, "interest_expense": 20936000, "interest_income": null, "other_non_operating": null, "pretax_income": 196168000, "tax_provision": 46539000, "effective_tax_rate": null, "net_income": 149629000, "net_income_continuing_ops": 149629000, "net_income_to_common": 149629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85314000, "short_term_investments": null, "net_receivables": 15713000, "inventory": 275979000, "other_current_assets": null, "total_current_assets": 387839000, "net_ppe": null, "goodwill": 368078000, "intangible_assets": 185395000, "goodwill_and_intangibles": 553473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2335144000, "total_assets": 2722983000, "short_term_debt": 106907000, "accounts_payable": 122839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416812000, "long_term_debt": 538000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1724219000, "total_liabilities": 2141031000, "total_debt": 644907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84449000, "total_equity": 581952000, "shares_outstanding": 119742000, "operating_cash_flow": 355210000, "stock_based_compensation": 8949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183232000, "dividends_paid": 4878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87441000, "free_cash_flow": 538442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221460000", "ebitda": "344264000", "netIncome": "149629000", "grossProfit": "1903018000", "depreciation": "None", "totalRevenue": "5634835000", "costOfRevenue": "3731817000", "interestIncome": "None", "incomeBeforeTax": "196168000", "interestExpense": "20936000", "operatingIncome": "217360000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "46539000", "reportedCurrency": "USD", "netInterestIncome": "-21192000", "nonInterestIncome": "None", "operatingExpenses": "1685658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3731817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122804000", "sellingGeneralAndAdministrative": "1500707000", "netIncomeFromContinuingOperations": "149629000" }, "balance": { "goodwill": "368078000", "inventory": "275979000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "2722983000", "longTermDebt": "538000000", "shortTermDebt": "106907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "185395000", "reportedCurrency": "USD", "retainedEarnings": "-84449000", "totalLiabilities": "2141031000", "otherCurrentAssets": "10833000", "totalCurrentAssets": "387839000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335144000", "currentAccountsPayable": "122839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1769944000", "shortLongTermDebtTotal": "1735253000", "totalShareholderEquity": "581952000", "capitalLeaseObligations": "1197253000", "otherCurrentLiabilities": "173051000", "totalCurrentLiabilities": "416812000", "otherNonCurrentLiabilities": "17459000", "totalNonCurrentLiabilities": "1724219000", "cashAndShortTermInvestments": "85314000", "commonStockSharesOutstanding": "119742000", "intangibleAssetsExcludingGoodwill": "185395000", "cashAndCashEquivalentsAtCarryingValue": "85314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149629000", "profitLoss": "None", "dividendPayout": "4878000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11612000", "operatingCashflow": "355210000", "capitalExpenditures": "183232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87441000", "cashflowFromInvestment": "-183232000", "stockBasedCompensation": "8949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204646000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 5207336000, "cost_of_revenue": 3459861000, "gross_profit": 1747475000, "ebit": 234511000, "ebitda": 345260000, "pretax_income": 195796000, "tax_provision": 37260000, "net_income": 158536000, "net_income_to_common": 158536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1588000, "total_current_assets": 333841000, "total_assets": 1675614000, "short_term_debt": 7428000, "long_term_debt": 572642000, "total_debt": 580070000, "total_liabilities": 1086418000, "total_equity": 589196000, "shares_outstanding": 129776000, "goodwill_and_intangibles": 562881000 }, "cash_flow": { "operating_cash_flow": 294379000, "capital_expenditure": 177083000, "free_cash_flow": 471462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167703, "ticker_id": 8191, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234511000", "ebitda": "345260000", "netIncome": "158536000", "grossProfit": "1747475000", "depreciation": "None", "totalRevenue": "5207336000", "costOfRevenue": "3459861000", "interestIncome": "None", "incomeBeforeTax": "195796000", "interestExpense": "27831000", "operatingIncome": "222911000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37260000", "reportedCurrency": "USD", "netInterestIncome": "-27435000", "nonInterestIncome": "None", "operatingExpenses": "1524564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "320000", "costofGoodsAndServicesSold": "3459861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110749000", "sellingGeneralAndAdministrative": "1354243000", "netIncomeFromContinuingOperations": "158536000" }, "balance": { "goodwill": "368078000", "inventory": "264366000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "1675614000", "longTermDebt": "572642000", "shortTermDebt": "7428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "194803000", "reportedCurrency": "USD", "retainedEarnings": "-69202000", "totalLiabilities": "1086418000", "otherCurrentAssets": "26909000", "totalCurrentAssets": "333841000", "currentLongTermDebt": "None", "longTermInvestments": "578000", "shortTermInvestments": "944000", "currentNetReceivables": "40978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1341773000", "currentAccountsPayable": "120265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "766429000", "shortLongTermDebtTotal": "580070000", "totalShareholderEquity": "589196000", "capitalLeaseObligations": "127070000", "otherCurrentLiabilities": "182307000", "totalCurrentLiabilities": "310000000", "otherNonCurrentLiabilities": "153377000", "totalNonCurrentLiabilities": "776418000", "cashAndShortTermInvestments": "1588000", "commonStockSharesOutstanding": "129776000", "intangibleAssetsExcludingGoodwill": "194803000", "cashAndCashEquivalentsAtCarryingValue": "1588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34824000", "operatingCashflow": "294379000", "capitalExpenditures": "177083000", "changeInReceivables": "-7666000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134528000", "cashflowFromInvestment": "-177082000", "stockBasedCompensation": "14512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17231000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-258307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5207336000, "cost_of_revenue": 3459861000, "gross_profit": 1747475000, "research_and_development": 0, "selling_general_admin": 1354243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234511000, "depreciation_amortisation": 110749000, "ebitda": 345260000, "interest_expense": 27831000, "interest_income": null, "other_non_operating": null, "pretax_income": 195796000, "tax_provision": 37260000, "effective_tax_rate": null, "net_income": 158536000, "net_income_continuing_ops": 158536000, "net_income_to_common": 158536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1588000, "short_term_investments": 944000, "net_receivables": 40978000, "inventory": 264366000, "other_current_assets": null, "total_current_assets": 333841000, "net_ppe": null, "goodwill": 368078000, "intangible_assets": 194803000, "goodwill_and_intangibles": 562881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1341773000, "total_assets": 1675614000, "short_term_debt": 7428000, "accounts_payable": 120265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310000000, "long_term_debt": 572642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 776418000, "total_liabilities": 1086418000, "total_debt": 580070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69202000, "total_equity": 589196000, "shares_outstanding": 129776000, "operating_cash_flow": 294379000, "stock_based_compensation": 14512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177083000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177082000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134528000, "free_cash_flow": 471462000, "net_change_in_cash": -17231000 }, "raw_data": { "income": { "ebit": "234511000", "ebitda": "345260000", "netIncome": "158536000", "grossProfit": "1747475000", "depreciation": "None", "totalRevenue": "5207336000", "costOfRevenue": "3459861000", "interestIncome": "None", "incomeBeforeTax": "195796000", "interestExpense": "27831000", "operatingIncome": "222911000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37260000", "reportedCurrency": "USD", "netInterestIncome": "-27435000", "nonInterestIncome": "None", "operatingExpenses": "1524564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "320000", "costofGoodsAndServicesSold": "3459861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110749000", "sellingGeneralAndAdministrative": "1354243000", "netIncomeFromContinuingOperations": "158536000" }, "balance": { "goodwill": "368078000", "inventory": "264366000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "1675614000", "longTermDebt": "572642000", "shortTermDebt": "7428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "194803000", "reportedCurrency": "USD", "retainedEarnings": "-69202000", "totalLiabilities": "1086418000", "otherCurrentAssets": "26909000", "totalCurrentAssets": "333841000", "currentLongTermDebt": "None", "longTermInvestments": "578000", "shortTermInvestments": "944000", "currentNetReceivables": "40978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1341773000", "currentAccountsPayable": "120265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "766429000", "shortLongTermDebtTotal": "580070000", "totalShareholderEquity": "589196000", "capitalLeaseObligations": "127070000", "otherCurrentLiabilities": "182307000", "totalCurrentLiabilities": "310000000", "otherNonCurrentLiabilities": "153377000", "totalNonCurrentLiabilities": "776418000", "cashAndShortTermInvestments": "1588000", "commonStockSharesOutstanding": "129776000", "intangibleAssetsExcludingGoodwill": "194803000", "cashAndCashEquivalentsAtCarryingValue": "1588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34824000", "operatingCashflow": "294379000", "capitalExpenditures": "177083000", "changeInReceivables": "-7666000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134528000", "cashflowFromInvestment": "-177082000", "stockBasedCompensation": "14512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17231000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-258307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110749000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 2329179000, "cost_of_revenue": 1453930000, "gross_profit": 875249000, "ebit": 216468000, "ebitda": 299342000, "pretax_income": 215436000, "tax_provision": 51712000, "net_income": 163724000, "net_income_to_common": 163724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252161000, "total_current_assets": 772294000, "total_assets": 4269374000, "short_term_debt": 187923000, "long_term_debt": null, "total_debt": 187923000, "total_liabilities": 2835134000, "total_equity": 1434240000, "shares_outstanding": 95585000, "goodwill_and_intangibles": 589965000 }, "cash_flow": { "operating_cash_flow": 235287000, "capital_expenditure": 101151000, "free_cash_flow": 336438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167666, "ticker_id": 8191, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216468000", "ebitda": "299342000", "netIncome": "163724000", "grossProfit": "875249000", "depreciation": "None", "totalRevenue": "2329179000", "costOfRevenue": "1453930000", "interestIncome": "720000", "incomeBeforeTax": "215436000", "interestExpense": "591000", "operatingIncome": "216468000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "51712000", "reportedCurrency": "USD", "netInterestIncome": "129000", "nonInterestIncome": "None", "operatingExpenses": "658781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82874000", "sellingGeneralAndAdministrative": "658781000", "netIncomeFromContinuingOperations": "163724000" }, "balance": { "goodwill": "381750000", "inventory": "419178000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4269374000", "longTermDebt": "None", "shortTermDebt": "187923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "583734000", "totalLiabilities": "2835134000", "otherCurrentAssets": "37642000", "totalCurrentAssets": "772294000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3497080000", "currentAccountsPayable": "260737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2060857000", "totalShareholderEquity": "1434240000", "capitalLeaseObligations": "2060857000", "otherCurrentLiabilities": "372742000", "totalCurrentLiabilities": "837798000", "otherNonCurrentLiabilities": "40853000", "totalNonCurrentLiabilities": "1997336000", "cashAndShortTermInvestments": "252161000", "commonStockSharesOutstanding": "95585000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "252161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163724000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7917000", "operatingCashflow": "235287000", "capitalExpenditures": "101151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140225000", "cashflowFromInvestment": "-101151000", "stockBasedCompensation": "8563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2329179000, "cost_of_revenue": 1453930000, "gross_profit": 875249000, "research_and_development": null, "selling_general_admin": 658781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216468000, "depreciation_amortisation": 82874000, "ebitda": 299342000, "interest_expense": 591000, "interest_income": null, "other_non_operating": null, "pretax_income": 215436000, "tax_provision": 51712000, "effective_tax_rate": null, "net_income": 163724000, "net_income_continuing_ops": 163724000, "net_income_to_common": 163724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252161000, "short_term_investments": null, "net_receivables": 63313000, "inventory": 419178000, "other_current_assets": null, "total_current_assets": 772294000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208215000, "goodwill_and_intangibles": 589965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3497080000, "total_assets": 4269374000, "short_term_debt": 187923000, "accounts_payable": 260737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837798000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1997336000, "total_liabilities": 2835134000, "total_debt": 187923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 583734000, "total_equity": 1434240000, "shares_outstanding": 95585000, "operating_cash_flow": 235287000, "stock_based_compensation": 8563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140225000, "free_cash_flow": 336438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216468000", "ebitda": "299342000", "netIncome": "163724000", "grossProfit": "875249000", "depreciation": "None", "totalRevenue": "2329179000", "costOfRevenue": "1453930000", "interestIncome": "720000", "incomeBeforeTax": "215436000", "interestExpense": "591000", "operatingIncome": "216468000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "51712000", "reportedCurrency": "USD", "netInterestIncome": "129000", "nonInterestIncome": "None", "operatingExpenses": "658781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82874000", "sellingGeneralAndAdministrative": "658781000", "netIncomeFromContinuingOperations": "163724000" }, "balance": { "goodwill": "381750000", "inventory": "419178000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4269374000", "longTermDebt": "None", "shortTermDebt": "187923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "583734000", "totalLiabilities": "2835134000", "otherCurrentAssets": "37642000", "totalCurrentAssets": "772294000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3497080000", "currentAccountsPayable": "260737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2060857000", "totalShareholderEquity": "1434240000", "capitalLeaseObligations": "2060857000", "otherCurrentLiabilities": "372742000", "totalCurrentLiabilities": "837798000", "otherNonCurrentLiabilities": "40853000", "totalNonCurrentLiabilities": "1997336000", "cashAndShortTermInvestments": "252161000", "commonStockSharesOutstanding": "95585000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "252161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163724000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7917000", "operatingCashflow": "235287000", "capitalExpenditures": "101151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140225000", "cashflowFromInvestment": "-101151000", "stockBasedCompensation": "8563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82874000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 2148691000, "cost_of_revenue": 1371718000, "gross_profit": 776973000, "ebit": 123968000, "ebitda": 204420000, "pretax_income": 123653000, "tax_provision": 33828000, "net_income": 89825000, "net_income_to_common": 89825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257282000, "total_current_assets": 809904000, "total_assets": 4158649000, "short_term_debt": 179334000, "long_term_debt": null, "total_debt": 179334000, "total_liabilities": 2755575000, "total_equity": 1403074000, "shares_outstanding": 97536000, "goodwill_and_intangibles": 589965000 }, "cash_flow": { "operating_cash_flow": 136905000, "capital_expenditure": 72186000, "free_cash_flow": 209091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167667, "ticker_id": 8191, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123968000", "ebitda": "204420000", "netIncome": "89825000", "grossProfit": "776973000", "depreciation": "None", "totalRevenue": "2148691000", "costOfRevenue": "1371718000", "interestIncome": "1174000", "incomeBeforeTax": "123653000", "interestExpense": "593000", "operatingIncome": "123968000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33828000", "reportedCurrency": "USD", "netInterestIncome": "581000", "nonInterestIncome": "None", "operatingExpenses": "653005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1371718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80452000", "sellingGeneralAndAdministrative": "653005000", "netIncomeFromContinuingOperations": "89825000" }, "balance": { "goodwill": "381750000", "inventory": "427095000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "4158649000", "longTermDebt": "None", "shortTermDebt": "179334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "561130000", "totalLiabilities": "2755575000", "otherCurrentAssets": "60306000", "totalCurrentAssets": "809904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348745000", "currentAccountsPayable": "291033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943344000", "totalShareholderEquity": "1403074000", "capitalLeaseObligations": "1943344000", "otherCurrentLiabilities": "400436000", "totalCurrentLiabilities": "870803000", "otherNonCurrentLiabilities": "14826000", "totalNonCurrentLiabilities": "1884772000", "cashAndShortTermInvestments": "257282000", "commonStockSharesOutstanding": "97536000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "257282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89825000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27158000", "operatingCashflow": "136905000", "capitalExpenditures": "72186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129305000", "cashflowFromInvestment": "-72186000", "stockBasedCompensation": "9058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2148691000, "cost_of_revenue": 1371718000, "gross_profit": 776973000, "research_and_development": null, "selling_general_admin": 653005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123968000, "depreciation_amortisation": 80452000, "ebitda": 204420000, "interest_expense": 593000, "interest_income": null, "other_non_operating": null, "pretax_income": 123653000, "tax_provision": 33828000, "effective_tax_rate": null, "net_income": 89825000, "net_income_continuing_ops": 89825000, "net_income_to_common": 89825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257282000, "short_term_investments": null, "net_receivables": 65221000, "inventory": 427095000, "other_current_assets": null, "total_current_assets": 809904000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208215000, "goodwill_and_intangibles": 589965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3348745000, "total_assets": 4158649000, "short_term_debt": 179334000, "accounts_payable": 291033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870803000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1884772000, "total_liabilities": 2755575000, "total_debt": 179334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 561130000, "total_equity": 1403074000, "shares_outstanding": 97536000, "operating_cash_flow": 136905000, "stock_based_compensation": 9058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72186000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129305000, "free_cash_flow": 209091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123968000", "ebitda": "204420000", "netIncome": "89825000", "grossProfit": "776973000", "depreciation": "None", "totalRevenue": "2148691000", "costOfRevenue": "1371718000", "interestIncome": "1174000", "incomeBeforeTax": "123653000", "interestExpense": "593000", "operatingIncome": "123968000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33828000", "reportedCurrency": "USD", "netInterestIncome": "581000", "nonInterestIncome": "None", "operatingExpenses": "653005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1371718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80452000", "sellingGeneralAndAdministrative": "653005000", "netIncomeFromContinuingOperations": "89825000" }, "balance": { "goodwill": "381750000", "inventory": "427095000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "4158649000", "longTermDebt": "None", "shortTermDebt": "179334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "561130000", "totalLiabilities": "2755575000", "otherCurrentAssets": "60306000", "totalCurrentAssets": "809904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348745000", "currentAccountsPayable": "291033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943344000", "totalShareholderEquity": "1403074000", "capitalLeaseObligations": "1943344000", "otherCurrentLiabilities": "400436000", "totalCurrentLiabilities": "870803000", "otherNonCurrentLiabilities": "14826000", "totalNonCurrentLiabilities": "1884772000", "cashAndShortTermInvestments": "257282000", "commonStockSharesOutstanding": "97536000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "257282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89825000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27158000", "operatingCashflow": "136905000", "capitalExpenditures": "72186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129305000", "cashflowFromInvestment": "-72186000", "stockBasedCompensation": "9058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80452000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 2200430000, "cost_of_revenue": 1388241000, "gross_profit": 812189000, "ebit": 158860000, "ebitda": 236897000, "pretax_income": 158088000, "tax_provision": 37972000, "net_income": 120116000, "net_income_to_common": 120116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322415000, "total_current_assets": 817545000, "total_assets": 4013122000, "short_term_debt": 172211000, "long_term_debt": null, "total_debt": 172211000, "total_liabilities": 2578564000, "total_equity": 1434558000, "shares_outstanding": 98715000, "goodwill_and_intangibles": 589965000 }, "cash_flow": { "operating_cash_flow": 167134000, "capital_expenditure": 55762000, "free_cash_flow": 222896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167669, "ticker_id": 8191, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158860000", "ebitda": "236897000", "netIncome": "120116000", "grossProfit": "812189000", "depreciation": "None", "totalRevenue": "2200430000", "costOfRevenue": "1388241000", "interestIncome": "1601000", "incomeBeforeTax": "158088000", "interestExpense": "911000", "operatingIncome": "158860000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37972000", "reportedCurrency": "USD", "netInterestIncome": "690000", "nonInterestIncome": "None", "operatingExpenses": "653329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1388241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78037000", "sellingGeneralAndAdministrative": "653329000", "netIncomeFromContinuingOperations": "120116000" }, "balance": { "goodwill": "381750000", "inventory": "399938000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "4013122000", "longTermDebt": "None", "shortTermDebt": "172211000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "602590000", "totalLiabilities": "2578564000", "otherCurrentAssets": "30344000", "totalCurrentAssets": "817545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195577000", "currentAccountsPayable": "268330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858927000", "totalShareholderEquity": "1434558000", "capitalLeaseObligations": "1858927000", "otherCurrentLiabilities": "329431000", "totalCurrentLiabilities": "781494000", "otherNonCurrentLiabilities": "37783000", "totalNonCurrentLiabilities": "1797070000", "cashAndShortTermInvestments": "322415000", "commonStockSharesOutstanding": "98715000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "322415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-48826000", "operatingCashflow": "167134000", "capitalExpenditures": "55762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49389000", "cashflowFromInvestment": "-55762000", "stockBasedCompensation": "7642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2200430000, "cost_of_revenue": 1388241000, "gross_profit": 812189000, "research_and_development": null, "selling_general_admin": 653329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158860000, "depreciation_amortisation": 78037000, "ebitda": 236897000, "interest_expense": 911000, "interest_income": null, "other_non_operating": null, "pretax_income": 158088000, "tax_provision": 37972000, "effective_tax_rate": null, "net_income": 120116000, "net_income_continuing_ops": 120116000, "net_income_to_common": 120116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322415000, "short_term_investments": null, "net_receivables": 64848000, "inventory": 399938000, "other_current_assets": null, "total_current_assets": 817545000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208215000, "goodwill_and_intangibles": 589965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3195577000, "total_assets": 4013122000, "short_term_debt": 172211000, "accounts_payable": 268330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 781494000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1797070000, "total_liabilities": 2578564000, "total_debt": 172211000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 602590000, "total_equity": 1434558000, "shares_outstanding": 98715000, "operating_cash_flow": 167134000, "stock_based_compensation": 7642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49389000, "free_cash_flow": 222896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158860000", "ebitda": "236897000", "netIncome": "120116000", "grossProfit": "812189000", "depreciation": "None", "totalRevenue": "2200430000", "costOfRevenue": "1388241000", "interestIncome": "1601000", "incomeBeforeTax": "158088000", "interestExpense": "911000", "operatingIncome": "158860000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37972000", "reportedCurrency": "USD", "netInterestIncome": "690000", "nonInterestIncome": "None", "operatingExpenses": "653329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1388241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78037000", "sellingGeneralAndAdministrative": "653329000", "netIncomeFromContinuingOperations": "120116000" }, "balance": { "goodwill": "381750000", "inventory": "399938000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "4013122000", "longTermDebt": "None", "shortTermDebt": "172211000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "208215000", "reportedCurrency": "USD", "retainedEarnings": "602590000", "totalLiabilities": "2578564000", "otherCurrentAssets": "30344000", "totalCurrentAssets": "817545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195577000", "currentAccountsPayable": "268330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858927000", "totalShareholderEquity": "1434558000", "capitalLeaseObligations": "1858927000", "otherCurrentLiabilities": "329431000", "totalCurrentLiabilities": "781494000", "otherNonCurrentLiabilities": "37783000", "totalNonCurrentLiabilities": "1797070000", "cashAndShortTermInvestments": "322415000", "commonStockSharesOutstanding": "98715000", "intangibleAssetsExcludingGoodwill": "208215000", "cashAndCashEquivalentsAtCarryingValue": "322415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-48826000", "operatingCashflow": "167134000", "capitalExpenditures": "55762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49389000", "cashflowFromInvestment": "-55762000", "stockBasedCompensation": "7642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78037000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 2220602000, "cost_of_revenue": 1394608000, "gross_profit": 825994000, "ebit": 180867000, "ebitda": 255190000, "pretax_income": 179787000, "tax_provision": 46084000, "net_income": 133703000, "net_income_to_common": 133703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261404000, "total_current_assets": 709328000, "total_assets": 3783228000, "short_term_debt": 163215000, "long_term_debt": null, "total_debt": 163215000, "total_liabilities": 2426728000, "total_equity": 1356500000, "shares_outstanding": 98774000, "goodwill_and_intangibles": 589930000 }, "cash_flow": { "operating_cash_flow": 111248000, "capital_expenditure": 60840000, "free_cash_flow": 172088000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167670, "ticker_id": 8191, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180867000", "ebitda": "255190000", "netIncome": "133703000", "grossProfit": "825994000", "depreciation": "None", "totalRevenue": "2220602000", "costOfRevenue": "1394608000", "interestIncome": "1007000", "incomeBeforeTax": "179787000", "interestExpense": "576000", "operatingIncome": "180867000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46084000", "reportedCurrency": "USD", "netInterestIncome": "431000", "nonInterestIncome": "None", "operatingExpenses": "645127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1394608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74323000", "sellingGeneralAndAdministrative": "645127000", "netIncomeFromContinuingOperations": "133703000" }, "balance": { "goodwill": "381750000", "inventory": "351111000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3783228000", "longTermDebt": "None", "shortTermDebt": "163215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208180000", "reportedCurrency": "USD", "retainedEarnings": "532636000", "totalLiabilities": "2426728000", "otherCurrentAssets": "35263000", "totalCurrentAssets": "709328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3073900000", "currentAccountsPayable": "248980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1755831000", "totalShareholderEquity": "1356500000", "capitalLeaseObligations": "1755831000", "otherCurrentLiabilities": "308792000", "totalCurrentLiabilities": "720987000", "otherNonCurrentLiabilities": "37125000", "totalNonCurrentLiabilities": "1705741000", "cashAndShortTermInvestments": "261404000", "commonStockSharesOutstanding": "98774000", "intangibleAssetsExcludingGoodwill": "208180000", "cashAndCashEquivalentsAtCarryingValue": "261404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10831000", "operatingCashflow": "111248000", "capitalExpenditures": "60840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74646000", "cashflowFromInvestment": "-60840000", "stockBasedCompensation": "7747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73461000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2220602000, "cost_of_revenue": 1394608000, "gross_profit": 825994000, "research_and_development": null, "selling_general_admin": 645127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180867000, "depreciation_amortisation": 74323000, "ebitda": 255190000, "interest_expense": 576000, "interest_income": null, "other_non_operating": null, "pretax_income": 179787000, "tax_provision": 46084000, "effective_tax_rate": null, "net_income": 133703000, "net_income_continuing_ops": 133703000, "net_income_to_common": 133703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261404000, "short_term_investments": null, "net_receivables": 61550000, "inventory": 351111000, "other_current_assets": null, "total_current_assets": 709328000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208180000, "goodwill_and_intangibles": 589930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3073900000, "total_assets": 3783228000, "short_term_debt": 163215000, "accounts_payable": 248980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720987000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1705741000, "total_liabilities": 2426728000, "total_debt": 163215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 532636000, "total_equity": 1356500000, "shares_outstanding": 98774000, "operating_cash_flow": 111248000, "stock_based_compensation": 7747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60840000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74646000, "free_cash_flow": 172088000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180867000", "ebitda": "255190000", "netIncome": "133703000", "grossProfit": "825994000", "depreciation": "None", "totalRevenue": "2220602000", "costOfRevenue": "1394608000", "interestIncome": "1007000", "incomeBeforeTax": "179787000", "interestExpense": "576000", "operatingIncome": "180867000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46084000", "reportedCurrency": "USD", "netInterestIncome": "431000", "nonInterestIncome": "None", "operatingExpenses": "645127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1394608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74323000", "sellingGeneralAndAdministrative": "645127000", "netIncomeFromContinuingOperations": "133703000" }, "balance": { "goodwill": "381750000", "inventory": "351111000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3783228000", "longTermDebt": "None", "shortTermDebt": "163215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208180000", "reportedCurrency": "USD", "retainedEarnings": "532636000", "totalLiabilities": "2426728000", "otherCurrentAssets": "35263000", "totalCurrentAssets": "709328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3073900000", "currentAccountsPayable": "248980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1755831000", "totalShareholderEquity": "1356500000", "capitalLeaseObligations": "1755831000", "otherCurrentLiabilities": "308792000", "totalCurrentLiabilities": "720987000", "otherNonCurrentLiabilities": "37125000", "totalNonCurrentLiabilities": "1705741000", "cashAndShortTermInvestments": "261404000", "commonStockSharesOutstanding": "98774000", "intangibleAssetsExcludingGoodwill": "208180000", "cashAndCashEquivalentsAtCarryingValue": "261404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10831000", "operatingCashflow": "111248000", "capitalExpenditures": "60840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74646000", "cashflowFromInvestment": "-60840000", "stockBasedCompensation": "7747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73461000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74323000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 2236436000, "cost_of_revenue": 1385172000, "gross_profit": 851264000, "ebit": 228038000, "ebitda": 299547000, "pretax_income": 227256000, "tax_provision": 47230000, "net_income": 180026000, "net_income_to_common": 180026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285663000, "total_current_assets": 732293000, "total_assets": 3738258000, "short_term_debt": 155481000, "long_term_debt": null, "total_debt": 155481000, "total_liabilities": 2450276000, "total_equity": 1287982000, "shares_outstanding": 99719000, "goodwill_and_intangibles": 589913000 }, "cash_flow": { "operating_cash_flow": 299089000, "capital_expenditure": 59479000, "free_cash_flow": 358568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167671, "ticker_id": 8191, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228038000", "ebitda": "299547000", "netIncome": "180026000", "grossProfit": "851264000", "depreciation": "None", "totalRevenue": "2236436000", "costOfRevenue": "1385172000", "interestIncome": "1503000", "incomeBeforeTax": "227256000", "interestExpense": "579000", "operatingIncome": "228038000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47230000", "reportedCurrency": "USD", "netInterestIncome": "924000", "nonInterestIncome": "None", "operatingExpenses": "623226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1385172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71509000", "sellingGeneralAndAdministrative": "623226000", "netIncomeFromContinuingOperations": "180026000" }, "balance": { "goodwill": "381750000", "inventory": "340280000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3738258000", "longTermDebt": "None", "shortTermDebt": "155481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "208163000", "reportedCurrency": "USD", "retainedEarnings": "473088000", "totalLiabilities": "2450276000", "otherCurrentAssets": "34689000", "totalCurrentAssets": "732293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005965000", "currentAccountsPayable": "293897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718955000", "totalShareholderEquity": "1287982000", "capitalLeaseObligations": "1718955000", "otherCurrentLiabilities": "288688000", "totalCurrentLiabilities": "771988000", "otherNonCurrentLiabilities": "37160000", "totalNonCurrentLiabilities": "1678288000", "cashAndShortTermInvestments": "285663000", "commonStockSharesOutstanding": "99719000", "intangibleAssetsExcludingGoodwill": "208163000", "cashAndCashEquivalentsAtCarryingValue": "285663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3049000", "operatingCashflow": "299089000", "capitalExpenditures": "59479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219088000", "cashflowFromInvestment": "-59479000", "stockBasedCompensation": "6656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2236436000, "cost_of_revenue": 1385172000, "gross_profit": 851264000, "research_and_development": null, "selling_general_admin": 623226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228038000, "depreciation_amortisation": 71509000, "ebitda": 299547000, "interest_expense": 579000, "interest_income": null, "other_non_operating": null, "pretax_income": 227256000, "tax_provision": 47230000, "effective_tax_rate": null, "net_income": 180026000, "net_income_continuing_ops": 180026000, "net_income_to_common": 180026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285663000, "short_term_investments": null, "net_receivables": 71661000, "inventory": 340280000, "other_current_assets": null, "total_current_assets": 732293000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208163000, "goodwill_and_intangibles": 589913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3005965000, "total_assets": 3738258000, "short_term_debt": 155481000, "accounts_payable": 293897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771988000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1678288000, "total_liabilities": 2450276000, "total_debt": 155481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 473088000, "total_equity": 1287982000, "shares_outstanding": 99719000, "operating_cash_flow": 299089000, "stock_based_compensation": 6656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219088000, "free_cash_flow": 358568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228038000", "ebitda": "299547000", "netIncome": "180026000", "grossProfit": "851264000", "depreciation": "None", "totalRevenue": "2236436000", "costOfRevenue": "1385172000", "interestIncome": "1503000", "incomeBeforeTax": "227256000", "interestExpense": "579000", "operatingIncome": "228038000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47230000", "reportedCurrency": "USD", "netInterestIncome": "924000", "nonInterestIncome": "None", "operatingExpenses": "623226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1385172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71509000", "sellingGeneralAndAdministrative": "623226000", "netIncomeFromContinuingOperations": "180026000" }, "balance": { "goodwill": "381750000", "inventory": "340280000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3738258000", "longTermDebt": "None", "shortTermDebt": "155481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "208163000", "reportedCurrency": "USD", "retainedEarnings": "473088000", "totalLiabilities": "2450276000", "otherCurrentAssets": "34689000", "totalCurrentAssets": "732293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005965000", "currentAccountsPayable": "293897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718955000", "totalShareholderEquity": "1287982000", "capitalLeaseObligations": "1718955000", "otherCurrentLiabilities": "288688000", "totalCurrentLiabilities": "771988000", "otherNonCurrentLiabilities": "37160000", "totalNonCurrentLiabilities": "1678288000", "cashAndShortTermInvestments": "285663000", "commonStockSharesOutstanding": "99719000", "intangibleAssetsExcludingGoodwill": "208163000", "cashAndCashEquivalentsAtCarryingValue": "285663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3049000", "operatingCashflow": "299089000", "capitalExpenditures": "59479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219088000", "cashflowFromInvestment": "-59479000", "stockBasedCompensation": "6656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71509000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 1996228000, "cost_of_revenue": 1216038000, "gross_profit": 780190000, "ebit": 106869000, "ebitda": 143152000, "pretax_income": 108282000, "tax_provision": 28680000, "net_income": 79602000, "net_income_to_common": 79602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265159000, "total_current_assets": 675520000, "total_assets": 3640699000, "short_term_debt": 151721000, "long_term_debt": null, "total_debt": 151721000, "total_liabilities": 2318806000, "total_equity": 1321893000, "shares_outstanding": 101379000, "goodwill_and_intangibles": 589844000 }, "cash_flow": { "operating_cash_flow": 124863000, "capital_expenditure": 68688000, "free_cash_flow": 193551000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167672, "ticker_id": 8191, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106869000", "ebitda": "143152000", "netIncome": "79602000", "grossProfit": "780190000", "depreciation": "None", "totalRevenue": "1996228000", "costOfRevenue": "1216038000", "interestIncome": "2398000", "incomeBeforeTax": "108282000", "interestExpense": "579000", "operatingIncome": "106463000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28680000", "reportedCurrency": "USD", "netInterestIncome": "1819000", "nonInterestIncome": "None", "operatingExpenses": "673727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1216038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36283000", "sellingGeneralAndAdministrative": "588380000", "netIncomeFromContinuingOperations": "79602000" }, "balance": { "goodwill": "381750000", "inventory": "343329000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3640699000", "longTermDebt": "None", "shortTermDebt": "151721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208094000", "reportedCurrency": "USD", "retainedEarnings": "513654000", "totalLiabilities": "2318806000", "otherCurrentAssets": "27292000", "totalCurrentAssets": "675520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965179000", "currentAccountsPayable": "213414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1679241000", "totalShareholderEquity": "1321893000", "capitalLeaseObligations": "1679241000", "otherCurrentLiabilities": "298283000", "totalCurrentLiabilities": "679968000", "otherNonCurrentLiabilities": "13958000", "totalNonCurrentLiabilities": "1638838000", "cashAndShortTermInvestments": "265159000", "commonStockSharesOutstanding": "101379000", "intangibleAssetsExcludingGoodwill": "208094000", "cashAndCashEquivalentsAtCarryingValue": "265159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13856000", "operatingCashflow": "124863000", "capitalExpenditures": "68688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100687000", "cashflowFromInvestment": "-68688000", "stockBasedCompensation": "8492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1996228000, "cost_of_revenue": 1216038000, "gross_profit": 780190000, "research_and_development": null, "selling_general_admin": 588380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106869000, "depreciation_amortisation": 36283000, "ebitda": 143152000, "interest_expense": 579000, "interest_income": null, "other_non_operating": null, "pretax_income": 108282000, "tax_provision": 28680000, "effective_tax_rate": null, "net_income": 79602000, "net_income_continuing_ops": 79602000, "net_income_to_common": 79602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265159000, "short_term_investments": null, "net_receivables": 39740000, "inventory": 343329000, "other_current_assets": null, "total_current_assets": 675520000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208094000, "goodwill_and_intangibles": 589844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2965179000, "total_assets": 3640699000, "short_term_debt": 151721000, "accounts_payable": 213414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679968000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1638838000, "total_liabilities": 2318806000, "total_debt": 151721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 513654000, "total_equity": 1321893000, "shares_outstanding": 101379000, "operating_cash_flow": 124863000, "stock_based_compensation": 8492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100687000, "free_cash_flow": 193551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106869000", "ebitda": "143152000", "netIncome": "79602000", "grossProfit": "780190000", "depreciation": "None", "totalRevenue": "1996228000", "costOfRevenue": "1216038000", "interestIncome": "2398000", "incomeBeforeTax": "108282000", "interestExpense": "579000", "operatingIncome": "106463000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28680000", "reportedCurrency": "USD", "netInterestIncome": "1819000", "nonInterestIncome": "None", "operatingExpenses": "673727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1216038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36283000", "sellingGeneralAndAdministrative": "588380000", "netIncomeFromContinuingOperations": "79602000" }, "balance": { "goodwill": "381750000", "inventory": "343329000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3640699000", "longTermDebt": "None", "shortTermDebt": "151721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208094000", "reportedCurrency": "USD", "retainedEarnings": "513654000", "totalLiabilities": "2318806000", "otherCurrentAssets": "27292000", "totalCurrentAssets": "675520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965179000", "currentAccountsPayable": "213414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1679241000", "totalShareholderEquity": "1321893000", "capitalLeaseObligations": "1679241000", "otherCurrentLiabilities": "298283000", "totalCurrentLiabilities": "679968000", "otherNonCurrentLiabilities": "13958000", "totalNonCurrentLiabilities": "1638838000", "cashAndShortTermInvestments": "265159000", "commonStockSharesOutstanding": "101379000", "intangibleAssetsExcludingGoodwill": "208094000", "cashAndCashEquivalentsAtCarryingValue": "265159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13856000", "operatingCashflow": "124863000", "capitalExpenditures": "68688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100687000", "cashflowFromInvestment": "-68688000", "stockBasedCompensation": "8492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70928000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 1945735000, "cost_of_revenue": 1204812000, "gross_profit": 740923000, "ebit": 122451000, "ebitda": 158576000, "pretax_income": 123512000, "tax_provision": 31902000, "net_income": 91610000, "net_income_to_common": 91610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309668000, "total_current_assets": 693597000, "total_assets": 3585537000, "short_term_debt": 128705000, "long_term_debt": null, "total_debt": 128705000, "total_liabilities": 2242045000, "total_equity": 1343492000, "shares_outstanding": 101025000, "goodwill_and_intangibles": 589810000 }, "cash_flow": { "operating_cash_flow": 209056000, "capital_expenditure": 52762000, "free_cash_flow": 261818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167674, "ticker_id": 8191, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122451000", "ebitda": "158576000", "netIncome": "91610000", "grossProfit": "740923000", "depreciation": "None", "totalRevenue": "1945735000", "costOfRevenue": "1204812000", "interestIncome": "1645000", "incomeBeforeTax": "123512000", "interestExpense": "584000", "operatingIncome": "122451000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31902000", "reportedCurrency": "USD", "netInterestIncome": "1061000", "nonInterestIncome": "None", "operatingExpenses": "618472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36125000", "sellingGeneralAndAdministrative": "580332000", "netIncomeFromContinuingOperations": "91610000" }, "balance": { "goodwill": "381750000", "inventory": "329472000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3585537000", "longTermDebt": "None", "shortTermDebt": "128705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "543905000", "totalLiabilities": "2242045000", "otherCurrentAssets": "29384000", "totalCurrentAssets": "693597000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891940000", "currentAccountsPayable": "198246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653628000", "totalShareholderEquity": "1343492000", "capitalLeaseObligations": "1653628000", "otherCurrentLiabilities": "287681000", "totalCurrentLiabilities": "616024000", "otherNonCurrentLiabilities": "37560000", "totalNonCurrentLiabilities": "1626021000", "cashAndShortTermInvestments": "309668000", "commonStockSharesOutstanding": "101025000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "309668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3895000", "operatingCashflow": "209056000", "capitalExpenditures": "52762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24044000", "cashflowFromInvestment": "-52762000", "stockBasedCompensation": "6659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1945735000, "cost_of_revenue": 1204812000, "gross_profit": 740923000, "research_and_development": null, "selling_general_admin": 580332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122451000, "depreciation_amortisation": 36125000, "ebitda": 158576000, "interest_expense": 584000, "interest_income": null, "other_non_operating": null, "pretax_income": 123512000, "tax_provision": 31902000, "effective_tax_rate": null, "net_income": 91610000, "net_income_continuing_ops": 91610000, "net_income_to_common": 91610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309668000, "short_term_investments": null, "net_receivables": 25073000, "inventory": 329472000, "other_current_assets": null, "total_current_assets": 693597000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208060000, "goodwill_and_intangibles": 589810000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2891940000, "total_assets": 3585537000, "short_term_debt": 128705000, "accounts_payable": 198246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 616024000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1626021000, "total_liabilities": 2242045000, "total_debt": 128705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 543905000, "total_equity": 1343492000, "shares_outstanding": 101025000, "operating_cash_flow": 209056000, "stock_based_compensation": 6659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24044000, "free_cash_flow": 261818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122451000", "ebitda": "158576000", "netIncome": "91610000", "grossProfit": "740923000", "depreciation": "None", "totalRevenue": "1945735000", "costOfRevenue": "1204812000", "interestIncome": "1645000", "incomeBeforeTax": "123512000", "interestExpense": "584000", "operatingIncome": "122451000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31902000", "reportedCurrency": "USD", "netInterestIncome": "1061000", "nonInterestIncome": "None", "operatingExpenses": "618472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36125000", "sellingGeneralAndAdministrative": "580332000", "netIncomeFromContinuingOperations": "91610000" }, "balance": { "goodwill": "381750000", "inventory": "329472000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3585537000", "longTermDebt": "None", "shortTermDebt": "128705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "543905000", "totalLiabilities": "2242045000", "otherCurrentAssets": "29384000", "totalCurrentAssets": "693597000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891940000", "currentAccountsPayable": "198246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653628000", "totalShareholderEquity": "1343492000", "capitalLeaseObligations": "1653628000", "otherCurrentLiabilities": "287681000", "totalCurrentLiabilities": "616024000", "otherNonCurrentLiabilities": "37560000", "totalNonCurrentLiabilities": "1626021000", "cashAndShortTermInvestments": "309668000", "commonStockSharesOutstanding": "101025000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "309668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3895000", "operatingCashflow": "209056000", "capitalExpenditures": "52762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24044000", "cashflowFromInvestment": "-52762000", "stockBasedCompensation": "6659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69914000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 1893519000, "cost_of_revenue": 1175154000, "gross_profit": 718365000, "ebit": 127317000, "ebitda": 160551000, "pretax_income": 127456000, "tax_provision": 32167000, "net_income": 95289000, "net_income_to_common": 95289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177321000, "total_current_assets": 568051000, "total_assets": 3410519000, "short_term_debt": 127514000, "long_term_debt": null, "total_debt": 127514000, "total_liabilities": 2141244000, "total_equity": 1269275000, "shares_outstanding": 101196000, "goodwill_and_intangibles": 589810000 }, "cash_flow": { "operating_cash_flow": 91600000, "capital_expenditure": 57684000, "free_cash_flow": 149284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167675, "ticker_id": 8191, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127317000", "ebitda": "160551000", "netIncome": "95289000", "grossProfit": "718365000", "depreciation": "None", "totalRevenue": "1893519000", "costOfRevenue": "1175154000", "interestIncome": "2163000", "incomeBeforeTax": "127456000", "interestExpense": "2024000", "operatingIncome": "127317000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32167000", "reportedCurrency": "USD", "netInterestIncome": "139000", "nonInterestIncome": "None", "operatingExpenses": "591048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1175154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33234000", "sellingGeneralAndAdministrative": "556367000", "netIncomeFromContinuingOperations": "95289000" }, "balance": { "goodwill": "381750000", "inventory": "325578000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3410519000", "longTermDebt": "None", "shortTermDebt": "127514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "477811000", "totalLiabilities": "2141244000", "otherCurrentAssets": "33771000", "totalCurrentAssets": "568051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2842468000", "currentAccountsPayable": "158773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1618368000", "totalShareholderEquity": "1269275000", "capitalLeaseObligations": "1618368000", "otherCurrentLiabilities": "263470000", "totalCurrentLiabilities": "549757000", "otherNonCurrentLiabilities": "38661000", "totalNonCurrentLiabilities": "1591487000", "cashAndShortTermInvestments": "177321000", "commonStockSharesOutstanding": "101196000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "177321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95289000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9376000", "operatingCashflow": "91600000", "capitalExpenditures": "57684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168795000", "cashflowFromInvestment": "-57684000", "stockBasedCompensation": "6789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1893519000, "cost_of_revenue": 1175154000, "gross_profit": 718365000, "research_and_development": null, "selling_general_admin": 556367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127317000, "depreciation_amortisation": 33234000, "ebitda": 160551000, "interest_expense": 2024000, "interest_income": null, "other_non_operating": null, "pretax_income": 127456000, "tax_provision": 32167000, "effective_tax_rate": null, "net_income": 95289000, "net_income_continuing_ops": 95289000, "net_income_to_common": 95289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177321000, "short_term_investments": null, "net_receivables": 31381000, "inventory": 325578000, "other_current_assets": null, "total_current_assets": 568051000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208060000, "goodwill_and_intangibles": 589810000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2842468000, "total_assets": 3410519000, "short_term_debt": 127514000, "accounts_payable": 158773000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549757000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1591487000, "total_liabilities": 2141244000, "total_debt": 127514000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 477811000, "total_equity": 1269275000, "shares_outstanding": 101196000, "operating_cash_flow": 91600000, "stock_based_compensation": 6789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168795000, "free_cash_flow": 149284000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127317000", "ebitda": "160551000", "netIncome": "95289000", "grossProfit": "718365000", "depreciation": "None", "totalRevenue": "1893519000", "costOfRevenue": "1175154000", "interestIncome": "2163000", "incomeBeforeTax": "127456000", "interestExpense": "2024000", "operatingIncome": "127317000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32167000", "reportedCurrency": "USD", "netInterestIncome": "139000", "nonInterestIncome": "None", "operatingExpenses": "591048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1175154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33234000", "sellingGeneralAndAdministrative": "556367000", "netIncomeFromContinuingOperations": "95289000" }, "balance": { "goodwill": "381750000", "inventory": "325578000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3410519000", "longTermDebt": "None", "shortTermDebt": "127514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "477811000", "totalLiabilities": "2141244000", "otherCurrentAssets": "33771000", "totalCurrentAssets": "568051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2842468000", "currentAccountsPayable": "158773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1618368000", "totalShareholderEquity": "1269275000", "capitalLeaseObligations": "1618368000", "otherCurrentLiabilities": "263470000", "totalCurrentLiabilities": "549757000", "otherNonCurrentLiabilities": "38661000", "totalNonCurrentLiabilities": "1591487000", "cashAndShortTermInvestments": "177321000", "commonStockSharesOutstanding": "101196000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "177321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95289000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9376000", "operatingCashflow": "91600000", "capitalExpenditures": "57684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168795000", "cashflowFromInvestment": "-57684000", "stockBasedCompensation": "6789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66420000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 1883808000, "cost_of_revenue": 1161495000, "gross_profit": 722313000, "ebit": 148266000, "ebitda": 182788000, "pretax_income": 147448000, "tax_provision": 33348000, "net_income": 114100000, "net_income_to_common": 114100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312276000, "total_current_assets": 697494000, "total_assets": 3472415000, "short_term_debt": 128344000, "long_term_debt": 125000000, "total_debt": 253344000, "total_liabilities": 2261388000, "total_equity": 1211027000, "shares_outstanding": 102024000, "goodwill_and_intangibles": 589810000 }, "cash_flow": { "operating_cash_flow": 219695000, "capital_expenditure": 51241000, "free_cash_flow": 270936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167676, "ticker_id": 8191, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148266000", "ebitda": "182788000", "netIncome": "114100000", "grossProfit": "722313000", "depreciation": "None", "totalRevenue": "1883808000", "costOfRevenue": "1161495000", "interestIncome": "1773000", "incomeBeforeTax": "147448000", "interestExpense": "818000", "operatingIncome": "148266000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33348000", "reportedCurrency": "USD", "netInterestIncome": "-818000", "nonInterestIncome": "None", "operatingExpenses": "574047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1161495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34522000", "sellingGeneralAndAdministrative": "539771000", "netIncomeFromContinuingOperations": "114100000" }, "balance": { "goodwill": "381750000", "inventory": "316202000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3472415000", "longTermDebt": "125000000", "shortTermDebt": "128344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "427333000", "totalLiabilities": "2261388000", "otherCurrentAssets": "32710000", "totalCurrentAssets": "697494000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2774921000", "currentAccountsPayable": "201434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702787000", "totalShareholderEquity": "1211027000", "capitalLeaseObligations": "1577787000", "otherCurrentLiabilities": "247301000", "totalCurrentLiabilities": "585948000", "otherNonCurrentLiabilities": "37557000", "totalNonCurrentLiabilities": "1675440000", "cashAndShortTermInvestments": "312276000", "commonStockSharesOutstanding": "102024000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "312276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6996000", "operatingCashflow": "219695000", "capitalExpenditures": "51241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57970000", "cashflowFromInvestment": "-51241000", "stockBasedCompensation": "6477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1883808000, "cost_of_revenue": 1161495000, "gross_profit": 722313000, "research_and_development": null, "selling_general_admin": 539771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148266000, "depreciation_amortisation": 34522000, "ebitda": 182788000, "interest_expense": 818000, "interest_income": null, "other_non_operating": null, "pretax_income": 147448000, "tax_provision": 33348000, "effective_tax_rate": null, "net_income": 114100000, "net_income_continuing_ops": 114100000, "net_income_to_common": 114100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312276000, "short_term_investments": null, "net_receivables": 36306000, "inventory": 316202000, "other_current_assets": null, "total_current_assets": 697494000, "net_ppe": null, "goodwill": 381750000, "intangible_assets": 208060000, "goodwill_and_intangibles": 589810000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2774921000, "total_assets": 3472415000, "short_term_debt": 128344000, "accounts_payable": 201434000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 585948000, "long_term_debt": 125000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1675440000, "total_liabilities": 2261388000, "total_debt": 253344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 427333000, "total_equity": 1211027000, "shares_outstanding": 102024000, "operating_cash_flow": 219695000, "stock_based_compensation": 6477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51241000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57970000, "free_cash_flow": 270936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148266000", "ebitda": "182788000", "netIncome": "114100000", "grossProfit": "722313000", "depreciation": "None", "totalRevenue": "1883808000", "costOfRevenue": "1161495000", "interestIncome": "1773000", "incomeBeforeTax": "147448000", "interestExpense": "818000", "operatingIncome": "148266000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33348000", "reportedCurrency": "USD", "netInterestIncome": "-818000", "nonInterestIncome": "None", "operatingExpenses": "574047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1161495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34522000", "sellingGeneralAndAdministrative": "539771000", "netIncomeFromContinuingOperations": "114100000" }, "balance": { "goodwill": "381750000", "inventory": "316202000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3472415000", "longTermDebt": "125000000", "shortTermDebt": "128344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "427333000", "totalLiabilities": "2261388000", "otherCurrentAssets": "32710000", "totalCurrentAssets": "697494000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2774921000", "currentAccountsPayable": "201434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702787000", "totalShareholderEquity": "1211027000", "capitalLeaseObligations": "1577787000", "otherCurrentLiabilities": "247301000", "totalCurrentLiabilities": "585948000", "otherNonCurrentLiabilities": "37557000", "totalNonCurrentLiabilities": "1675440000", "cashAndShortTermInvestments": "312276000", "commonStockSharesOutstanding": "102024000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "312276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6996000", "operatingCashflow": "219695000", "capitalExpenditures": "51241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57970000", "cashflowFromInvestment": "-51241000", "stockBasedCompensation": "6477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66825000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 1698545000, "cost_of_revenue": 1059972000, "gross_profit": 638573000, "ebit": 72142000, "ebitda": 106285000, "pretax_income": 69005000, "tax_provision": 18956000, "net_income": 50049000, "net_income_to_common": 50049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201794000, "total_current_assets": 603772000, "total_assets": 3327428000, "short_term_debt": 127303000, "long_term_debt": 125000000, "total_debt": 252303000, "total_liabilities": 2178881000, "total_equity": 1148547000, "shares_outstanding": 102207000, "goodwill_and_intangibles": 589801000 }, "cash_flow": { "operating_cash_flow": 56043000, "capital_expenditure": 60294000, "free_cash_flow": 116337000, "dividends_paid": 2610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167677, "ticker_id": 8191, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72142000", "ebitda": "106285000", "netIncome": "50049000", "grossProfit": "638573000", "depreciation": "None", "totalRevenue": "1698545000", "costOfRevenue": "1059972000", "interestIncome": "2299000", "incomeBeforeTax": "69005000", "interestExpense": "433000", "operatingIncome": "69438000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18956000", "reportedCurrency": "USD", "netInterestIncome": "-433000", "nonInterestIncome": "None", "operatingExpenses": "569135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1059972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34143000", "sellingGeneralAndAdministrative": "485876000", "netIncomeFromContinuingOperations": "50049000" }, "balance": { "goodwill": "381741000", "inventory": "323198000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3327428000", "longTermDebt": "125000000", "shortTermDebt": "127303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "373612000", "totalLiabilities": "2178881000", "otherCurrentAssets": "24908000", "totalCurrentAssets": "603772000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723656000", "currentAccountsPayable": "179927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1660664000", "totalShareholderEquity": "1148547000", "capitalLeaseObligations": "1535664000", "otherCurrentLiabilities": "225343000", "totalCurrentLiabilities": "546869000", "otherNonCurrentLiabilities": "13444000", "totalNonCurrentLiabilities": "1632012000", "cashAndShortTermInvestments": "201794000", "commonStockSharesOutstanding": "102207000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "201794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50049000", "profitLoss": "None", "dividendPayout": "2610000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "465000", "operatingCashflow": "56043000", "capitalExpenditures": "60294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45728000", "cashflowFromInvestment": "-60294000", "stockBasedCompensation": "4167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1698545000, "cost_of_revenue": 1059972000, "gross_profit": 638573000, "research_and_development": null, "selling_general_admin": 485876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72142000, "depreciation_amortisation": 34143000, "ebitda": 106285000, "interest_expense": 433000, "interest_income": null, "other_non_operating": null, "pretax_income": 69005000, "tax_provision": 18956000, "effective_tax_rate": null, "net_income": 50049000, "net_income_continuing_ops": 50049000, "net_income_to_common": 50049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201794000, "short_term_investments": null, "net_receivables": 53872000, "inventory": 323198000, "other_current_assets": null, "total_current_assets": 603772000, "net_ppe": null, "goodwill": 381741000, "intangible_assets": 208060000, "goodwill_and_intangibles": 589801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2723656000, "total_assets": 3327428000, "short_term_debt": 127303000, "accounts_payable": 179927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546869000, "long_term_debt": 125000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632012000, "total_liabilities": 2178881000, "total_debt": 252303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373612000, "total_equity": 1148547000, "shares_outstanding": 102207000, "operating_cash_flow": 56043000, "stock_based_compensation": 4167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60294000, "dividends_paid": 2610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45728000, "free_cash_flow": 116337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72142000", "ebitda": "106285000", "netIncome": "50049000", "grossProfit": "638573000", "depreciation": "None", "totalRevenue": "1698545000", "costOfRevenue": "1059972000", "interestIncome": "2299000", "incomeBeforeTax": "69005000", "interestExpense": "433000", "operatingIncome": "69438000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18956000", "reportedCurrency": "USD", "netInterestIncome": "-433000", "nonInterestIncome": "None", "operatingExpenses": "569135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1059972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34143000", "sellingGeneralAndAdministrative": "485876000", "netIncomeFromContinuingOperations": "50049000" }, "balance": { "goodwill": "381741000", "inventory": "323198000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3327428000", "longTermDebt": "125000000", "shortTermDebt": "127303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "373612000", "totalLiabilities": "2178881000", "otherCurrentAssets": "24908000", "totalCurrentAssets": "603772000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723656000", "currentAccountsPayable": "179927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1660664000", "totalShareholderEquity": "1148547000", "capitalLeaseObligations": "1535664000", "otherCurrentLiabilities": "225343000", "totalCurrentLiabilities": "546869000", "otherNonCurrentLiabilities": "13444000", "totalNonCurrentLiabilities": "1632012000", "cashAndShortTermInvestments": "201794000", "commonStockSharesOutstanding": "102207000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "201794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50049000", "profitLoss": "None", "dividendPayout": "2610000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "465000", "operatingCashflow": "56043000", "capitalExpenditures": "60294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45728000", "cashflowFromInvestment": "-60294000", "stockBasedCompensation": "4167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66948000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 1713282000, "cost_of_revenue": 1087848000, "gross_profit": 625434000, "ebit": 87655000, "ebitda": 121310000, "pretax_income": 85957000, "tax_provision": 20644000, "net_income": 65313000, "net_income_to_common": 65313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251780000, "total_current_assets": 620551000, "total_assets": 3290508000, "short_term_debt": 109263000, "long_term_debt": 150000000, "total_debt": 259263000, "total_liabilities": 2175499000, "total_equity": 1115009000, "shares_outstanding": 102703000, "goodwill_and_intangibles": 589801000 }, "cash_flow": { "operating_cash_flow": 114244000, "capital_expenditure": 66333000, "free_cash_flow": 180577000, "dividends_paid": 1606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167679, "ticker_id": 8191, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87655000", "ebitda": "121310000", "netIncome": "65313000", "grossProfit": "625434000", "depreciation": "None", "totalRevenue": "1713282000", "costOfRevenue": "1087848000", "interestIncome": "1375000", "incomeBeforeTax": "85957000", "interestExpense": "1698000", "operatingIncome": "87655000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20644000", "reportedCurrency": "USD", "netInterestIncome": "-1698000", "nonInterestIncome": "None", "operatingExpenses": "537779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33655000", "sellingGeneralAndAdministrative": "502801000", "netIncomeFromContinuingOperations": "65313000" }, "balance": { "goodwill": "381741000", "inventory": "323662000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3290508000", "longTermDebt": "150000000", "shortTermDebt": "109263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "346851000", "totalLiabilities": "2175499000", "otherCurrentAssets": "28906000", "totalCurrentAssets": "620551000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669957000", "currentAccountsPayable": "190133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1651136000", "totalShareholderEquity": "1115009000", "capitalLeaseObligations": "1501136000", "otherCurrentLiabilities": "242149000", "totalCurrentLiabilities": "541545000", "otherNonCurrentLiabilities": "38009000", "totalNonCurrentLiabilities": "1633954000", "cashAndShortTermInvestments": "251780000", "commonStockSharesOutstanding": "102703000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "251780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65313000", "profitLoss": "None", "dividendPayout": "1606000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3657000", "operatingCashflow": "114244000", "capitalExpenditures": "66333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55730000", "cashflowFromInvestment": "-66323000", "stockBasedCompensation": "5270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1713282000, "cost_of_revenue": 1087848000, "gross_profit": 625434000, "research_and_development": null, "selling_general_admin": 502801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87655000, "depreciation_amortisation": 33655000, "ebitda": 121310000, "interest_expense": 1698000, "interest_income": null, "other_non_operating": null, "pretax_income": 85957000, "tax_provision": 20644000, "effective_tax_rate": null, "net_income": 65313000, "net_income_continuing_ops": 65313000, "net_income_to_common": 65313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251780000, "short_term_investments": null, "net_receivables": 16203000, "inventory": 323662000, "other_current_assets": null, "total_current_assets": 620551000, "net_ppe": null, "goodwill": 381741000, "intangible_assets": 208060000, "goodwill_and_intangibles": 589801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2669957000, "total_assets": 3290508000, "short_term_debt": 109263000, "accounts_payable": 190133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541545000, "long_term_debt": 150000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1633954000, "total_liabilities": 2175499000, "total_debt": 259263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 346851000, "total_equity": 1115009000, "shares_outstanding": 102703000, "operating_cash_flow": 114244000, "stock_based_compensation": 5270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66323000, "dividends_paid": 1606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55730000, "free_cash_flow": 180577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87655000", "ebitda": "121310000", "netIncome": "65313000", "grossProfit": "625434000", "depreciation": "None", "totalRevenue": "1713282000", "costOfRevenue": "1087848000", "interestIncome": "1375000", "incomeBeforeTax": "85957000", "interestExpense": "1698000", "operatingIncome": "87655000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20644000", "reportedCurrency": "USD", "netInterestIncome": "-1698000", "nonInterestIncome": "None", "operatingExpenses": "537779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33655000", "sellingGeneralAndAdministrative": "502801000", "netIncomeFromContinuingOperations": "65313000" }, "balance": { "goodwill": "381741000", "inventory": "323662000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3290508000", "longTermDebt": "150000000", "shortTermDebt": "109263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "346851000", "totalLiabilities": "2175499000", "otherCurrentAssets": "28906000", "totalCurrentAssets": "620551000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669957000", "currentAccountsPayable": "190133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1651136000", "totalShareholderEquity": "1115009000", "capitalLeaseObligations": "1501136000", "otherCurrentLiabilities": "242149000", "totalCurrentLiabilities": "541545000", "otherNonCurrentLiabilities": "38009000", "totalNonCurrentLiabilities": "1633954000", "cashAndShortTermInvestments": "251780000", "commonStockSharesOutstanding": "102703000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "251780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65313000", "profitLoss": "None", "dividendPayout": "1606000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3657000", "operatingCashflow": "114244000", "capitalExpenditures": "66333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55730000", "cashflowFromInvestment": "-66323000", "stockBasedCompensation": "5270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65727000", "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": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "income_statement": { "revenue": 1692247000, "cost_of_revenue": 1066275000, "gross_profit": 625972000, "ebit": 93516000, "ebitda": 126717000, "pretax_income": 89476000, "tax_provision": 22142000, "net_income": 67334000, "net_income_to_common": 67334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259484000, "total_current_assets": 633337000, "total_assets": 3208196000, "short_term_debt": 115753000, "long_term_debt": 184173000, "total_debt": 299926000, "total_liabilities": 2133043000, "total_equity": 1075153000, "shares_outstanding": 103514000, "goodwill_and_intangibles": 589811000 }, "cash_flow": { "operating_cash_flow": 114961000, "capital_expenditure": 51639000, "free_cash_flow": 166600000, "dividends_paid": 1750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167680, "ticker_id": 8191, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:07.245982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93516000", "ebitda": "126717000", "netIncome": "67334000", "grossProfit": "625972000", "depreciation": "None", "totalRevenue": "1692247000", "costOfRevenue": "1066275000", "interestIncome": "1578000", "incomeBeforeTax": "89476000", "interestExpense": "2140000", "operatingIncome": "91616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22142000", "reportedCurrency": "USD", "netInterestIncome": "-2140000", "nonInterestIncome": "None", "operatingExpenses": "534356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1066275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33201000", "sellingGeneralAndAdministrative": "497965000", "netIncomeFromContinuingOperations": "67334000" }, "balance": { "goodwill": "381751000", "inventory": "320006000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "3208196000", "longTermDebt": "184173000", "shortTermDebt": "115753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "313870000", "totalLiabilities": "2133043000", "otherCurrentAssets": "40231000", "totalCurrentAssets": "633337000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2574859000", "currentAccountsPayable": "168541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1612749000", "totalShareholderEquity": "1075153000", "capitalLeaseObligations": "1428576000", "otherCurrentLiabilities": "253932000", "totalCurrentLiabilities": "538226000", "otherNonCurrentLiabilities": "36478000", "totalNonCurrentLiabilities": "1594817000", "cashAndShortTermInvestments": "259484000", "commonStockSharesOutstanding": "103514000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "259484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67334000", "profitLoss": "None", "dividendPayout": "1750000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13065000", "operatingCashflow": "114961000", "capitalExpenditures": "51639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98510000", "cashflowFromInvestment": "-51639000", "stockBasedCompensation": "5609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1692247000, "cost_of_revenue": 1066275000, "gross_profit": 625972000, "research_and_development": null, "selling_general_admin": 497965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93516000, "depreciation_amortisation": 33201000, "ebitda": 126717000, "interest_expense": 2140000, "interest_income": null, "other_non_operating": null, "pretax_income": 89476000, "tax_provision": 22142000, "effective_tax_rate": null, "net_income": 67334000, "net_income_continuing_ops": 67334000, "net_income_to_common": 67334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259484000, "short_term_investments": null, "net_receivables": 13616000, "inventory": 320006000, "other_current_assets": null, "total_current_assets": 633337000, "net_ppe": null, "goodwill": 381751000, "intangible_assets": 208060000, "goodwill_and_intangibles": 589811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2574859000, "total_assets": 3208196000, "short_term_debt": 115753000, "accounts_payable": 168541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538226000, "long_term_debt": 184173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1594817000, "total_liabilities": 2133043000, "total_debt": 299926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 313870000, "total_equity": 1075153000, "shares_outstanding": 103514000, "operating_cash_flow": 114961000, "stock_based_compensation": 5609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51639000, "dividends_paid": 1750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98510000, "free_cash_flow": 166600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93516000", "ebitda": "126717000", "netIncome": "67334000", "grossProfit": "625972000", "depreciation": "None", "totalRevenue": "1692247000", "costOfRevenue": "1066275000", "interestIncome": "1578000", "incomeBeforeTax": "89476000", "interestExpense": "2140000", "operatingIncome": "91616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22142000", "reportedCurrency": "USD", "netInterestIncome": "-2140000", "nonInterestIncome": "None", "operatingExpenses": "534356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1066275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33201000", "sellingGeneralAndAdministrative": "497965000", "netIncomeFromContinuingOperations": "67334000" }, "balance": { "goodwill": "381751000", "inventory": "320006000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "3208196000", "longTermDebt": "184173000", "shortTermDebt": "115753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "208060000", "reportedCurrency": "USD", "retainedEarnings": "313870000", "totalLiabilities": "2133043000", "otherCurrentAssets": "40231000", "totalCurrentAssets": "633337000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2574859000", "currentAccountsPayable": "168541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1612749000", "totalShareholderEquity": "1075153000", "capitalLeaseObligations": "1428576000", "otherCurrentLiabilities": "253932000", "totalCurrentLiabilities": "538226000", "otherNonCurrentLiabilities": "36478000", "totalNonCurrentLiabilities": "1594817000", "cashAndShortTermInvestments": "259484000", "commonStockSharesOutstanding": "103514000", "intangibleAssetsExcludingGoodwill": "208060000", "cashAndCashEquivalentsAtCarryingValue": "259484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67334000", "profitLoss": "None", "dividendPayout": "1750000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13065000", "operatingCashflow": "114961000", "capitalExpenditures": "51639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98510000", "cashflowFromInvestment": "-51639000", "stockBasedCompensation": "5609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }