{ "ticker": { "uuid": "2566abaf-7871-4727-ac37-a3a4fa8fbd20", "symbol": "PRG", "name": "PROG Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/2566abaf-7871-4727-ac37-a3a4fa8fbd20/", "api_url": "https://sharemaestro.com/factors/api/tickers/2566abaf-7871-4727-ac37-a3a4fa8fbd20/" }, "ticker_metadata": { "id": 3204, "uuid": "2566abaf-7871-4727-ac37-a3a4fa8fbd20", "symbol": "PRG", "name": "PROG Holdings Inc", "asset_type": "equity", "market_cap": 1490840000, "stock_exchange_id": 3, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "PROG Holdings, Inc. is an omnichannel provider of leasing and purchasing solutions for underserved and credit-distressed customers. The company is headquartered in Draper, Utah.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2566abaf-7871-4727-ac37-a3a4fa8fbd20", "symbol": "PRG", "name": "PROG Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/2566abaf-7871-4727-ac37-a3a4fa8fbd20/", "api_url": "https://sharemaestro.com/factors/api/tickers/2566abaf-7871-4727-ac37-a3a4fa8fbd20/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.93, "quality": 0.85, "momentum": 0.73, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 35.25, "market_cap": 1438552500, "pe_ratio": 9.7118, "earnings_yield": 0.103, "ebitda_to_ev": 0.7985, "shareholder_yield": 0.0147, "roe": 0.1913, "piotroski_f_score": 6, "momentum_12_1": 0.2665, "volatility_252d": 0.4767 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:10.165923+00:00", "batch_id": "" }, "size": { "price_close": 35.25, "market_cap": 1438552500, "market_cap_usd": 1438552500, "enterprise_value": 2245172500, "shares_outstanding": 40810000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.7118, "pb_ratio": 1.8577, "ptbv_ratio": null, "ps_ratio": 0.5715, "pcf_ratio": 4.848, "pfcf_ratio": 4.6712, "ev_ebitda": 1.2524, "ev_ebit": 10.139, "ev_sales": 0.892, "ev_fcf": 7.2904, "earnings_yield": 0.103, "fcf_yield": 0.1372, "price_to_sales": 0.5715, "price_to_book": 1.8577, "price_to_cashflow": 4.848, "ebitda_to_ev": 0.7985, "sales_yield": 1.1211 }, "yield": { "dividend_yield": 0.0147, "buyback_yield": 0, "shareholder_yield": 0.0147, "debt_paydown_yield": null, "total_yield": 0.0147 }, "quality": { "gross_margin": 0.6591, "operating_margin": 0.088, "net_margin": 0.0588, "ebitda_margin": 0.7122, "fcf_margin": 0.1224, "roe": 0.1913, "roa": 0.0725, "roic": 0.101, "roc_greenblatt": null, "asset_turnover": 1.2323, "cash_conversion": 2.0791, "accruals_ratio": -0.0728, "sbc_to_revenue": 0.0113, "piotroski_f_score": 6, "altman_z_score": 3.9526, "earnings_stability_5y": 0.3952, "revenue_stability_5y": 0.0665, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8122, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6377, "net_debt_to_ebitda": 0.4499, "debt_to_assets": 0.4338, "interest_coverage": 4.952, "current_ratio": 8.0601, "quick_ratio": 4.1811, "net_debt": 806620000, "local_beta": 0.0023, "volatility_252d": 0.4767, "volatility_60d": 1.1162, "max_drawdown_12m": -0.3115, "risk_adjusted_momentum": 0.5591 }, "growth": { "revenue_growth_1y": 0.0045, "revenue_growth_3y_cagr": -0.0248, "revenue_growth_5y_cagr": -0.0061, "eps_growth_1y": -0.2947, "eps_growth_3y_cagr": 0.1414, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3941, "book_value_growth_1y": 0.2233, "revenue_growth": 0.0045, "earnings_growth": -0.2947 }, "momentum": { "price_return_1m": -0.0259, "price_return_3m": 0.0695, "price_return_6m": 0.2034, "price_return_9m": 0.0119, "price_return_12m": 0.2337, "price_return_12m_ex1m": 0.2665, "momentum_6m": 0.2034, "momentum_12m": 0.2337, "momentum_12_1": 0.2665, "distance_from_52w_high": -0.1217, "distance_from_52w_low": 0.3076, "relative_strength": 0.1338 }, "raw_ttm": { "revenue_ttm": 2517031000, "gross_profit_ttm": 1658970999, "ebit_ttm": 221440000, "ebitda_ttm": 1792731000, "net_income_ttm": 148124000, "eps_diluted_ttm": 3.6296, "operating_cash_flow_ttm": 296732000, "capital_expenditure_ttm": 11229000, "fcf_ttm": 307961000, "dividends_paid_ttm": 21111000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44717000, "cash_and_equivalents": 79502000, "total_current_assets": 1103968000, "total_current_liabilities": 136967000, "net_ppe": null, "total_assets": 2042512000, "total_debt": 886122000, "total_equity": 774355000, "net_working_capital": 887499000, "book_value_per_share": 18.9746, "retained_earnings": 1624879000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -362283000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 18, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 2, "rank_ev_ebit": 41, "rank_earnings_yield": 18, "rank_fcf_yield": 28, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 20, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 27, "rank_fcf_margin": 65, "rank_piotroski": 44, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 40 }, "composites": { "value_composite": 7, "quality_composite": 15, "momentum_composite": 27, "growth_composite": 93, "yield_composite": 28, "svqf_composite": 9, "vc1_composite": 5, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 23, "overall_composite": 4, "quality_value_composite": 0.8891, "os_score": 0.96, "value_percentile": 0.93, "quality_percentile": 0.85, "momentum_percentile": 0.73, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 23, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4722, "ticker_id": 3204, "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": "2026-06-07T06:54:10.165923+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.25, "market_cap": 1438552500, "market_cap_usd": 1438552500, "enterprise_value": 2245172500, "shares_outstanding": 40810000, "fx_rate_to_usd": null, "pe_ratio": 9.7118124, "pb_ratio": 1.8577429, "ptbv_ratio": null, "ps_ratio": 0.57152753, "pcf_ratio": 4.84798572, "pfcf_ratio": 4.67121649, "ev_ebitda": 1.25237557, "ev_ebit": 10.13896541, "ev_sales": 0.89199239, "ev_fcf": 7.29044424, "earnings_yield": 0.10296739, "fcf_yield": 0.13716585, "dividend_yield": 0.01467517, "buyback_yield": 0, "shareholder_yield": 0.01467517, "debt_paydown_yield": null, "total_yield": 0.01467517, "gross_margin": 0.65909836, "operating_margin": 0.08797667, "net_margin": 0.0588487, "ebitda_margin": 0.71224033, "fcf_margin": 0.1223509, "roe": 0.19128694, "roa": 0.0725205, "roic": 0.10097298, "roc_greenblatt": null, "asset_turnover": 1.23232128, "cash_conversion": 2.07907564, "accruals_ratio": -0.07275747, "sbc_to_revenue": 0.01134154, "debt_to_equity": 1.6376946, "net_debt_to_ebitda": 0.44993923, "debt_to_assets": 0.43383931, "interest_coverage": 4.95203167, "current_ratio": 8.06010207, "quick_ratio": 4.18112392, "net_debt": 806620000, "revenue_growth_1y": 0.00451648, "revenue_growth_3y_cagr": -0.02481058, "revenue_growth_5y_cagr": -0.00614214, "eps_growth_1y": -0.29465098, "eps_growth_3y_cagr": 0.14141769, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39410058, "book_value_growth_1y": 0.2232871, "piotroski_f_score": 6, "altman_z_score": 3.95257745, "earnings_stability_5y": 0.395204, "revenue_stability_5y": 0.06653, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02588251, "price_return_3m": 0.06953656, "price_return_6m": 0.20340846, "price_return_9m": 0.01186973, "price_return_12m": 0.23371669, "price_return_12m_ex1m": 0.2664968, "distance_from_52w_high": -0.1216595, "distance_from_52w_low": 0.30758473, "relative_strength": 0.13375311, "local_beta": 0.0023, "volatility_252d": 0.47665, "volatility_60d": 1.11625, "max_drawdown_12m": -0.31145829, "revenue_ttm": 2517031000, "gross_profit_ttm": 1658970999, "ebit_ttm": 221440000, "ebitda_ttm": 1792731000, "net_income_ttm": 148124000, "eps_diluted_ttm": 3.62960059, "operating_cash_flow_ttm": 296732000, "capital_expenditure_ttm": 11229000, "fcf_ttm": 307961000, "dividends_paid_ttm": 21111000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44717000, "cash_and_equivalents": 79502000, "total_current_assets": 1103968000, "total_current_liabilities": 136967000, "net_ppe": null, "total_assets": 2042512000, "total_debt": 886122000, "total_equity": 774355000, "net_working_capital": 887499000, "book_value_per_share": 18.97463857, "retained_earnings": 1624879000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -362283000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 18, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 2, "rank_ev_ebit": 41, "rank_earnings_yield": 18, "rank_fcf_yield": 28, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 20, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 27, "rank_fcf_margin": 65, "rank_piotroski": 44, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 40, "value_composite": 7, "quality_composite": 15, "momentum_composite": 27, "growth_composite": 93, "yield_composite": 28, "svqf_composite": 9, "vc1_composite": 5, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 23, "overall_composite": 4, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.25, "os": 0.96, "value": 0.93, "quality": 0.85, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.7118, "earnings_yield": 0.103, "shareholder_yield": 0.0147, "roe": 0.1913, "momentum_12_1": 0.2665, "complete_fields": { "id": 4722, "ticker_id": 3204, "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": "2026-06-07T06:54:10.165923+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.25, "market_cap": 1438552500, "market_cap_usd": 1438552500, "enterprise_value": 2245172500, "shares_outstanding": 40810000, "fx_rate_to_usd": null, "pe_ratio": 9.7118124, "pb_ratio": 1.8577429, "ptbv_ratio": null, "ps_ratio": 0.57152753, "pcf_ratio": 4.84798572, "pfcf_ratio": 4.67121649, "ev_ebitda": 1.25237557, "ev_ebit": 10.13896541, "ev_sales": 0.89199239, "ev_fcf": 7.29044424, "earnings_yield": 0.10296739, "fcf_yield": 0.13716585, "dividend_yield": 0.01467517, "buyback_yield": 0, "shareholder_yield": 0.01467517, "debt_paydown_yield": null, "total_yield": 0.01467517, "gross_margin": 0.65909836, "operating_margin": 0.08797667, "net_margin": 0.0588487, "ebitda_margin": 0.71224033, "fcf_margin": 0.1223509, "roe": 0.19128694, "roa": 0.0725205, "roic": 0.10097298, "roc_greenblatt": null, "asset_turnover": 1.23232128, "cash_conversion": 2.07907564, "accruals_ratio": -0.07275747, "sbc_to_revenue": 0.01134154, "debt_to_equity": 1.6376946, "net_debt_to_ebitda": 0.44993923, "debt_to_assets": 0.43383931, "interest_coverage": 4.95203167, "current_ratio": 8.06010207, "quick_ratio": 4.18112392, "net_debt": 806620000, "revenue_growth_1y": 0.00451648, "revenue_growth_3y_cagr": -0.02481058, "revenue_growth_5y_cagr": -0.00614214, "eps_growth_1y": -0.29465098, "eps_growth_3y_cagr": 0.14141769, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39410058, "book_value_growth_1y": 0.2232871, "piotroski_f_score": 6, "altman_z_score": 3.95257745, "earnings_stability_5y": 0.395204, "revenue_stability_5y": 0.06653, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02588251, "price_return_3m": 0.06953656, "price_return_6m": 0.20340846, "price_return_9m": 0.01186973, "price_return_12m": 0.23371669, "price_return_12m_ex1m": 0.2664968, "distance_from_52w_high": -0.1216595, "distance_from_52w_low": 0.30758473, "relative_strength": 0.13375311, "local_beta": 0.0023, "volatility_252d": 0.47665, "volatility_60d": 1.11625, "max_drawdown_12m": -0.31145829, "revenue_ttm": 2517031000, "gross_profit_ttm": 1658970999, "ebit_ttm": 221440000, "ebitda_ttm": 1792731000, "net_income_ttm": 148124000, "eps_diluted_ttm": 3.62960059, "operating_cash_flow_ttm": 296732000, "capital_expenditure_ttm": 11229000, "fcf_ttm": 307961000, "dividends_paid_ttm": 21111000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44717000, "cash_and_equivalents": 79502000, "total_current_assets": 1103968000, "total_current_liabilities": 136967000, "net_ppe": null, "total_assets": 2042512000, "total_debt": 886122000, "total_equity": 774355000, "net_working_capital": 887499000, "book_value_per_share": 18.97463857, "retained_earnings": 1624879000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -362283000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 18, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 2, "rank_ev_ebit": 41, "rank_earnings_yield": 18, "rank_fcf_yield": 28, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 20, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 27, "rank_fcf_margin": 65, "rank_piotroski": 44, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 40, "value_composite": 7, "quality_composite": 15, "momentum_composite": 27, "growth_composite": 93, "yield_composite": 28, "svqf_composite": 9, "vc1_composite": 5, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 23, "overall_composite": 4, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 2409223000, "cost_of_revenue": 1614696000, "gross_profit": 794527000, "ebit": 238349000, "ebitda": 1853045000, "pretax_income": 174519000, "tax_provision": 50167000, "net_income": 146788000, "net_income_to_common": 146788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308774000, "total_current_assets": 1082659000, "total_assets": 1610408000, "short_term_debt": 0, "long_term_debt": 594861000, "total_debt": 594861000, "total_liabilities": 863991000, "total_equity": 746417000, "shares_outstanding": 40863000, "goodwill_and_intangibles": 353835000 }, "cash_flow": { "operating_cash_flow": 334962000, "capital_expenditure": 10042000, "free_cash_flow": 345004000, "dividends_paid": 20767000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317649, "ticker_id": 3204, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238349000", "ebitda": "1853045000", "netIncome": "146788000", "grossProfit": "794527000", "depreciation": "None", "totalRevenue": "2409223000", "costOfRevenue": "1614696000", "interestIncome": "32254000", "incomeBeforeTax": "174519000", "interestExpense": "39320000", "operatingIncome": "238349000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "50167000", "reportedCurrency": "USD", "netInterestIncome": "-60116000", "nonInterestIncome": "None", "operatingExpenses": "556178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1614696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614696000", "sellingGeneralAndAdministrative": "419933000", "netIncomeFromContinuingOperations": "124352000" }, "balance": { "goodwill": "296061000", "inventory": "609009000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1610408000", "longTermDebt": "594861000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57774000", "reportedCurrency": "USD", "retainedEarnings": "1594685000", "totalLiabilities": "863991000", "otherCurrentAssets": "None", "totalCurrentAssets": "1082659000", "currentLongTermDebt": "-2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527748999", "currentAccountsPayable": "18504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631275000", "shortLongTermDebtTotal": "609387000", "totalShareholderEquity": "746417000", "capitalLeaseObligations": "7263000", "otherCurrentLiabilities": "77967000", "totalCurrentLiabilities": "96471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "767520000", "cashAndShortTermInvestments": "308774000", "commonStockSharesOutstanding": "40863000", "intangibleAssetsExcludingGoodwill": "57774000", "cashAndCashEquivalentsAtCarryingValue": "308774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146788000", "profitLoss": "None", "dividendPayout": "20767000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1519006000", "operatingCashflow": "334962000", "capitalExpenditures": "10042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128488000", "cashflowFromInvestment": "6645000", "stockBasedCompensation": "28807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20767000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1590240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2409223000, "cost_of_revenue": 1614696000, "gross_profit": 794527000, "research_and_development": null, "selling_general_admin": 419933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238349000, "depreciation_amortisation": 1614696000, "ebitda": 1853045000, "interest_expense": 39320000, "interest_income": null, "other_non_operating": null, "pretax_income": 174519000, "tax_provision": 50167000, "effective_tax_rate": null, "net_income": 146788000, "net_income_continuing_ops": 124352000, "net_income_to_common": 146788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308774000, "short_term_investments": null, "net_receivables": 164876000, "inventory": 609009000, "other_current_assets": null, "total_current_assets": 1082659000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 57774000, "goodwill_and_intangibles": 353835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 527748999, "total_assets": 1610408000, "short_term_debt": 0, "accounts_payable": 18504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96471000, "long_term_debt": 594861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767520000, "total_liabilities": 863991000, "total_debt": 594861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1594685000, "total_equity": 746417000, "shares_outstanding": 40863000, "operating_cash_flow": 334962000, "stock_based_compensation": 28807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6645000, "dividends_paid": 20767000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128488000, "free_cash_flow": 345004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238349000", "ebitda": "1853045000", "netIncome": "146788000", "grossProfit": "794527000", "depreciation": "None", "totalRevenue": "2409223000", "costOfRevenue": "1614696000", "interestIncome": "32254000", "incomeBeforeTax": "174519000", "interestExpense": "39320000", "operatingIncome": "238349000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "50167000", "reportedCurrency": "USD", "netInterestIncome": "-60116000", "nonInterestIncome": "None", "operatingExpenses": "556178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1614696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614696000", "sellingGeneralAndAdministrative": "419933000", "netIncomeFromContinuingOperations": "124352000" }, "balance": { "goodwill": "296061000", "inventory": "609009000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1610408000", "longTermDebt": "594861000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57774000", "reportedCurrency": "USD", "retainedEarnings": "1594685000", "totalLiabilities": "863991000", "otherCurrentAssets": "None", "totalCurrentAssets": "1082659000", "currentLongTermDebt": "-2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527748999", "currentAccountsPayable": "18504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631275000", "shortLongTermDebtTotal": "609387000", "totalShareholderEquity": "746417000", "capitalLeaseObligations": "7263000", "otherCurrentLiabilities": "77967000", "totalCurrentLiabilities": "96471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "767520000", "cashAndShortTermInvestments": "308774000", "commonStockSharesOutstanding": "40863000", "intangibleAssetsExcludingGoodwill": "57774000", "cashAndCashEquivalentsAtCarryingValue": "308774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146788000", "profitLoss": "None", "dividendPayout": "20767000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1519006000", "operatingCashflow": "334962000", "capitalExpenditures": "10042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128488000", "cashflowFromInvestment": "6645000", "stockBasedCompensation": "28807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20767000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1590240000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 2463496000, "cost_of_revenue": 1648078000, "gross_profit": 2463496000, "ebit": 202424000, "ebitda": 1850502000, "pretax_income": 163608000, "tax_provision": -33641000, "net_income": 197249000, "net_income_to_common": 197249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95655000, "total_current_assets": 1074820000, "total_assets": 1513767000, "short_term_debt": 46800000, "long_term_debt": 596763000, "total_debt": 643563000, "total_liabilities": 863486000, "total_equity": 650281000, "shares_outstanding": 43549000, "goodwill_and_intangibles": 369836000 }, "cash_flow": { "operating_cash_flow": 138525000, "capital_expenditure": 8316000, "free_cash_flow": 146841000, "dividends_paid": 20393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317654, "ticker_id": 3204, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202424000", "ebitda": "1850502000", "netIncome": "197249000", "grossProfit": "2463496000", "depreciation": "None", "totalRevenue": "2463496000", "costOfRevenue": "1648078000", "interestIncome": "7527000", "incomeBeforeTax": "163608000", "interestExpense": "38816000", "operatingIncome": "194897000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-33641000", "reportedCurrency": "USD", "netInterestIncome": "-42331000", "nonInterestIncome": "None", "operatingExpenses": "2268599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1648078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1648078000", "sellingGeneralAndAdministrative": "275166000", "netIncomeFromContinuingOperations": "197249000" }, "balance": { "goodwill": "296061000", "inventory": "680242000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1513767000", "longTermDebt": "596763000", "shortTermDebt": "46800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "73775000", "reportedCurrency": "USD", "retainedEarnings": "1469450000", "totalLiabilities": "863486000", "otherCurrentAssets": "61069000", "totalCurrentAssets": "1074820000", "currentLongTermDebt": "46800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438947000", "currentAccountsPayable": "13117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705720000", "shortLongTermDebtTotal": "655059000", "totalShareholderEquity": "650281000", "capitalLeaseObligations": "11496000", "otherCurrentLiabilities": "64586000", "totalCurrentLiabilities": "180907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "682579000", "cashAndShortTermInvestments": "95655000", "commonStockSharesOutstanding": "43549000", "intangibleAssetsExcludingGoodwill": "73775000", "cashAndCashEquivalentsAtCarryingValue": "95655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197249000", "profitLoss": "None", "dividendPayout": "20393000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1667916000", "operatingCashflow": "138525000", "capitalExpenditures": "8316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119116000", "cashflowFromInvestment": "-79170000", "stockBasedCompensation": "29179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2463496000, "cost_of_revenue": 1648078000, "gross_profit": 2463496000, "research_and_development": 6800000, "selling_general_admin": 275166000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202424000, "depreciation_amortisation": 1648078000, "ebitda": 1850502000, "interest_expense": 38816000, "interest_income": null, "other_non_operating": null, "pretax_income": 163608000, "tax_provision": -33641000, "effective_tax_rate": null, "net_income": 197249000, "net_income_continuing_ops": 197249000, "net_income_to_common": 197249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95655000, "short_term_investments": null, "net_receivables": 237854000, "inventory": 680242000, "other_current_assets": null, "total_current_assets": 1074820000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 73775000, "goodwill_and_intangibles": 369836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438947000, "total_assets": 1513767000, "short_term_debt": 46800000, "accounts_payable": 13117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180907000, "long_term_debt": 596763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 682579000, "total_liabilities": 863486000, "total_debt": 643563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1469450000, "total_equity": 650281000, "shares_outstanding": 43549000, "operating_cash_flow": 138525000, "stock_based_compensation": 29179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79170000, "dividends_paid": 20393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119116000, "free_cash_flow": 146841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202424000", "ebitda": "1850502000", "netIncome": "197249000", "grossProfit": "2463496000", "depreciation": "None", "totalRevenue": "2463496000", "costOfRevenue": "1648078000", "interestIncome": "7527000", "incomeBeforeTax": "163608000", "interestExpense": "38816000", "operatingIncome": "194897000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-33641000", "reportedCurrency": "USD", "netInterestIncome": "-42331000", "nonInterestIncome": "None", "operatingExpenses": "2268599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1648078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1648078000", "sellingGeneralAndAdministrative": "275166000", "netIncomeFromContinuingOperations": "197249000" }, "balance": { "goodwill": "296061000", "inventory": "680242000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1513767000", "longTermDebt": "596763000", "shortTermDebt": "46800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "73775000", "reportedCurrency": "USD", "retainedEarnings": "1469450000", "totalLiabilities": "863486000", "otherCurrentAssets": "61069000", "totalCurrentAssets": "1074820000", "currentLongTermDebt": "46800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438947000", "currentAccountsPayable": "13117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705720000", "shortLongTermDebtTotal": "655059000", "totalShareholderEquity": "650281000", "capitalLeaseObligations": "11496000", "otherCurrentLiabilities": "64586000", "totalCurrentLiabilities": "180907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "682579000", "cashAndShortTermInvestments": "95655000", "commonStockSharesOutstanding": "43549000", "intangibleAssetsExcludingGoodwill": "73775000", "cashAndCashEquivalentsAtCarryingValue": "95655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197249000", "profitLoss": "None", "dividendPayout": "20393000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1667916000", "operatingCashflow": "138525000", "capitalExpenditures": "8316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119116000", "cashflowFromInvestment": "-79170000", "stockBasedCompensation": "29179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26977000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 2408264000, "cost_of_revenue": 1576303000, "gross_profit": 831961000, "ebit": 225627000, "ebitda": 1833962000, "pretax_income": 196221000, "tax_provision": 57383000, "net_income": 138838000, "net_income_to_common": 138838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155416000, "total_current_assets": 983545000, "total_assets": 1491255000, "short_term_debt": 5675000, "long_term_debt": 592265000, "total_debt": 597940000, "total_liabilities": 899924000, "total_equity": 591331000, "shares_outstanding": 46550000, "goodwill_and_intangibles": 387725000 }, "cash_flow": { "operating_cash_flow": 204236000, "capital_expenditure": 9616000, "free_cash_flow": 213852000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317659, "ticker_id": 3204, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225627000", "ebitda": "1833962000", "netIncome": "138838000", "grossProfit": "831961000", "depreciation": "None", "totalRevenue": "2408264000", "costOfRevenue": "1576303000", "interestIncome": "9288000", "incomeBeforeTax": "196221000", "interestExpense": "29406000", "operatingIncome": "225627000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57383000", "reportedCurrency": "USD", "netInterestIncome": "-40652000", "nonInterestIncome": "None", "operatingExpenses": "606334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1608335000", "sellingGeneralAndAdministrative": "421348000", "netIncomeFromContinuingOperations": "138838000" }, "balance": { "goodwill": "296061000", "inventory": "633427000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1491255000", "longTermDebt": "592265000", "shortTermDebt": "5675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "91664000", "reportedCurrency": "USD", "retainedEarnings": "1293073000", "totalLiabilities": "899924000", "otherCurrentAssets": "69254000", "totalCurrentAssets": "983545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507710000", "currentAccountsPayable": "20237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666802000", "shortLongTermDebtTotal": "608114000", "totalShareholderEquity": "591331000", "capitalLeaseObligations": "15849000", "otherCurrentLiabilities": "129869000", "totalCurrentLiabilities": "151259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "748665000", "cashAndShortTermInvestments": "155416000", "commonStockSharesOutstanding": "46550000", "intangibleAssetsExcludingGoodwill": "91664000", "cashAndCashEquivalentsAtCarryingValue": "155416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138838000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1561687000", "operatingCashflow": "204236000", "capitalExpenditures": "9616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141867000", "cashflowFromInvestment": "-38833000", "stockBasedCompensation": "24920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2408264000, "cost_of_revenue": 1576303000, "gross_profit": 831961000, "research_and_development": 5400000, "selling_general_admin": 421348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225627000, "depreciation_amortisation": 1608335000, "ebitda": 1833962000, "interest_expense": 29406000, "interest_income": null, "other_non_operating": null, "pretax_income": 196221000, "tax_provision": 57383000, "effective_tax_rate": null, "net_income": 138838000, "net_income_continuing_ops": 138838000, "net_income_to_common": 138838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155416000, "short_term_investments": null, "net_receivables": 194702000, "inventory": 633427000, "other_current_assets": null, "total_current_assets": 983545000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 91664000, "goodwill_and_intangibles": 387725000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507710000, "total_assets": 1491255000, "short_term_debt": 5675000, "accounts_payable": 20237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151259000, "long_term_debt": 592265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 748665000, "total_liabilities": 899924000, "total_debt": 597940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1293073000, "total_equity": 591331000, "shares_outstanding": 46550000, "operating_cash_flow": 204236000, "stock_based_compensation": 24920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38833000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141867000, "free_cash_flow": 213852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225627000", "ebitda": "1833962000", "netIncome": "138838000", "grossProfit": "831961000", "depreciation": "None", "totalRevenue": "2408264000", "costOfRevenue": "1576303000", "interestIncome": "9288000", "incomeBeforeTax": "196221000", "interestExpense": "29406000", "operatingIncome": "225627000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57383000", "reportedCurrency": "USD", "netInterestIncome": "-40652000", "nonInterestIncome": "None", "operatingExpenses": "606334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1608335000", "sellingGeneralAndAdministrative": "421348000", "netIncomeFromContinuingOperations": "138838000" }, "balance": { "goodwill": "296061000", "inventory": "633427000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1491255000", "longTermDebt": "592265000", "shortTermDebt": "5675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "91664000", "reportedCurrency": "USD", "retainedEarnings": "1293073000", "totalLiabilities": "899924000", "otherCurrentAssets": "69254000", "totalCurrentAssets": "983545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507710000", "currentAccountsPayable": "20237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666802000", "shortLongTermDebtTotal": "608114000", "totalShareholderEquity": "591331000", "capitalLeaseObligations": "15849000", "otherCurrentLiabilities": "129869000", "totalCurrentLiabilities": "151259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "748665000", "cashAndShortTermInvestments": "155416000", "commonStockSharesOutstanding": "46550000", "intangibleAssetsExcludingGoodwill": "91664000", "cashAndCashEquivalentsAtCarryingValue": "155416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138838000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1561687000", "operatingCashflow": "204236000", "capitalExpenditures": "9616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141867000", "cashflowFromInvestment": "-38833000", "stockBasedCompensation": "24920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32032000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 2597826000, "cost_of_revenue": 1789907000, "gross_profit": 2597826000, "ebit": 186919000, "ebitda": 1978500000, "pretax_income": 148244000, "tax_provision": 49535000, "net_income": 98709000, "net_income_to_common": 98709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131880000, "total_current_assets": 1042755000, "total_assets": 1491909000, "short_term_debt": 590966000, "long_term_debt": 590966000, "total_debt": 1181932000, "total_liabilities": 921448000, "total_equity": 570461000, "shares_outstanding": 51921000, "goodwill_and_intangibles": 410472000 }, "cash_flow": { "operating_cash_flow": 242479000, "capital_expenditure": 9674000, "free_cash_flow": 252153000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317664, "ticker_id": 3204, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186919000", "ebitda": "1978500000", "netIncome": "98709000", "grossProfit": "2597826000", "depreciation": "None", "totalRevenue": "2597826000", "costOfRevenue": "1789907000", "interestIncome": "37401000", "incomeBeforeTax": "148244000", "interestExpense": "37401000", "operatingIncome": "185645000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "49535000", "reportedCurrency": "USD", "netInterestIncome": "-49892000", "nonInterestIncome": "None", "operatingExpenses": "2412181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1789907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1791581000", "sellingGeneralAndAdministrative": "281580000", "netIncomeFromContinuingOperations": "98709000" }, "balance": { "goodwill": "296061000", "inventory": "648043000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1491909000", "longTermDebt": "590966000", "shortTermDebt": "590966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "114411000", "reportedCurrency": "USD", "retainedEarnings": "1154235000", "totalLiabilities": "921448000", "otherCurrentAssets": "48481000", "totalCurrentAssets": "1042755000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "449154000", "currentAccountsPayable": "14386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683770000", "shortLongTermDebtTotal": "612088000", "totalShareholderEquity": "570461000", "capitalLeaseObligations": "21122000", "otherCurrentLiabilities": "120639000", "totalCurrentLiabilities": "172099000", "otherNonCurrentLiabilities": "58196000", "totalNonCurrentLiabilities": "749349000", "cashAndShortTermInvestments": "131880000", "commonStockSharesOutstanding": "51921000", "intangibleAssetsExcludingGoodwill": "114411000", "cashAndCashEquivalentsAtCarryingValue": "131880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98709000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1691718000", "operatingCashflow": "242479000", "capitalExpenditures": "9674000", "changeInReceivables": "-374515000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227224000", "cashflowFromInvestment": "-53534000", "stockBasedCompensation": "17521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2597826000, "cost_of_revenue": 1789907000, "gross_profit": 2597826000, "research_and_development": 5500000, "selling_general_admin": 281580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186919000, "depreciation_amortisation": 1791581000, "ebitda": 1978500000, "interest_expense": 37401000, "interest_income": null, "other_non_operating": null, "pretax_income": 148244000, "tax_provision": 49535000, "effective_tax_rate": null, "net_income": 98709000, "net_income_continuing_ops": 98709000, "net_income_to_common": 98709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131880000, "short_term_investments": null, "net_receivables": 214351000, "inventory": 648043000, "other_current_assets": null, "total_current_assets": 1042755000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 114411000, "goodwill_and_intangibles": 410472000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 449154000, "total_assets": 1491909000, "short_term_debt": 590966000, "accounts_payable": 14386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172099000, "long_term_debt": 590966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 749349000, "total_liabilities": 921448000, "total_debt": 1181932000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1154235000, "total_equity": 570461000, "shares_outstanding": 51921000, "operating_cash_flow": 242479000, "stock_based_compensation": 17521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53534000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227224000, "free_cash_flow": 252153000, "net_change_in_cash": -38279000 }, "raw_data": { "income": { "ebit": "186919000", "ebitda": "1978500000", "netIncome": "98709000", "grossProfit": "2597826000", "depreciation": "None", "totalRevenue": "2597826000", "costOfRevenue": "1789907000", "interestIncome": "37401000", "incomeBeforeTax": "148244000", "interestExpense": "37401000", "operatingIncome": "185645000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "49535000", "reportedCurrency": "USD", "netInterestIncome": "-49892000", "nonInterestIncome": "None", "operatingExpenses": "2412181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1789907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1791581000", "sellingGeneralAndAdministrative": "281580000", "netIncomeFromContinuingOperations": "98709000" }, "balance": { "goodwill": "296061000", "inventory": "648043000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1491909000", "longTermDebt": "590966000", "shortTermDebt": "590966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "114411000", "reportedCurrency": "USD", "retainedEarnings": "1154235000", "totalLiabilities": "921448000", "otherCurrentAssets": "48481000", "totalCurrentAssets": "1042755000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "449154000", "currentAccountsPayable": "14386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683770000", "shortLongTermDebtTotal": "612088000", "totalShareholderEquity": "570461000", "capitalLeaseObligations": "21122000", "otherCurrentLiabilities": "120639000", "totalCurrentLiabilities": "172099000", "otherNonCurrentLiabilities": "58196000", "totalNonCurrentLiabilities": "749349000", "cashAndShortTermInvestments": "131880000", "commonStockSharesOutstanding": "51921000", "intangibleAssetsExcludingGoodwill": "114411000", "cashAndCashEquivalentsAtCarryingValue": "131880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98709000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1691718000", "operatingCashflow": "242479000", "capitalExpenditures": "9674000", "changeInReceivables": "-374515000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227224000", "cashflowFromInvestment": "-53534000", "stockBasedCompensation": "17521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33851000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 2677920000, "cost_of_revenue": 1820010000, "gross_profit": 857910000, "ebit": 461111000, "ebitda": 489469000, "pretax_income": 328204000, "tax_provision": 84647000, "net_income": 243557000, "net_income_to_common": 243557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170159000, "total_current_assets": 1132348000, "total_assets": 1621761000, "short_term_debt": 589654000, "long_term_debt": 589654000, "total_debt": 1179308000, "total_liabilities": 942353000, "total_equity": 679408000, "shares_outstanding": 66025999, "goodwill_and_intangibles": 443517000 }, "cash_flow": { "operating_cash_flow": 245961000, "capital_expenditure": 9555000, "free_cash_flow": 255516000, "dividends_paid": 4592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317669, "ticker_id": 3204, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "461111000", "ebitda": "489469000", "netIncome": "243557000", "grossProfit": "857910000", "depreciation": "None", "totalRevenue": "2677920000", "costOfRevenue": "1820010000", "interestIncome": "5323000", "incomeBeforeTax": "328204000", "interestExpense": "16865000", "operatingIncome": "333527000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "84647000", "reportedCurrency": "USD", "netInterestIncome": "-5323000", "nonInterestIncome": "None", "operatingExpenses": "524383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1820010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28358000", "sellingGeneralAndAdministrative": "379297000", "netIncomeFromContinuingOperations": "243557000" }, "balance": { "goodwill": "306212000", "inventory": "714055000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1621761000", "longTermDebt": "589654000", "shortTermDebt": "589654000", "treasuryStock": "-749401000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "137305000", "reportedCurrency": "USD", "retainedEarnings": "1055526000", "totalLiabilities": "942353000", "otherCurrentAssets": "48197000", "totalCurrentAssets": "1132348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "489413000", "currentAccountsPayable": "13741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43136000", "shortLongTermDebtTotal": "615064000", "totalShareholderEquity": "679408000", "capitalLeaseObligations": "25410000", "otherCurrentLiabilities": "122213000", "totalCurrentLiabilities": "181024000", "otherNonCurrentLiabilities": "70480000", "totalNonCurrentLiabilities": "761329000", "cashAndShortTermInvestments": "170159000", "commonStockSharesOutstanding": "66025999", "intangibleAssetsExcludingGoodwill": "137305000", "cashAndCashEquivalentsAtCarryingValue": "170159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243557000", "profitLoss": "None", "dividendPayout": "4592000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1923802000", "operatingCashflow": "245961000", "capitalExpenditures": "9555000", "changeInReceivables": "-229703000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30281000", "cashflowFromInvestment": "-82166000", "stockBasedCompensation": "21349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133514000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2677920000, "cost_of_revenue": 1820010000, "gross_profit": 857910000, "research_and_development": 4900000, "selling_general_admin": 379297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 461111000, "depreciation_amortisation": 28358000, "ebitda": 489469000, "interest_expense": 16865000, "interest_income": null, "other_non_operating": null, "pretax_income": 328204000, "tax_provision": 84647000, "effective_tax_rate": null, "net_income": 243557000, "net_income_continuing_ops": 243557000, "net_income_to_common": 243557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170159000, "short_term_investments": null, "net_receivables": 199937000, "inventory": 714055000, "other_current_assets": null, "total_current_assets": 1132348000, "net_ppe": null, "goodwill": 306212000, "intangible_assets": 137305000, "goodwill_and_intangibles": 443517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 489413000, "total_assets": 1621761000, "short_term_debt": 589654000, "accounts_payable": 13741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181024000, "long_term_debt": 589654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761329000, "total_liabilities": 942353000, "total_debt": 1179308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1055526000, "total_equity": 679408000, "shares_outstanding": 66025999, "operating_cash_flow": 245961000, "stock_based_compensation": 21349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82166000, "dividends_paid": 4592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30281000, "free_cash_flow": 255516000, "net_change_in_cash": 133514000 }, "raw_data": { "income": { "ebit": "461111000", "ebitda": "489469000", "netIncome": "243557000", "grossProfit": "857910000", "depreciation": "None", "totalRevenue": "2677920000", "costOfRevenue": "1820010000", "interestIncome": "5323000", "incomeBeforeTax": "328204000", "interestExpense": "16865000", "operatingIncome": "333527000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "84647000", "reportedCurrency": "USD", "netInterestIncome": "-5323000", "nonInterestIncome": "None", "operatingExpenses": "524383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1820010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28358000", "sellingGeneralAndAdministrative": "379297000", "netIncomeFromContinuingOperations": "243557000" }, "balance": { "goodwill": "306212000", "inventory": "714055000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1621761000", "longTermDebt": "589654000", "shortTermDebt": "589654000", "treasuryStock": "-749401000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "137305000", "reportedCurrency": "USD", "retainedEarnings": "1055526000", "totalLiabilities": "942353000", "otherCurrentAssets": "48197000", "totalCurrentAssets": "1132348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "489413000", "currentAccountsPayable": "13741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43136000", "shortLongTermDebtTotal": "615064000", "totalShareholderEquity": "679408000", "capitalLeaseObligations": "25410000", "otherCurrentLiabilities": "122213000", "totalCurrentLiabilities": "181024000", "otherNonCurrentLiabilities": "70480000", "totalNonCurrentLiabilities": "761329000", "cashAndShortTermInvestments": "170159000", "commonStockSharesOutstanding": "66025999", "intangibleAssetsExcludingGoodwill": "137305000", "cashAndCashEquivalentsAtCarryingValue": "170159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243557000", "profitLoss": "None", "dividendPayout": "4592000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1923802000", "operatingCashflow": "245961000", "capitalExpenditures": "9555000", "changeInReceivables": "-229703000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30281000", "cashflowFromInvestment": "-82166000", "stockBasedCompensation": "21349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133514000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33258000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 2484595000, "cost_of_revenue": 1690922000, "gross_profit": 793673000, "ebit": 420248000, "ebitda": 510662000, "pretax_income": 271576000, "tax_provision": 37949000, "net_income": -61465000, "net_income_to_common": -61465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36645000, "total_current_assets": 826864000, "total_assets": 1317404000, "short_term_debt": 50000000, "long_term_debt": 50000000, "total_debt": 100000000, "total_liabilities": 331268000, "total_equity": 986136000, "shares_outstanding": 67261000, "goodwill_and_intangibles": 443222000 }, "cash_flow": { "operating_cash_flow": 455964000, "capital_expenditure": 64345000, "free_cash_flow": 520309000, "dividends_paid": 13778000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317674, "ticker_id": 3204, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "420248000", "ebitda": "510662000", "netIncome": "-61465000", "grossProfit": "793673000", "depreciation": "None", "totalRevenue": "2484595000", "costOfRevenue": "1690922000", "interestIncome": "187000", "incomeBeforeTax": "271576000", "interestExpense": "187000", "operatingIncome": "271763000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37949000", "reportedCurrency": "USD", "netInterestIncome": "-187000", "nonInterestIncome": "None", "operatingExpenses": "521910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1690922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90414000", "sellingGeneralAndAdministrative": "366798000", "netIncomeFromContinuingOperations": "233627000" }, "balance": { "goodwill": "288801000", "inventory": "610263000", "commonStock": "45376000", "currentDebt": "None", "investments": "None", "totalAssets": "1317404000", "longTermDebt": "50000000", "shortTermDebt": "50000000", "treasuryStock": "-613881000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "154421000", "reportedCurrency": "USD", "retainedEarnings": "1236378000", "totalLiabilities": "331268000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "826864000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490540000", "currentAccountsPayable": "78249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35823000", "shortLongTermDebtTotal": "79516000", "totalShareholderEquity": "986136000", "capitalLeaseObligations": "29516000", "otherCurrentLiabilities": "-50000000", "totalCurrentLiabilities": "124814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206454000", "cashAndShortTermInvestments": "36645000", "commonStockSharesOutstanding": "67261000", "intangibleAssetsExcludingGoodwill": "154421000", "cashAndCashEquivalentsAtCarryingValue": "36645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61465000", "profitLoss": "None", "dividendPayout": "13778000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2033301000", "operatingCashflow": "455964000", "capitalExpenditures": "64345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362554000", "cashflowFromInvestment": "-114535000", "stockBasedCompensation": "41218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13778000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2484595000, "cost_of_revenue": 1690922000, "gross_profit": 793673000, "research_and_development": 3400000, "selling_general_admin": 366798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 420248000, "depreciation_amortisation": 90414000, "ebitda": 510662000, "interest_expense": 187000, "interest_income": null, "other_non_operating": null, "pretax_income": 271576000, "tax_provision": 37949000, "effective_tax_rate": null, "net_income": -61465000, "net_income_continuing_ops": 233627000, "net_income_to_common": -61465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36645000, "short_term_investments": null, "net_receivables": 140402000, "inventory": 610263000, "other_current_assets": null, "total_current_assets": 826864000, "net_ppe": null, "goodwill": 288801000, "intangible_assets": 154421000, "goodwill_and_intangibles": 443222000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 490540000, "total_assets": 1317404000, "short_term_debt": 50000000, "accounts_payable": 78249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124814000, "long_term_debt": 50000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206454000, "total_liabilities": 331268000, "total_debt": 100000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1236378000, "total_equity": 986136000, "shares_outstanding": 67261000, "operating_cash_flow": 455964000, "stock_based_compensation": 41218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114535000, "dividends_paid": 13778000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -362554000, "free_cash_flow": 520309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "420248000", "ebitda": "510662000", "netIncome": "-61465000", "grossProfit": "793673000", "depreciation": "None", "totalRevenue": "2484595000", "costOfRevenue": "1690922000", "interestIncome": "187000", "incomeBeforeTax": "271576000", "interestExpense": "187000", "operatingIncome": "271763000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37949000", "reportedCurrency": "USD", "netInterestIncome": "-187000", "nonInterestIncome": "None", "operatingExpenses": "521910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1690922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90414000", "sellingGeneralAndAdministrative": "366798000", "netIncomeFromContinuingOperations": "233627000" }, "balance": { "goodwill": "288801000", "inventory": "610263000", "commonStock": "45376000", "currentDebt": "None", "investments": "None", "totalAssets": "1317404000", "longTermDebt": "50000000", "shortTermDebt": "50000000", "treasuryStock": "-613881000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "154421000", "reportedCurrency": "USD", "retainedEarnings": "1236378000", "totalLiabilities": "331268000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "826864000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490540000", "currentAccountsPayable": "78249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35823000", "shortLongTermDebtTotal": "79516000", "totalShareholderEquity": "986136000", "capitalLeaseObligations": "29516000", "otherCurrentLiabilities": "-50000000", "totalCurrentLiabilities": "124814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206454000", "cashAndShortTermInvestments": "36645000", "commonStockSharesOutstanding": "67261000", "intangibleAssetsExcludingGoodwill": "154421000", "cashAndCashEquivalentsAtCarryingValue": "36645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61465000", "profitLoss": "None", "dividendPayout": "13778000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2033301000", "operatingCashflow": "455964000", "capitalExpenditures": "64345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362554000", "cashflowFromInvestment": "-114535000", "stockBasedCompensation": "41218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13778000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93814000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 2163179000, "cost_of_revenue": 1445027000, "gross_profit": 718152000, "ebit": 356129000, "ebitda": 458290000, "pretax_income": 27613000, "tax_provision": 52228000, "net_income": 31472000, "net_income_to_common": 31472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57755000, "total_current_assets": 851908000, "total_assets": 3297800000, "short_term_debt": 369386000, "long_term_debt": 338360000, "total_debt": 707746000, "total_liabilities": 1560541000, "total_equity": 1737259000, "shares_outstanding": 67322000, "goodwill_and_intangibles": 465363000 }, "cash_flow": { "operating_cash_flow": 317185000, "capital_expenditure": 92963000, "free_cash_flow": 410148000, "dividends_paid": 9437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317679, "ticker_id": 3204, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356129000", "ebitda": "458290000", "netIncome": "31472000", "grossProfit": "718152000", "depreciation": "None", "totalRevenue": "2163179000", "costOfRevenue": "1445027000", "interestIncome": "15177000", "incomeBeforeTax": "27613000", "interestExpense": "16967000", "operatingIncome": "27613000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "52228000", "reportedCurrency": "USD", "netInterestIncome": "-15177000", "nonInterestIncome": "None", "operatingExpenses": "690539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102161000", "sellingGeneralAndAdministrative": "4261000", "netIncomeFromContinuingOperations": "31472000" }, "balance": { "goodwill": "288801000", "inventory": "651820000", "commonStock": "45376000", "currentDebt": "None", "investments": "None", "totalAssets": "3297800000", "longTermDebt": "338360000", "shortTermDebt": "369386000", "treasuryStock": "-627940000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "176562000", "reportedCurrency": "USD", "retainedEarnings": "2029613000", "totalLiabilities": "1560541000", "otherCurrentAssets": "245293000", "totalCurrentAssets": "851908000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445892000", "currentAccountsPayable": "12497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41772000", "shortLongTermDebtTotal": "33904000", "totalShareholderEquity": "1737259000", "capitalLeaseObligations": "372056000", "otherCurrentLiabilities": "221125000", "totalCurrentLiabilities": "233622000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1326918999", "cashAndShortTermInvestments": "57755000", "commonStockSharesOutstanding": "67322000", "intangibleAssetsExcludingGoodwill": "176562000", "cashAndCashEquivalentsAtCarryingValue": "57755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31472000", "profitLoss": "None", "dividendPayout": "9437000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2082795000", "operatingCashflow": "317185000", "capitalExpenditures": "92963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168552000", "cashflowFromInvestment": "-106276000", "stockBasedCompensation": "26548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2163179000, "cost_of_revenue": 1445027000, "gross_profit": 718152000, "research_and_development": 2900000, "selling_general_admin": 4261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356129000, "depreciation_amortisation": 102161000, "ebitda": 458290000, "interest_expense": 16967000, "interest_income": null, "other_non_operating": null, "pretax_income": 27613000, "tax_provision": 52228000, "effective_tax_rate": null, "net_income": 31472000, "net_income_continuing_ops": 31472000, "net_income_to_common": 31472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57755000, "short_term_investments": null, "net_receivables": 142333000, "inventory": 651820000, "other_current_assets": null, "total_current_assets": 851908000, "net_ppe": null, "goodwill": 288801000, "intangible_assets": 176562000, "goodwill_and_intangibles": 465363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2445892000, "total_assets": 3297800000, "short_term_debt": 369386000, "accounts_payable": 12497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233622000, "long_term_debt": 338360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1326918999, "total_liabilities": 1560541000, "total_debt": 707746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2029613000, "total_equity": 1737259000, "shares_outstanding": 67322000, "operating_cash_flow": 317185000, "stock_based_compensation": 26548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106276000, "dividends_paid": 9437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168552000, "free_cash_flow": 410148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "356129000", "ebitda": "458290000", "netIncome": "31472000", "grossProfit": "718152000", "depreciation": "None", "totalRevenue": "2163179000", "costOfRevenue": "1445027000", "interestIncome": "15177000", "incomeBeforeTax": "27613000", "interestExpense": "16967000", "operatingIncome": "27613000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "52228000", "reportedCurrency": "USD", "netInterestIncome": "-15177000", "nonInterestIncome": "None", "operatingExpenses": "690539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102161000", "sellingGeneralAndAdministrative": "4261000", "netIncomeFromContinuingOperations": "31472000" }, "balance": { "goodwill": "288801000", "inventory": "651820000", "commonStock": "45376000", "currentDebt": "None", "investments": "None", "totalAssets": "3297800000", "longTermDebt": "338360000", "shortTermDebt": "369386000", "treasuryStock": "-627940000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "176562000", "reportedCurrency": "USD", "retainedEarnings": "2029613000", "totalLiabilities": "1560541000", "otherCurrentAssets": "245293000", "totalCurrentAssets": "851908000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445892000", "currentAccountsPayable": "12497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41772000", "shortLongTermDebtTotal": "33904000", "totalShareholderEquity": "1737259000", "capitalLeaseObligations": "372056000", "otherCurrentLiabilities": "221125000", "totalCurrentLiabilities": "233622000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1326918999", "cashAndShortTermInvestments": "57755000", "commonStockSharesOutstanding": "67322000", "intangibleAssetsExcludingGoodwill": "176562000", "cashAndCashEquivalentsAtCarryingValue": "57755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31472000", "profitLoss": "None", "dividendPayout": "9437000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2082795000", "operatingCashflow": "317185000", "capitalExpenditures": "92963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168552000", "cashflowFromInvestment": "-106276000", "stockBasedCompensation": "26548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105061000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 3828923000, "cost_of_revenue": 193999000, "gross_profit": 3634924000, "ebit": 279546000, "ebitda": 373696000, "pretax_income": 252204000, "tax_provision": 55994000, "net_income": 196210000, "net_income_to_common": 196210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15278000, "total_current_assets": 1602508000, "total_assets": 2826692000, "short_term_debt": 83778000, "long_term_debt": 340974000, "total_debt": 424752000, "total_liabilities": 1065984000, "total_equity": 1760708000, "shares_outstanding": 70597000, "goodwill_and_intangibles": 961770000 }, "cash_flow": { "operating_cash_flow": 356498000, "capital_expenditure": 78845000, "free_cash_flow": 435343000, "dividends_paid": 6243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317684, "ticker_id": 3204, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "279546000", "ebitda": "373696000", "netIncome": "196210000", "grossProfit": "3634924000", "depreciation": "None", "totalRevenue": "3828923000", "costOfRevenue": "193999000", "interestIncome": "15986000", "incomeBeforeTax": "252204000", "interestExpense": "16440000", "operatingIncome": "289608000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55994000", "reportedCurrency": "USD", "netInterestIncome": "-15986000", "nonInterestIncome": "None", "operatingExpenses": "3346327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94150000", "sellingGeneralAndAdministrative": "1618423000", "netIncomeFromContinuingOperations": "196210000" }, "balance": { "goodwill": "733170000", "inventory": "1318470000", "commonStock": "45376000", "currentDebt": "None", "investments": "None", "totalAssets": "2826692000", "longTermDebt": "340974000", "shortTermDebt": "83778000", "treasuryStock": "-567847000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "228600000", "reportedCurrency": "USD", "retainedEarnings": "2005344000", "totalLiabilities": "1065984000", "otherCurrentAssets": "65300000", "totalCurrentAssets": "1602508000", "currentLongTermDebt": "83778000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "203460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1224184000", "currentAccountsPayable": "88369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "179721000", "shortLongTermDebtTotal": "508530000", "totalShareholderEquity": "1760708000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "177514000", "totalCurrentLiabilities": "430240000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "635744000", "cashAndShortTermInvestments": "15278000", "commonStockSharesOutstanding": "70597000", "intangibleAssetsExcludingGoodwill": "228600000", "cashAndCashEquivalentsAtCarryingValue": "15278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196210000", "profitLoss": "None", "dividendPayout": "6243000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1835898000", "operatingCashflow": "356498000", "capitalExpenditures": "78845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128968000", "cashflowFromInvestment": "-263133000", "stockBasedCompensation": "28182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3828923000, "cost_of_revenue": 193999000, "gross_profit": 3634924000, "research_and_development": 600000, "selling_general_admin": 1618423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 279546000, "depreciation_amortisation": 94150000, "ebitda": 373696000, "interest_expense": 16440000, "interest_income": null, "other_non_operating": null, "pretax_income": 252204000, "tax_provision": 55994000, "effective_tax_rate": null, "net_income": 196210000, "net_income_continuing_ops": 196210000, "net_income_to_common": 196210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15278000, "short_term_investments": null, "net_receivables": 203460000, "inventory": 1318470000, "other_current_assets": null, "total_current_assets": 1602508000, "net_ppe": null, "goodwill": 733170000, "intangible_assets": 228600000, "goodwill_and_intangibles": 961770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1224184000, "total_assets": 2826692000, "short_term_debt": 83778000, "accounts_payable": 88369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 430240000, "long_term_debt": 340974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 635744000, "total_liabilities": 1065984000, "total_debt": 424752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2005344000, "total_equity": 1760708000, "shares_outstanding": 70597000, "operating_cash_flow": 356498000, "stock_based_compensation": 28182000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263133000, "dividends_paid": 6243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128968000, "free_cash_flow": 435343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "279546000", "ebitda": "373696000", "netIncome": "196210000", "grossProfit": "3634924000", "depreciation": "None", "totalRevenue": "3828923000", "costOfRevenue": "193999000", "interestIncome": "15986000", "incomeBeforeTax": "252204000", "interestExpense": "16440000", "operatingIncome": "289608000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55994000", "reportedCurrency": "USD", "netInterestIncome": "-15986000", "nonInterestIncome": "None", "operatingExpenses": "3346327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94150000", "sellingGeneralAndAdministrative": "1618423000", "netIncomeFromContinuingOperations": "196210000" }, "balance": { "goodwill": "733170000", "inventory": "1318470000", "commonStock": "45376000", "currentDebt": "None", "investments": "None", "totalAssets": "2826692000", "longTermDebt": "340974000", "shortTermDebt": "83778000", "treasuryStock": "-567847000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "228600000", "reportedCurrency": "USD", "retainedEarnings": "2005344000", "totalLiabilities": "1065984000", "otherCurrentAssets": "65300000", "totalCurrentAssets": "1602508000", "currentLongTermDebt": "83778000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "203460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1224184000", "currentAccountsPayable": "88369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "179721000", "shortLongTermDebtTotal": "508530000", "totalShareholderEquity": "1760708000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "177514000", "totalCurrentLiabilities": "430240000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "635744000", "cashAndShortTermInvestments": "15278000", "commonStockSharesOutstanding": "70597000", "intangibleAssetsExcludingGoodwill": "228600000", "cashAndCashEquivalentsAtCarryingValue": "15278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196210000", "profitLoss": "None", "dividendPayout": "6243000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1835898000", "operatingCashflow": "356498000", "capitalExpenditures": "78845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128968000", "cashflowFromInvestment": "-263133000", "stockBasedCompensation": "28182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94150000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 742674000, "cost_of_revenue": 485666000, "gross_profit": 257007999, "ebit": 57012000, "ebitda": 480172000, "pretax_income": 47563000, "tax_provision": 11345000, "net_income": 36054000, "net_income_to_common": 36054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79502000, "total_current_assets": 1103968000, "total_assets": 2042512000, "short_term_debt": null, "long_term_debt": 886122000, "total_debt": 886122000, "total_liabilities": 1268157000, "total_equity": 774355000, "shares_outstanding": 40810000, "goodwill_and_intangibles": 1136638000 }, "cash_flow": { "operating_cash_flow": 171699000, "capital_expenditure": 3149000, "free_cash_flow": 174848000, "dividends_paid": 5609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317647, "ticker_id": 3204, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57012000", "ebitda": "480172000", "netIncome": "36054000", "grossProfit": "257007999", "depreciation": "None", "totalRevenue": "742674000", "costOfRevenue": "485666000", "interestIncome": "643000", "incomeBeforeTax": "47563000", "interestExpense": "17070000", "operatingIncome": "57012000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11345000", "reportedCurrency": "USD", "netInterestIncome": "-17746000", "nonInterestIncome": "None", "operatingExpenses": "199996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423160000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "36218000" }, "balance": { "goodwill": "771676000", "inventory": "531292000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "2042512000", "longTermDebt": "886122000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "364962000", "reportedCurrency": "USD", "retainedEarnings": "1624879000", "totalLiabilities": "1268157000", "otherCurrentAssets": "None", "totalCurrentAssets": "1103968000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "493174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938543999", "currentAccountsPayable": "43215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936122000", "totalShareholderEquity": "774355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93752000", "totalCurrentLiabilities": "136967000", "otherNonCurrentLiabilities": "43759000", "totalNonCurrentLiabilities": "1131189999", "cashAndShortTermInvestments": "79502000", "commonStockSharesOutstanding": "40810000", "intangibleAssetsExcludingGoodwill": "364962000", "cashAndCashEquivalentsAtCarryingValue": "79502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36054000", "profitLoss": "None", "dividendPayout": "5609000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-331294000", "operatingCashflow": "171699000", "capitalExpenditures": "3149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15097000", "cashflowFromInvestment": "-385874000", "stockBasedCompensation": "7642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742674000, "cost_of_revenue": 485666000, "gross_profit": 257007999, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57012000, "depreciation_amortisation": 423160000, "ebitda": 480172000, "interest_expense": 17070000, "interest_income": null, "other_non_operating": null, "pretax_income": 47563000, "tax_provision": 11345000, "effective_tax_rate": null, "net_income": 36054000, "net_income_continuing_ops": 36218000, "net_income_to_common": 36054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79502000, "short_term_investments": null, "net_receivables": 493174000, "inventory": 531292000, "other_current_assets": null, "total_current_assets": 1103968000, "net_ppe": null, "goodwill": 771676000, "intangible_assets": 364962000, "goodwill_and_intangibles": 1136638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 938543999, "total_assets": 2042512000, "short_term_debt": null, "accounts_payable": 43215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136967000, "long_term_debt": 886122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1131189999, "total_liabilities": 1268157000, "total_debt": 886122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1624879000, "total_equity": 774355000, "shares_outstanding": 40810000, "operating_cash_flow": 171699000, "stock_based_compensation": 7642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -385874000, "dividends_paid": 5609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15097000, "free_cash_flow": 174848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57012000", "ebitda": "480172000", "netIncome": "36054000", "grossProfit": "257007999", "depreciation": "None", "totalRevenue": "742674000", "costOfRevenue": "485666000", "interestIncome": "643000", "incomeBeforeTax": "47563000", "interestExpense": "17070000", "operatingIncome": "57012000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11345000", "reportedCurrency": "USD", "netInterestIncome": "-17746000", "nonInterestIncome": "None", "operatingExpenses": "199996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423160000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "36218000" }, "balance": { "goodwill": "771676000", "inventory": "531292000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "2042512000", "longTermDebt": "886122000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "364962000", "reportedCurrency": "USD", "retainedEarnings": "1624879000", "totalLiabilities": "1268157000", "otherCurrentAssets": "None", "totalCurrentAssets": "1103968000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "493174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938543999", "currentAccountsPayable": "43215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936122000", "totalShareholderEquity": "774355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93752000", "totalCurrentLiabilities": "136967000", "otherNonCurrentLiabilities": "43759000", "totalNonCurrentLiabilities": "1131189999", "cashAndShortTermInvestments": "79502000", "commonStockSharesOutstanding": "40810000", "intangibleAssetsExcludingGoodwill": "364962000", "cashAndCashEquivalentsAtCarryingValue": "79502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36054000", "profitLoss": "None", "dividendPayout": "5609000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-331294000", "operatingCashflow": "171699000", "capitalExpenditures": "3149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15097000", "cashflowFromInvestment": "-385874000", "stockBasedCompensation": "7642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409010000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 574586000, "cost_of_revenue": 372394000, "gross_profit": 202192000, "ebit": 46622000, "ebitda": 419016000, "pretax_income": 31405000, "tax_provision": 11491000, "net_income": 40466000, "net_income_to_common": 40466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308774000, "total_current_assets": 1082659000, "total_assets": 1610408000, "short_term_debt": 0, "long_term_debt": 594861000, "total_debt": 594861000, "total_liabilities": 863991000, "total_equity": 746417000, "shares_outstanding": 40577000, "goodwill_and_intangibles": 353835000 }, "cash_flow": { "operating_cash_flow": -54903000, "capital_expenditure": 2593000, "free_cash_flow": -52310000, "dividends_paid": 5142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317648, "ticker_id": 3204, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46622000", "ebitda": "419016000", "netIncome": "40466000", "grossProfit": "202192000", "depreciation": "None", "totalRevenue": "574586000", "costOfRevenue": "372394000", "interestIncome": "7133000", "incomeBeforeTax": "31405000", "interestExpense": "7124000", "operatingIncome": "46622000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11491000", "reportedCurrency": "USD", "netInterestIncome": "-14925000", "nonInterestIncome": "None", "operatingExpenses": "155570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372394000", "sellingGeneralAndAdministrative": "125408000", "netIncomeFromContinuingOperations": "18030000" }, "balance": { "goodwill": "296061000", "inventory": "609009000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1610408000", "longTermDebt": "594861000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57774000", "reportedCurrency": "USD", "retainedEarnings": "1594685000", "totalLiabilities": "863991000", "otherCurrentAssets": "None", "totalCurrentAssets": "1082659000", "currentLongTermDebt": "-2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527748999", "currentAccountsPayable": "18504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631275000", "shortLongTermDebtTotal": "609387000", "totalShareholderEquity": "746417000", "capitalLeaseObligations": "7263000", "otherCurrentLiabilities": "77967000", "totalCurrentLiabilities": "96471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "767520000", "cashAndShortTermInvestments": "308774000", "commonStockSharesOutstanding": "40577000", "intangibleAssetsExcludingGoodwill": "57774000", "cashAndCashEquivalentsAtCarryingValue": "308774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19914000", "profitLoss": "None", "dividendPayout": "5142000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-474046000", "operatingCashflow": "-54903000", "capitalExpenditures": "2593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4619000", "cashflowFromInvestment": "75686000", "stockBasedCompensation": "7174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5142000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 574586000, "cost_of_revenue": 372394000, "gross_profit": 202192000, "research_and_development": null, "selling_general_admin": 125408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46622000, "depreciation_amortisation": 372394000, "ebitda": 419016000, "interest_expense": 7124000, "interest_income": null, "other_non_operating": null, "pretax_income": 31405000, "tax_provision": 11491000, "effective_tax_rate": null, "net_income": 40466000, "net_income_continuing_ops": 18030000, "net_income_to_common": 40466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308774000, "short_term_investments": null, "net_receivables": 164876000, "inventory": 609009000, "other_current_assets": null, "total_current_assets": 1082659000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 57774000, "goodwill_and_intangibles": 353835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 527748999, "total_assets": 1610408000, "short_term_debt": 0, "accounts_payable": 18504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96471000, "long_term_debt": 594861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767520000, "total_liabilities": 863991000, "total_debt": 594861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1594685000, "total_equity": 746417000, "shares_outstanding": 40577000, "operating_cash_flow": -54903000, "stock_based_compensation": 7174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75686000, "dividends_paid": 5142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4619000, "free_cash_flow": -52310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46622000", "ebitda": "419016000", "netIncome": "40466000", "grossProfit": "202192000", "depreciation": "None", "totalRevenue": "574586000", "costOfRevenue": "372394000", "interestIncome": "7133000", "incomeBeforeTax": "31405000", "interestExpense": "7124000", "operatingIncome": "46622000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11491000", "reportedCurrency": "USD", "netInterestIncome": "-14925000", "nonInterestIncome": "None", "operatingExpenses": "155570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372394000", "sellingGeneralAndAdministrative": "125408000", "netIncomeFromContinuingOperations": "18030000" }, "balance": { "goodwill": "296061000", "inventory": "609009000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1610408000", "longTermDebt": "594861000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57774000", "reportedCurrency": "USD", "retainedEarnings": "1594685000", "totalLiabilities": "863991000", "otherCurrentAssets": "None", "totalCurrentAssets": "1082659000", "currentLongTermDebt": "-2600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527748999", "currentAccountsPayable": "18504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631275000", "shortLongTermDebtTotal": "609387000", "totalShareholderEquity": "746417000", "capitalLeaseObligations": "7263000", "otherCurrentLiabilities": "77967000", "totalCurrentLiabilities": "96471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "767520000", "cashAndShortTermInvestments": "308774000", "commonStockSharesOutstanding": "40577000", "intangibleAssetsExcludingGoodwill": "57774000", "cashAndCashEquivalentsAtCarryingValue": "308774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19914000", "profitLoss": "None", "dividendPayout": "5142000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-474046000", "operatingCashflow": "-54903000", "capitalExpenditures": "2593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4619000", "cashflowFromInvestment": "75686000", "stockBasedCompensation": "7174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5142000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372394000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 595108000, "cost_of_revenue": null, "gross_profit": 595108000, "ebit": 55437000, "ebitda": 440078000, "pretax_income": 45647000, "tax_provision": 12526000, "net_income": 33121000, "net_income_to_common": 33121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292610000, "total_current_assets": 1119348000, "total_assets": 1546601000, "short_term_debt": 0, "long_term_debt": 594537000, "total_debt": 594537000, "total_liabilities": 843044000, "total_equity": 703557000, "shares_outstanding": 40481000, "goodwill_and_intangibles": 357835000 }, "cash_flow": { "operating_cash_flow": 110045000, "capital_expenditure": 3553000, "free_cash_flow": 113598000, "dividends_paid": 5182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317650, "ticker_id": 3204, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55437000", "ebitda": "440078000", "netIncome": "33121000", "grossProfit": "595108000", "depreciation": "None", "totalRevenue": "595108000", "costOfRevenue": "None", "interestIncome": "1908000", "incomeBeforeTax": "45647000", "interestExpense": "7882000", "operatingIncome": "53529000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12526000", "reportedCurrency": "USD", "netInterestIncome": "-15201000", "nonInterestIncome": "None", "operatingExpenses": "541579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384641000", "sellingGeneralAndAdministrative": "75658000", "netIncomeFromContinuingOperations": "33121000" }, "balance": { "goodwill": "296061000", "inventory": "501152000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1546601000", "longTermDebt": "594537000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "61774000", "reportedCurrency": "USD", "retainedEarnings": "1559554000", "totalLiabilities": "843044000", "otherCurrentAssets": "52834000", "totalCurrentAssets": "1119348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427253000", "currentAccountsPayable": "12981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "526627000", "shortLongTermDebtTotal": "602688000", "totalShareholderEquity": "703557000", "capitalLeaseObligations": "8151000", "otherCurrentLiabilities": "88333000", "totalCurrentLiabilities": "134649000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "708395000", "cashAndShortTermInvestments": "292610000", "commonStockSharesOutstanding": "40481000", "intangibleAssetsExcludingGoodwill": "61774000", "cashAndCashEquivalentsAtCarryingValue": "292610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33121000", "profitLoss": "None", "dividendPayout": "5182000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-353349000", "operatingCashflow": "110045000", "capitalExpenditures": "3553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5210000", "cashflowFromInvestment": "-34252000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 595108000, "cost_of_revenue": null, "gross_profit": 595108000, "research_and_development": null, "selling_general_admin": 75658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55437000, "depreciation_amortisation": 384641000, "ebitda": 440078000, "interest_expense": 7882000, "interest_income": null, "other_non_operating": null, "pretax_income": 45647000, "tax_provision": 12526000, "effective_tax_rate": null, "net_income": 33121000, "net_income_continuing_ops": 33121000, "net_income_to_common": 33121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292610000, "short_term_investments": null, "net_receivables": 272752000, "inventory": 501152000, "other_current_assets": null, "total_current_assets": 1119348000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 61774000, "goodwill_and_intangibles": 357835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427253000, "total_assets": 1546601000, "short_term_debt": 0, "accounts_payable": 12981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134649000, "long_term_debt": 594537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 708395000, "total_liabilities": 843044000, "total_debt": 594537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1559554000, "total_equity": 703557000, "shares_outstanding": 40481000, "operating_cash_flow": 110045000, "stock_based_compensation": 7097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34252000, "dividends_paid": 5182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5210000, "free_cash_flow": 113598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55437000", "ebitda": "440078000", "netIncome": "33121000", "grossProfit": "595108000", "depreciation": "None", "totalRevenue": "595108000", "costOfRevenue": "None", "interestIncome": "1908000", "incomeBeforeTax": "45647000", "interestExpense": "7882000", "operatingIncome": "53529000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12526000", "reportedCurrency": "USD", "netInterestIncome": "-15201000", "nonInterestIncome": "None", "operatingExpenses": "541579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384641000", "sellingGeneralAndAdministrative": "75658000", "netIncomeFromContinuingOperations": "33121000" }, "balance": { "goodwill": "296061000", "inventory": "501152000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1546601000", "longTermDebt": "594537000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "61774000", "reportedCurrency": "USD", "retainedEarnings": "1559554000", "totalLiabilities": "843044000", "otherCurrentAssets": "52834000", "totalCurrentAssets": "1119348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427253000", "currentAccountsPayable": "12981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "526627000", "shortLongTermDebtTotal": "602688000", "totalShareholderEquity": "703557000", "capitalLeaseObligations": "8151000", "otherCurrentLiabilities": "88333000", "totalCurrentLiabilities": "134649000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "708395000", "cashAndShortTermInvestments": "292610000", "commonStockSharesOutstanding": "40481000", "intangibleAssetsExcludingGoodwill": "61774000", "cashAndCashEquivalentsAtCarryingValue": "292610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33121000", "profitLoss": "None", "dividendPayout": "5182000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-353349000", "operatingCashflow": "110045000", "capitalExpenditures": "3553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5210000", "cashflowFromInvestment": "-34252000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384641000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 604663000, "cost_of_revenue": 391096000, "gross_profit": 604663000, "ebit": 62369000, "ebitda": 453465000, "pretax_income": 52575000, "tax_provision": 14092000, "net_income": 38483000, "net_income_to_common": 38483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222027000, "total_current_assets": 1022504000, "total_assets": 1454596000, "short_term_debt": 0, "long_term_debt": 594212000, "total_debt": 594212000, "total_liabilities": 785923000, "total_equity": 668673000, "shares_outstanding": 40559000, "goodwill_and_intangibles": 361835000 }, "cash_flow": { "operating_cash_flow": 69891000, "capital_expenditure": 1934000, "free_cash_flow": 71825000, "dividends_paid": 5178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317651, "ticker_id": 3204, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62369000", "ebitda": "453465000", "netIncome": "38483000", "grossProfit": "604663000", "depreciation": "None", "totalRevenue": "604663000", "costOfRevenue": "391096000", "interestIncome": "1645000", "incomeBeforeTax": "52575000", "interestExpense": "12641000", "operatingIncome": "60724000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14092000", "reportedCurrency": "USD", "netInterestIncome": "-10996000", "nonInterestIncome": "None", "operatingExpenses": "543939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391096000", "sellingGeneralAndAdministrative": "77826000", "netIncomeFromContinuingOperations": "38483000" }, "balance": { "goodwill": "296061000", "inventory": "526303000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1454596000", "longTermDebt": "594212000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "65774000", "reportedCurrency": "USD", "retainedEarnings": "1531768000", "totalLiabilities": "785923000", "otherCurrentAssets": "56506000", "totalCurrentAssets": "1022504000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432092000", "currentAccountsPayable": "16060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "550834000", "shortLongTermDebtTotal": "603383000", "totalShareholderEquity": "668673000", "capitalLeaseObligations": "9171000", "otherCurrentLiabilities": "60780000", "totalCurrentLiabilities": "128269000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "657654000", "cashAndShortTermInvestments": "222027000", "commonStockSharesOutstanding": "40559000", "intangibleAssetsExcludingGoodwill": "65774000", "cashAndCashEquivalentsAtCarryingValue": "222027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38483000", "profitLoss": "None", "dividendPayout": "5178000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-356011000", "operatingCashflow": "69891000", "capitalExpenditures": "1934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30468000", "cashflowFromInvestment": "-30697000", "stockBasedCompensation": "6634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604663000, "cost_of_revenue": 391096000, "gross_profit": 604663000, "research_and_development": null, "selling_general_admin": 77826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62369000, "depreciation_amortisation": 391096000, "ebitda": 453465000, "interest_expense": 12641000, "interest_income": null, "other_non_operating": null, "pretax_income": 52575000, "tax_provision": 14092000, "effective_tax_rate": null, "net_income": 38483000, "net_income_continuing_ops": 38483000, "net_income_to_common": 38483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222027000, "short_term_investments": null, "net_receivables": 217668000, "inventory": 526303000, "other_current_assets": null, "total_current_assets": 1022504000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 65774000, "goodwill_and_intangibles": 361835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432092000, "total_assets": 1454596000, "short_term_debt": 0, "accounts_payable": 16060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128269000, "long_term_debt": 594212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657654000, "total_liabilities": 785923000, "total_debt": 594212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1531768000, "total_equity": 668673000, "shares_outstanding": 40559000, "operating_cash_flow": 69891000, "stock_based_compensation": 6634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30697000, "dividends_paid": 5178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30468000, "free_cash_flow": 71825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62369000", "ebitda": "453465000", "netIncome": "38483000", "grossProfit": "604663000", "depreciation": "None", "totalRevenue": "604663000", "costOfRevenue": "391096000", "interestIncome": "1645000", "incomeBeforeTax": "52575000", "interestExpense": "12641000", "operatingIncome": "60724000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14092000", "reportedCurrency": "USD", "netInterestIncome": "-10996000", "nonInterestIncome": "None", "operatingExpenses": "543939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391096000", "sellingGeneralAndAdministrative": "77826000", "netIncomeFromContinuingOperations": "38483000" }, "balance": { "goodwill": "296061000", "inventory": "526303000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1454596000", "longTermDebt": "594212000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "65774000", "reportedCurrency": "USD", "retainedEarnings": "1531768000", "totalLiabilities": "785923000", "otherCurrentAssets": "56506000", "totalCurrentAssets": "1022504000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432092000", "currentAccountsPayable": "16060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "550834000", "shortLongTermDebtTotal": "603383000", "totalShareholderEquity": "668673000", "capitalLeaseObligations": "9171000", "otherCurrentLiabilities": "60780000", "totalCurrentLiabilities": "128269000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "657654000", "cashAndShortTermInvestments": "222027000", "commonStockSharesOutstanding": "40559000", "intangibleAssetsExcludingGoodwill": "65774000", "cashAndCashEquivalentsAtCarryingValue": "222027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38483000", "profitLoss": "None", "dividendPayout": "5178000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-356011000", "operatingCashflow": "69891000", "capitalExpenditures": "1934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30468000", "cashflowFromInvestment": "-30697000", "stockBasedCompensation": "6634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391096000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 684088000, "cost_of_revenue": 466565000, "gross_profit": 684088000, "ebit": 57195000, "ebitda": 523760000, "pretax_income": 47231000, "tax_provision": 12513000, "net_income": 34718000, "net_income_to_common": 34718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213301000, "total_current_assets": 1036468000, "total_assets": 1469913000, "short_term_debt": 0, "long_term_debt": 593887000, "total_debt": 593887000, "total_liabilities": 815465000, "total_equity": 654448000, "shares_outstanding": 41851000, "goodwill_and_intangibles": 365836000 }, "cash_flow": { "operating_cash_flow": 209929000, "capital_expenditure": 1962000, "free_cash_flow": 211891000, "dividends_paid": 5265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317652, "ticker_id": 3204, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57195000", "ebitda": "523760000", "netIncome": "34718000", "grossProfit": "684088000", "depreciation": "None", "totalRevenue": "684088000", "costOfRevenue": "466565000", "interestIncome": "874000", "incomeBeforeTax": "47231000", "interestExpense": "12922000", "operatingIncome": "56321000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12513000", "reportedCurrency": "USD", "netInterestIncome": "-12048000", "nonInterestIncome": "None", "operatingExpenses": "627767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466565000", "sellingGeneralAndAdministrative": "83443000", "netIncomeFromContinuingOperations": "34718000" }, "balance": { "goodwill": "296061000", "inventory": "555399000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1469913000", "longTermDebt": "593887000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "69775000", "reportedCurrency": "USD", "retainedEarnings": "1498703000", "totalLiabilities": "815465000", "otherCurrentAssets": "56439000", "totalCurrentAssets": "1036468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433445000", "currentAccountsPayable": "10965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "580355000", "shortLongTermDebtTotal": "604054000", "totalShareholderEquity": "654448000", "capitalLeaseObligations": "10167000", "otherCurrentLiabilities": "61452000", "totalCurrentLiabilities": "147019000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "704692000", "cashAndShortTermInvestments": "213301000", "commonStockSharesOutstanding": "41851000", "intangibleAssetsExcludingGoodwill": "69775000", "cashAndCashEquivalentsAtCarryingValue": "213301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34718000", "profitLoss": "None", "dividendPayout": "5265000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-335600000", "operatingCashflow": "209929000", "capitalExpenditures": "1962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88191000", "cashflowFromInvestment": "-4092000", "stockBasedCompensation": "7902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684088000, "cost_of_revenue": 466565000, "gross_profit": 684088000, "research_and_development": null, "selling_general_admin": 83443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57195000, "depreciation_amortisation": 466565000, "ebitda": 523760000, "interest_expense": 12922000, "interest_income": null, "other_non_operating": null, "pretax_income": 47231000, "tax_provision": 12513000, "effective_tax_rate": null, "net_income": 34718000, "net_income_continuing_ops": 34718000, "net_income_to_common": 34718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213301000, "short_term_investments": null, "net_receivables": 211329000, "inventory": 555399000, "other_current_assets": null, "total_current_assets": 1036468000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 69775000, "goodwill_and_intangibles": 365836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433445000, "total_assets": 1469913000, "short_term_debt": 0, "accounts_payable": 10965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147019000, "long_term_debt": 593887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 704692000, "total_liabilities": 815465000, "total_debt": 593887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1498703000, "total_equity": 654448000, "shares_outstanding": 41851000, "operating_cash_flow": 209929000, "stock_based_compensation": 7902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4092000, "dividends_paid": 5265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88191000, "free_cash_flow": 211891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57195000", "ebitda": "523760000", "netIncome": "34718000", "grossProfit": "684088000", "depreciation": "None", "totalRevenue": "684088000", "costOfRevenue": "466565000", "interestIncome": "874000", "incomeBeforeTax": "47231000", "interestExpense": "12922000", "operatingIncome": "56321000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12513000", "reportedCurrency": "USD", "netInterestIncome": "-12048000", "nonInterestIncome": "None", "operatingExpenses": "627767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466565000", "sellingGeneralAndAdministrative": "83443000", "netIncomeFromContinuingOperations": "34718000" }, "balance": { "goodwill": "296061000", "inventory": "555399000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1469913000", "longTermDebt": "593887000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "69775000", "reportedCurrency": "USD", "retainedEarnings": "1498703000", "totalLiabilities": "815465000", "otherCurrentAssets": "56439000", "totalCurrentAssets": "1036468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433445000", "currentAccountsPayable": "10965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "580355000", "shortLongTermDebtTotal": "604054000", "totalShareholderEquity": "654448000", "capitalLeaseObligations": "10167000", "otherCurrentLiabilities": "61452000", "totalCurrentLiabilities": "147019000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "704692000", "cashAndShortTermInvestments": "213301000", "commonStockSharesOutstanding": "41851000", "intangibleAssetsExcludingGoodwill": "69775000", "cashAndCashEquivalentsAtCarryingValue": "213301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34718000", "profitLoss": "None", "dividendPayout": "5265000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-335600000", "operatingCashflow": "209929000", "capitalExpenditures": "1962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88191000", "cashflowFromInvestment": "-4092000", "stockBasedCompensation": "7902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466565000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 623320000, "cost_of_revenue": 403661000, "gross_profit": 219659000, "ebit": 57698000, "ebitda": 50171000, "pretax_income": 41855000, "tax_provision": -15692000, "net_income": 57547000, "net_income_to_common": 57547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95655000, "total_current_assets": 1074820000, "total_assets": 1513767000, "short_term_debt": 46800000, "long_term_debt": 596763000, "total_debt": 643563000, "total_liabilities": 863486000, "total_equity": 650281000, "shares_outstanding": 43549000, "goodwill_and_intangibles": 369836000 }, "cash_flow": { "operating_cash_flow": -84488000, "capital_expenditure": 2279000, "free_cash_flow": -82209000, "dividends_paid": 4970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317653, "ticker_id": 3204, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57698000", "ebitda": "50171000", "netIncome": "57547000", "grossProfit": "219659000", "depreciation": "None", "totalRevenue": "623320000", "costOfRevenue": "403661000", "interestIncome": "8316000", "incomeBeforeTax": "41855000", "interestExpense": "15843000", "operatingIncome": "50171000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15692000", "reportedCurrency": "USD", "netInterestIncome": "-19358000", "nonInterestIncome": "None", "operatingExpenses": "169488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7527000", "sellingGeneralAndAdministrative": "113085000", "netIncomeFromContinuingOperations": "57547000" }, "balance": { "goodwill": "296061000", "inventory": "680242000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1513767000", "longTermDebt": "596763000", "shortTermDebt": "46800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "73775000", "reportedCurrency": "USD", "retainedEarnings": "1469450000", "totalLiabilities": "863486000", "otherCurrentAssets": "61069000", "totalCurrentAssets": "1074820000", "currentLongTermDebt": "46800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438947000", "currentAccountsPayable": "13117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705720000", "shortLongTermDebtTotal": "655059000", "totalShareholderEquity": "650281000", "capitalLeaseObligations": "11496000", "otherCurrentLiabilities": "64586000", "totalCurrentLiabilities": "180907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "682579000", "cashAndShortTermInvestments": "95655000", "commonStockSharesOutstanding": "43549000", "intangibleAssetsExcludingGoodwill": "73775000", "cashAndCashEquivalentsAtCarryingValue": "95655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57547000", "profitLoss": "None", "dividendPayout": "4970000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-529477000", "operatingCashflow": "-84488000", "capitalExpenditures": "2279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1939000", "cashflowFromInvestment": "-43522000", "stockBasedCompensation": "7591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1211243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 623320000, "cost_of_revenue": 403661000, "gross_profit": 219659000, "research_and_development": null, "selling_general_admin": 113085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57698000, "depreciation_amortisation": -7527000, "ebitda": 50171000, "interest_expense": 15843000, "interest_income": null, "other_non_operating": null, "pretax_income": 41855000, "tax_provision": -15692000, "effective_tax_rate": null, "net_income": 57547000, "net_income_continuing_ops": 57547000, "net_income_to_common": 57547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95655000, "short_term_investments": null, "net_receivables": 237854000, "inventory": 680242000, "other_current_assets": null, "total_current_assets": 1074820000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 73775000, "goodwill_and_intangibles": 369836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438947000, "total_assets": 1513767000, "short_term_debt": 46800000, "accounts_payable": 13117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180907000, "long_term_debt": 596763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 682579000, "total_liabilities": 863486000, "total_debt": 643563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1469450000, "total_equity": 650281000, "shares_outstanding": 43549000, "operating_cash_flow": -84488000, "stock_based_compensation": 7591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43522000, "dividends_paid": 4970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1939000, "free_cash_flow": -82209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57698000", "ebitda": "50171000", "netIncome": "57547000", "grossProfit": "219659000", "depreciation": "None", "totalRevenue": "623320000", "costOfRevenue": "403661000", "interestIncome": "8316000", "incomeBeforeTax": "41855000", "interestExpense": "15843000", "operatingIncome": "50171000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15692000", "reportedCurrency": "USD", "netInterestIncome": "-19358000", "nonInterestIncome": "None", "operatingExpenses": "169488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7527000", "sellingGeneralAndAdministrative": "113085000", "netIncomeFromContinuingOperations": "57547000" }, "balance": { "goodwill": "296061000", "inventory": "680242000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1513767000", "longTermDebt": "596763000", "shortTermDebt": "46800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "73775000", "reportedCurrency": "USD", "retainedEarnings": "1469450000", "totalLiabilities": "863486000", "otherCurrentAssets": "61069000", "totalCurrentAssets": "1074820000", "currentLongTermDebt": "46800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438947000", "currentAccountsPayable": "13117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705720000", "shortLongTermDebtTotal": "655059000", "totalShareholderEquity": "650281000", "capitalLeaseObligations": "11496000", "otherCurrentLiabilities": "64586000", "totalCurrentLiabilities": "180907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "682579000", "cashAndShortTermInvestments": "95655000", "commonStockSharesOutstanding": "43549000", "intangibleAssetsExcludingGoodwill": "73775000", "cashAndCashEquivalentsAtCarryingValue": "95655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57547000", "profitLoss": "None", "dividendPayout": "4970000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-529477000", "operatingCashflow": "-84488000", "capitalExpenditures": "2279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1939000", "cashflowFromInvestment": "-43522000", "stockBasedCompensation": "7591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1211243000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 606145000, "cost_of_revenue": 401070000, "gross_profit": 205075000, "ebit": 51823000, "ebitda": 459158000, "pretax_income": 41847000, "tax_provision": -42115000, "net_income": 83962000, "net_income_to_common": 83962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221726000, "total_current_assets": 1032100000, "total_assets": 1446340000, "short_term_debt": 0, "long_term_debt": 593238000, "total_debt": 593238000, "total_liabilities": 815533000, "total_equity": 630807000, "shares_outstanding": 43169000, "goodwill_and_intangibles": 373836000 }, "cash_flow": { "operating_cash_flow": 31886000, "capital_expenditure": 2038000, "free_cash_flow": 33924000, "dividends_paid": 5077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317655, "ticker_id": 3204, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51823000", "ebitda": "459158000", "netIncome": "83962000", "grossProfit": "205075000", "depreciation": "None", "totalRevenue": "606145000", "costOfRevenue": "401070000", "interestIncome": "2276000", "incomeBeforeTax": "41847000", "interestExpense": "7384000", "operatingIncome": "49231000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-42115000", "reportedCurrency": "USD", "netInterestIncome": "-10063000", "nonInterestIncome": "None", "operatingExpenses": "155844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407335000", "sellingGeneralAndAdministrative": "106937000", "netIncomeFromContinuingOperations": "83962000" }, "balance": { "goodwill": "296061000", "inventory": "554425000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1446340000", "longTermDebt": "593238000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77775000", "reportedCurrency": "USD", "retainedEarnings": "1416961000", "totalLiabilities": "815533000", "otherCurrentAssets": "67167000", "totalCurrentAssets": "1032100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "414240000", "currentAccountsPayable": "11842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579582000", "shortLongTermDebtTotal": "605479000", "totalShareholderEquity": "630807000", "capitalLeaseObligations": "12241000", "otherCurrentLiabilities": "64089000", "totalCurrentLiabilities": "95138000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "720395000", "cashAndShortTermInvestments": "221726000", "commonStockSharesOutstanding": "43169000", "intangibleAssetsExcludingGoodwill": "77775000", "cashAndCashEquivalentsAtCarryingValue": "221726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83962000", "profitLoss": "None", "dividendPayout": "5077000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-391904000", "operatingCashflow": "31886000", "capitalExpenditures": "2038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42468000", "cashflowFromInvestment": "-17826000", "stockBasedCompensation": "7851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606145000, "cost_of_revenue": 401070000, "gross_profit": 205075000, "research_and_development": null, "selling_general_admin": 106937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51823000, "depreciation_amortisation": 407335000, "ebitda": 459158000, "interest_expense": 7384000, "interest_income": null, "other_non_operating": null, "pretax_income": 41847000, "tax_provision": -42115000, "effective_tax_rate": null, "net_income": 83962000, "net_income_continuing_ops": 83962000, "net_income_to_common": 83962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221726000, "short_term_investments": null, "net_receivables": 188782000, "inventory": 554425000, "other_current_assets": null, "total_current_assets": 1032100000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 77775000, "goodwill_and_intangibles": 373836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 414240000, "total_assets": 1446340000, "short_term_debt": 0, "accounts_payable": 11842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95138000, "long_term_debt": 593238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720395000, "total_liabilities": 815533000, "total_debt": 593238000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1416961000, "total_equity": 630807000, "shares_outstanding": 43169000, "operating_cash_flow": 31886000, "stock_based_compensation": 7851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17826000, "dividends_paid": 5077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42468000, "free_cash_flow": 33924000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51823000", "ebitda": "459158000", "netIncome": "83962000", "grossProfit": "205075000", "depreciation": "None", "totalRevenue": "606145000", "costOfRevenue": "401070000", "interestIncome": "2276000", "incomeBeforeTax": "41847000", "interestExpense": "7384000", "operatingIncome": "49231000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-42115000", "reportedCurrency": "USD", "netInterestIncome": "-10063000", "nonInterestIncome": "None", "operatingExpenses": "155844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407335000", "sellingGeneralAndAdministrative": "106937000", "netIncomeFromContinuingOperations": "83962000" }, "balance": { "goodwill": "296061000", "inventory": "554425000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1446340000", "longTermDebt": "593238000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77775000", "reportedCurrency": "USD", "retainedEarnings": "1416961000", "totalLiabilities": "815533000", "otherCurrentAssets": "67167000", "totalCurrentAssets": "1032100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "414240000", "currentAccountsPayable": "11842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579582000", "shortLongTermDebtTotal": "605479000", "totalShareholderEquity": "630807000", "capitalLeaseObligations": "12241000", "otherCurrentLiabilities": "64089000", "totalCurrentLiabilities": "95138000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "720395000", "cashAndShortTermInvestments": "221726000", "commonStockSharesOutstanding": "43169000", "intangibleAssetsExcludingGoodwill": "77775000", "cashAndCashEquivalentsAtCarryingValue": "221726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83962000", "profitLoss": "None", "dividendPayout": "5077000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-391904000", "operatingCashflow": "31886000", "capitalExpenditures": "2038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42468000", "cashflowFromInvestment": "-17826000", "stockBasedCompensation": "7851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407335000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 592161000, "cost_of_revenue": 391296000, "gross_profit": 592161000, "ebit": 58012000, "ebitda": 449308000, "pretax_income": 48339000, "tax_provision": 14565000, "net_income": 33774000, "net_income_to_common": 33774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250134000, "total_current_assets": 994503000, "total_assets": 1460707000, "short_term_debt": -29950000, "long_term_debt": 592914000, "total_debt": 562964000, "total_liabilities": 878854000, "total_equity": 581853000, "shares_outstanding": 43721000, "goodwill_and_intangibles": 377837000 }, "cash_flow": { "operating_cash_flow": 55394000, "capital_expenditure": 1903000, "free_cash_flow": 57297000, "dividends_paid": 5125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317656, "ticker_id": 3204, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58012000", "ebitda": "449308000", "netIncome": "33774000", "grossProfit": "592161000", "depreciation": "None", "totalRevenue": "592161000", "costOfRevenue": "391296000", "interestIncome": "2334000", "incomeBeforeTax": "48339000", "interestExpense": "9673000", "operatingIncome": "55678000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14565000", "reportedCurrency": "USD", "netInterestIncome": "-9958000", "nonInterestIncome": "None", "operatingExpenses": "536483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391296000", "sellingGeneralAndAdministrative": "72501000", "netIncomeFromContinuingOperations": "33774000" }, "balance": { "goodwill": "296061000", "inventory": "563594000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1460707000", "longTermDebt": "592914000", "shortTermDebt": "-29950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "81776000", "reportedCurrency": "USD", "retainedEarnings": "1338201000", "totalLiabilities": "878854000", "otherCurrentAssets": "-10354000", "totalCurrentAssets": "994503000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466204000", "currentAccountsPayable": "22693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606519000", "totalShareholderEquity": "581853000", "capitalLeaseObligations": "13605000", "otherCurrentLiabilities": "122848000", "totalCurrentLiabilities": "150337000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "728517000", "cashAndShortTermInvestments": "250134000", "commonStockSharesOutstanding": "43721000", "intangibleAssetsExcludingGoodwill": "81776000", "cashAndCashEquivalentsAtCarryingValue": "250134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33774000", "profitLoss": "None", "dividendPayout": "5125000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-390972000", "operatingCashflow": "55394000", "capitalExpenditures": "1903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43861000", "cashflowFromInvestment": "-14225000", "stockBasedCompensation": "7095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 592161000, "cost_of_revenue": 391296000, "gross_profit": 592161000, "research_and_development": null, "selling_general_admin": 72501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58012000, "depreciation_amortisation": 391296000, "ebitda": 449308000, "interest_expense": 9673000, "interest_income": null, "other_non_operating": null, "pretax_income": 48339000, "tax_provision": 14565000, "effective_tax_rate": null, "net_income": 33774000, "net_income_continuing_ops": 33774000, "net_income_to_common": 33774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250134000, "short_term_investments": null, "net_receivables": 180775000, "inventory": 563594000, "other_current_assets": null, "total_current_assets": 994503000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 81776000, "goodwill_and_intangibles": 377837000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 466204000, "total_assets": 1460707000, "short_term_debt": -29950000, "accounts_payable": 22693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150337000, "long_term_debt": 592914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 728517000, "total_liabilities": 878854000, "total_debt": 562964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1338201000, "total_equity": 581853000, "shares_outstanding": 43721000, "operating_cash_flow": 55394000, "stock_based_compensation": 7095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14225000, "dividends_paid": 5125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43861000, "free_cash_flow": 57297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58012000", "ebitda": "449308000", "netIncome": "33774000", "grossProfit": "592161000", "depreciation": "None", "totalRevenue": "592161000", "costOfRevenue": "391296000", "interestIncome": "2334000", "incomeBeforeTax": "48339000", "interestExpense": "9673000", "operatingIncome": "55678000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14565000", "reportedCurrency": "USD", "netInterestIncome": "-9958000", "nonInterestIncome": "None", "operatingExpenses": "536483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391296000", "sellingGeneralAndAdministrative": "72501000", "netIncomeFromContinuingOperations": "33774000" }, "balance": { "goodwill": "296061000", "inventory": "563594000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1460707000", "longTermDebt": "592914000", "shortTermDebt": "-29950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "81776000", "reportedCurrency": "USD", "retainedEarnings": "1338201000", "totalLiabilities": "878854000", "otherCurrentAssets": "-10354000", "totalCurrentAssets": "994503000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466204000", "currentAccountsPayable": "22693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606519000", "totalShareholderEquity": "581853000", "capitalLeaseObligations": "13605000", "otherCurrentLiabilities": "122848000", "totalCurrentLiabilities": "150337000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "728517000", "cashAndShortTermInvestments": "250134000", "commonStockSharesOutstanding": "43721000", "intangibleAssetsExcludingGoodwill": "81776000", "cashAndCashEquivalentsAtCarryingValue": "250134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33774000", "profitLoss": "None", "dividendPayout": "5125000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-390972000", "operatingCashflow": "55394000", "capitalExpenditures": "1903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43861000", "cashflowFromInvestment": "-14225000", "stockBasedCompensation": "7095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391296000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 641870000, "cost_of_revenue": 439589000, "gross_profit": 202281000, "ebit": 44512000, "ebitda": 484101000, "pretax_income": 31567000, "tax_provision": 9601000, "net_income": 21966000, "net_income_to_common": 21966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252826000, "total_current_assets": 990216000, "total_assets": 1461666000, "short_term_debt": 32615000, "long_term_debt": 592589000, "total_debt": 625204000, "total_liabilities": 876576000, "total_equity": 585090000, "shares_outstanding": 44528000, "goodwill_and_intangibles": 382075000 }, "cash_flow": { "operating_cash_flow": 135733000, "capital_expenditure": 2096000, "free_cash_flow": 137829000, "dividends_paid": 5221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317657, "ticker_id": 3204, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44512000", "ebitda": "484101000", "netIncome": "21966000", "grossProfit": "202281000", "depreciation": "None", "totalRevenue": "641870000", "costOfRevenue": "439589000", "interestIncome": "1426000", "incomeBeforeTax": "31567000", "interestExpense": "12945000", "operatingIncome": "68688000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9601000", "reportedCurrency": "USD", "netInterestIncome": "-11202000", "nonInterestIncome": "None", "operatingExpenses": "133593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "439589000", "sellingGeneralAndAdministrative": "75709000", "netIncomeFromContinuingOperations": "21966000" }, "balance": { "goodwill": "296061000", "inventory": "557419000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1461666000", "longTermDebt": "592589000", "shortTermDebt": "32615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86014000", "reportedCurrency": "USD", "retainedEarnings": "1309702000", "totalLiabilities": "876576000", "otherCurrentAssets": "157617000", "totalCurrentAssets": "990216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "471449999", "currentAccountsPayable": "17054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607541000", "totalShareholderEquity": "585090000", "capitalLeaseObligations": "14952000", "otherCurrentLiabilities": "121886000", "totalCurrentLiabilities": "139843000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "736733000", "cashAndShortTermInvestments": "252826000", "commonStockSharesOutstanding": "44528000", "intangibleAssetsExcludingGoodwill": "86014000", "cashAndCashEquivalentsAtCarryingValue": "252826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21966000", "profitLoss": "None", "dividendPayout": "5221000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-355563000", "operatingCashflow": "135733000", "capitalExpenditures": "2096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34726000", "cashflowFromInvestment": "-3597000", "stockBasedCompensation": "6642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "439589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 641870000, "cost_of_revenue": 439589000, "gross_profit": 202281000, "research_and_development": null, "selling_general_admin": 75709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44512000, "depreciation_amortisation": 439589000, "ebitda": 484101000, "interest_expense": 12945000, "interest_income": null, "other_non_operating": null, "pretax_income": 31567000, "tax_provision": 9601000, "effective_tax_rate": null, "net_income": 21966000, "net_income_continuing_ops": 21966000, "net_income_to_common": 21966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252826000, "short_term_investments": null, "net_receivables": 179971000, "inventory": 557419000, "other_current_assets": null, "total_current_assets": 990216000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 86014000, "goodwill_and_intangibles": 382075000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 471449999, "total_assets": 1461666000, "short_term_debt": 32615000, "accounts_payable": 17054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139843000, "long_term_debt": 592589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 736733000, "total_liabilities": 876576000, "total_debt": 625204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1309702000, "total_equity": 585090000, "shares_outstanding": 44528000, "operating_cash_flow": 135733000, "stock_based_compensation": 6642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3597000, "dividends_paid": 5221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34726000, "free_cash_flow": 137829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44512000", "ebitda": "484101000", "netIncome": "21966000", "grossProfit": "202281000", "depreciation": "None", "totalRevenue": "641870000", "costOfRevenue": "439589000", "interestIncome": "1426000", "incomeBeforeTax": "31567000", "interestExpense": "12945000", "operatingIncome": "68688000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9601000", "reportedCurrency": "USD", "netInterestIncome": "-11202000", "nonInterestIncome": "None", "operatingExpenses": "133593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "439589000", "sellingGeneralAndAdministrative": "75709000", "netIncomeFromContinuingOperations": "21966000" }, "balance": { "goodwill": "296061000", "inventory": "557419000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1461666000", "longTermDebt": "592589000", "shortTermDebt": "32615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86014000", "reportedCurrency": "USD", "retainedEarnings": "1309702000", "totalLiabilities": "876576000", "otherCurrentAssets": "157617000", "totalCurrentAssets": "990216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "471449999", "currentAccountsPayable": "17054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607541000", "totalShareholderEquity": "585090000", "capitalLeaseObligations": "14952000", "otherCurrentLiabilities": "121886000", "totalCurrentLiabilities": "139843000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "736733000", "cashAndShortTermInvestments": "252826000", "commonStockSharesOutstanding": "44528000", "intangibleAssetsExcludingGoodwill": "86014000", "cashAndCashEquivalentsAtCarryingValue": "252826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21966000", "profitLoss": "None", "dividendPayout": "5221000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-355563000", "operatingCashflow": "135733000", "capitalExpenditures": "2096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34726000", "cashflowFromInvestment": "-3597000", "stockBasedCompensation": "6642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "439589000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 577401000, "cost_of_revenue": 374146000, "gross_profit": 203255000, "ebit": 87198000, "ebitda": 89954000, "pretax_income": 28511000, "tax_provision": 9936000, "net_income": 18575000, "net_income_to_common": 18575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155416000, "total_current_assets": 1052799000, "total_assets": 1491255000, "short_term_debt": null, "long_term_debt": 592265000, "total_debt": 592265000, "total_liabilities": 899924000, "total_equity": 591331000, "shares_outstanding": 45075000, "goodwill_and_intangibles": 387725000 }, "cash_flow": { "operating_cash_flow": -88305000, "capital_expenditure": 2664000, "free_cash_flow": -85641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317658, "ticker_id": 3204, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87198000", "ebitda": "89954000", "netIncome": "18575000", "grossProfit": "203255000", "depreciation": "None", "totalRevenue": "577401000", "costOfRevenue": "374146000", "interestIncome": "None", "incomeBeforeTax": "28511000", "interestExpense": "12609000", "operatingIncome": "35368000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9936000", "reportedCurrency": "USD", "netInterestIncome": "-9698000", "nonInterestIncome": "None", "operatingExpenses": "167887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2756000", "sellingGeneralAndAdministrative": "109235000", "netIncomeFromContinuingOperations": "18575000" }, "balance": { "goodwill": "296061000", "inventory": "633427000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1491255000", "longTermDebt": "592265000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "91664000", "reportedCurrency": "USD", "retainedEarnings": "1293073000", "totalLiabilities": "899924000", "otherCurrentAssets": "69254000", "totalCurrentAssets": "1052799000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438456000", "currentAccountsPayable": "20237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608114000", "totalShareholderEquity": "591331000", "capitalLeaseObligations": "15849000", "otherCurrentLiabilities": "63190000", "totalCurrentLiabilities": "151259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "748665000", "cashAndShortTermInvestments": "155416000", "commonStockSharesOutstanding": "45075000", "intangibleAssetsExcludingGoodwill": "91664000", "cashAndCashEquivalentsAtCarryingValue": "155416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-486347000", "operatingCashflow": "-88305000", "capitalExpenditures": "2664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30997000", "cashflowFromInvestment": "-20068000", "stockBasedCompensation": "5839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 577401000, "cost_of_revenue": 374146000, "gross_profit": 203255000, "research_and_development": 5400000, "selling_general_admin": 109235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87198000, "depreciation_amortisation": 2756000, "ebitda": 89954000, "interest_expense": 12609000, "interest_income": null, "other_non_operating": null, "pretax_income": 28511000, "tax_provision": 9936000, "effective_tax_rate": null, "net_income": 18575000, "net_income_continuing_ops": 18575000, "net_income_to_common": 18575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155416000, "short_term_investments": null, "net_receivables": 194702000, "inventory": 633427000, "other_current_assets": null, "total_current_assets": 1052799000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 91664000, "goodwill_and_intangibles": 387725000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438456000, "total_assets": 1491255000, "short_term_debt": null, "accounts_payable": 20237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151259000, "long_term_debt": 592265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 748665000, "total_liabilities": 899924000, "total_debt": 592265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1293073000, "total_equity": 591331000, "shares_outstanding": 45075000, "operating_cash_flow": -88305000, "stock_based_compensation": 5839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20068000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30997000, "free_cash_flow": -85641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87198000", "ebitda": "89954000", "netIncome": "18575000", "grossProfit": "203255000", "depreciation": "None", "totalRevenue": "577401000", "costOfRevenue": "374146000", "interestIncome": "None", "incomeBeforeTax": "28511000", "interestExpense": "12609000", "operatingIncome": "35368000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9936000", "reportedCurrency": "USD", "netInterestIncome": "-9698000", "nonInterestIncome": "None", "operatingExpenses": "167887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2756000", "sellingGeneralAndAdministrative": "109235000", "netIncomeFromContinuingOperations": "18575000" }, "balance": { "goodwill": "296061000", "inventory": "633427000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1491255000", "longTermDebt": "592265000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "91664000", "reportedCurrency": "USD", "retainedEarnings": "1293073000", "totalLiabilities": "899924000", "otherCurrentAssets": "69254000", "totalCurrentAssets": "1052799000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438456000", "currentAccountsPayable": "20237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608114000", "totalShareholderEquity": "591331000", "capitalLeaseObligations": "15849000", "otherCurrentLiabilities": "63190000", "totalCurrentLiabilities": "151259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "748665000", "cashAndShortTermInvestments": "155416000", "commonStockSharesOutstanding": "45075000", "intangibleAssetsExcludingGoodwill": "91664000", "cashAndCashEquivalentsAtCarryingValue": "155416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-486347000", "operatingCashflow": "-88305000", "capitalExpenditures": "2664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30997000", "cashflowFromInvestment": "-20068000", "stockBasedCompensation": "5839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8156000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 582877000, "cost_of_revenue": 733315000, "gross_profit": 582877000, "ebit": 57771000, "ebitda": 447596000, "pretax_income": 48109000, "tax_provision": 13097000, "net_income": 35012000, "net_income_to_common": 35012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294786000, "total_current_assets": 1012504000, "total_assets": 1489157000, "short_term_debt": 0, "long_term_debt": 591940000, "total_debt": 591940000, "total_liabilities": 891020000, "total_equity": 598137000, "shares_outstanding": 46133000, "goodwill_and_intangibles": 393375000 }, "cash_flow": { "operating_cash_flow": 87161000, "capital_expenditure": 2564000, "free_cash_flow": 89725000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317660, "ticker_id": 3204, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57771000", "ebitda": "447596000", "netIncome": "35012000", "grossProfit": "582877000", "depreciation": "None", "totalRevenue": "582877000", "costOfRevenue": "733315000", "interestIncome": "6775000", "incomeBeforeTax": "48109000", "interestExpense": "12628000", "operatingIncome": "54884000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13097000", "reportedCurrency": "USD", "netInterestIncome": "-6775000", "nonInterestIncome": "None", "operatingExpenses": "527993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "733315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389825000", "sellingGeneralAndAdministrative": "77617000", "netIncomeFromContinuingOperations": "35012000" }, "balance": { "goodwill": "296061000", "inventory": "521226000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1489157000", "longTermDebt": "591940000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "97314000", "reportedCurrency": "USD", "retainedEarnings": "1274498000", "totalLiabilities": "891020000", "otherCurrentAssets": "20764000", "totalCurrentAssets": "1012504000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476653000", "currentAccountsPayable": "16547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "555084000", "shortLongTermDebtTotal": "609054000", "totalShareholderEquity": "598137000", "capitalLeaseObligations": "17114000", "otherCurrentLiabilities": "60481000", "totalCurrentLiabilities": "146535000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "744485000", "cashAndShortTermInvestments": "294786000", "commonStockSharesOutstanding": "46133000", "intangibleAssetsExcludingGoodwill": "97314000", "cashAndCashEquivalentsAtCarryingValue": "294786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35012000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-354186000", "operatingCashflow": "87161000", "capitalExpenditures": "2564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37078000", "cashflowFromInvestment": "-8135000", "stockBasedCompensation": "6821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 582877000, "cost_of_revenue": 733315000, "gross_profit": 582877000, "research_and_development": null, "selling_general_admin": 77617000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57771000, "depreciation_amortisation": 389825000, "ebitda": 447596000, "interest_expense": 12628000, "interest_income": null, "other_non_operating": null, "pretax_income": 48109000, "tax_provision": 13097000, "effective_tax_rate": null, "net_income": 35012000, "net_income_continuing_ops": 35012000, "net_income_to_common": 35012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294786000, "short_term_investments": null, "net_receivables": 175728000, "inventory": 521226000, "other_current_assets": null, "total_current_assets": 1012504000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 97314000, "goodwill_and_intangibles": 393375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 476653000, "total_assets": 1489157000, "short_term_debt": 0, "accounts_payable": 16547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146535000, "long_term_debt": 591940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 744485000, "total_liabilities": 891020000, "total_debt": 591940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1274498000, "total_equity": 598137000, "shares_outstanding": 46133000, "operating_cash_flow": 87161000, "stock_based_compensation": 6821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8135000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37078000, "free_cash_flow": 89725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57771000", "ebitda": "447596000", "netIncome": "35012000", "grossProfit": "582877000", "depreciation": "None", "totalRevenue": "582877000", "costOfRevenue": "733315000", "interestIncome": "6775000", "incomeBeforeTax": "48109000", "interestExpense": "12628000", "operatingIncome": "54884000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13097000", "reportedCurrency": "USD", "netInterestIncome": "-6775000", "nonInterestIncome": "None", "operatingExpenses": "527993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "733315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389825000", "sellingGeneralAndAdministrative": "77617000", "netIncomeFromContinuingOperations": "35012000" }, "balance": { "goodwill": "296061000", "inventory": "521226000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1489157000", "longTermDebt": "591940000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "97314000", "reportedCurrency": "USD", "retainedEarnings": "1274498000", "totalLiabilities": "891020000", "otherCurrentAssets": "20764000", "totalCurrentAssets": "1012504000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476653000", "currentAccountsPayable": "16547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "555084000", "shortLongTermDebtTotal": "609054000", "totalShareholderEquity": "598137000", "capitalLeaseObligations": "17114000", "otherCurrentLiabilities": "60481000", "totalCurrentLiabilities": "146535000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "744485000", "cashAndShortTermInvestments": "294786000", "commonStockSharesOutstanding": "46133000", "intangibleAssetsExcludingGoodwill": "97314000", "cashAndCashEquivalentsAtCarryingValue": "294786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35012000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-354186000", "operatingCashflow": "87161000", "capitalExpenditures": "2564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37078000", "cashflowFromInvestment": "-8135000", "stockBasedCompensation": "6821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7981000", "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": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "income_statement": { "revenue": 592846000, "cost_of_revenue": 18007000, "gross_profit": 592846000, "ebit": 61686000, "ebitda": 889915000, "pretax_income": 52014000, "tax_provision": 14796000, "net_income": 37218000, "net_income_to_common": 37218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252838000, "total_current_assets": 1034731000, "total_assets": 1483057000, "short_term_debt": 591616000, "long_term_debt": 591616000, "total_debt": 1183232000, "total_liabilities": 889408000, "total_equity": 593649000, "shares_outstanding": 46896000, "goodwill_and_intangibles": 399025000 }, "cash_flow": { "operating_cash_flow": 47961000, "capital_expenditure": 2710000, "free_cash_flow": 50671000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317661, "ticker_id": 3204, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:09.169348+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61686000", "ebitda": "889915000", "netIncome": "37218000", "grossProfit": "592846000", "depreciation": "None", "totalRevenue": "592846000", "costOfRevenue": "18007000", "interestIncome": "2389000", "incomeBeforeTax": "52014000", "interestExpense": "12391000", "operatingIncome": "59297000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14796000", "reportedCurrency": "USD", "netInterestIncome": "-10002000", "nonInterestIncome": "None", "operatingExpenses": "533549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "828229000", "sellingGeneralAndAdministrative": "76958000", "netIncomeFromContinuingOperations": "37218000" }, "balance": { "goodwill": "296061000", "inventory": "548886000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1483057000", "longTermDebt": "591616000", "shortTermDebt": "591616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "102964000", "reportedCurrency": "USD", "retainedEarnings": "1239486000", "totalLiabilities": "889408000", "otherCurrentAssets": "37340000", "totalCurrentAssets": "1034731000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448326000", "currentAccountsPayable": "8967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23655000", "shortLongTermDebtTotal": "609966000", "totalShareholderEquity": "593649000", "capitalLeaseObligations": "18350000", "otherCurrentLiabilities": "121874000", "totalCurrentLiabilities": "163474000", "otherNonCurrentLiabilities": "50983000", "totalNonCurrentLiabilities": "725934000", "cashAndShortTermInvestments": "252838000", "commonStockSharesOutstanding": "46896000", "intangibleAssetsExcludingGoodwill": "102964000", "cashAndCashEquivalentsAtCarryingValue": "252838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37218000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-362090000", "operatingCashflow": "47961000", "capitalExpenditures": "2710000", "changeInReceivables": "-71211000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34927000", "cashflowFromInvestment": "-10040000", "stockBasedCompensation": "6845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2994000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "828229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 592846000, "cost_of_revenue": 18007000, "gross_profit": 592846000, "research_and_development": null, "selling_general_admin": 76958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61686000, "depreciation_amortisation": 828229000, "ebitda": 889915000, "interest_expense": 12391000, "interest_income": null, "other_non_operating": null, "pretax_income": 52014000, "tax_provision": 14796000, "effective_tax_rate": null, "net_income": 37218000, "net_income_continuing_ops": 37218000, "net_income_to_common": 37218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252838000, "short_term_investments": null, "net_receivables": 195667000, "inventory": 548886000, "other_current_assets": null, "total_current_assets": 1034731000, "net_ppe": null, "goodwill": 296061000, "intangible_assets": 102964000, "goodwill_and_intangibles": 399025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448326000, "total_assets": 1483057000, "short_term_debt": 591616000, "accounts_payable": 8967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163474000, "long_term_debt": 591616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 725934000, "total_liabilities": 889408000, "total_debt": 1183232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1239486000, "total_equity": 593649000, "shares_outstanding": 46896000, "operating_cash_flow": 47961000, "stock_based_compensation": 6845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10040000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34927000, "free_cash_flow": 50671000, "net_change_in_cash": 2994000 }, "raw_data": { "income": { "ebit": "61686000", "ebitda": "889915000", "netIncome": "37218000", "grossProfit": "592846000", "depreciation": "None", "totalRevenue": "592846000", "costOfRevenue": "18007000", "interestIncome": "2389000", "incomeBeforeTax": "52014000", "interestExpense": "12391000", "operatingIncome": "59297000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14796000", "reportedCurrency": "USD", "netInterestIncome": "-10002000", "nonInterestIncome": "None", "operatingExpenses": "533549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "828229000", "sellingGeneralAndAdministrative": "76958000", "netIncomeFromContinuingOperations": "37218000" }, "balance": { "goodwill": "296061000", "inventory": "548886000", "commonStock": "41039000", "currentDebt": "None", "investments": "None", "totalAssets": "1483057000", "longTermDebt": "591616000", "shortTermDebt": "591616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "102964000", "reportedCurrency": "USD", "retainedEarnings": "1239486000", "totalLiabilities": "889408000", "otherCurrentAssets": "37340000", "totalCurrentAssets": "1034731000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448326000", "currentAccountsPayable": "8967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23655000", "shortLongTermDebtTotal": "609966000", "totalShareholderEquity": "593649000", "capitalLeaseObligations": "18350000", "otherCurrentLiabilities": "121874000", "totalCurrentLiabilities": "163474000", "otherNonCurrentLiabilities": "50983000", "totalNonCurrentLiabilities": "725934000", "cashAndShortTermInvestments": "252838000", "commonStockSharesOutstanding": "46896000", "intangibleAssetsExcludingGoodwill": "102964000", "cashAndCashEquivalentsAtCarryingValue": "252838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37218000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-362090000", "operatingCashflow": "47961000", "capitalExpenditures": "2710000", "changeInReceivables": "-71211000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34927000", "cashflowFromInvestment": "-10040000", "stockBasedCompensation": "6845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2994000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "828229000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }