{ "ticker": { "uuid": "2bb1e33d-70eb-44e3-a2eb-0a602f4577e0", "symbol": "BLD", "name": "Topbuild Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/2bb1e33d-70eb-44e3-a2eb-0a602f4577e0/", "api_url": "https://sharemaestro.com/factors/api/tickers/2bb1e33d-70eb-44e3-a2eb-0a602f4577e0/" }, "ticker_metadata": { "id": 495, "uuid": "2bb1e33d-70eb-44e3-a2eb-0a602f4577e0", "symbol": "BLD", "name": "Topbuild Corp", "asset_type": "equity", "market_cap": 11608359000, "stock_exchange_id": 3, "industry": "Engineering & Construction", "sector": "Industrials", "description": "TopBuild Corp. The company is headquartered in Daytona Beach, Florida.", "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": "2bb1e33d-70eb-44e3-a2eb-0a602f4577e0", "symbol": "BLD", "name": "Topbuild Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/2bb1e33d-70eb-44e3-a2eb-0a602f4577e0/", "api_url": "https://sharemaestro.com/factors/api/tickers/2bb1e33d-70eb-44e3-a2eb-0a602f4577e0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.21, "quality": 0.29, "momentum": 0.81, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 401.82, "market_cap": 11303280178.56, "pe_ratio": 22.4648, "earnings_yield": 0.0445, "ebitda_to_ev": 0.071, "shareholder_yield": 0, "roe": 0.2093, "piotroski_f_score": 4, "momentum_12_1": 0.4405, "volatility_252d": 0.4198 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:53.484340+00:00", "batch_id": "" }, "size": { "price_close": 401.82, "market_cap": 11303280178.56, "market_cap_usd": 11303280178.56, "enterprise_value": 13960734178.56, "shares_outstanding": 28130208, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.4648, "pb_ratio": 4.7012, "ptbv_ratio": null, "ps_ratio": 2.0107, "pcf_ratio": 14.7859, "pfcf_ratio": 13.7092, "ev_ebitda": 14.0861, "ev_ebit": 17.4243, "ev_sales": 2.4834, "ev_fcf": 16.9323, "earnings_yield": 0.0445, "fcf_yield": 0.0591, "price_to_sales": 2.0107, "price_to_book": 4.7012, "price_to_cashflow": 14.7859, "ebitda_to_ev": 0.071, "sales_yield": 0.4027 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2878, "operating_margin": 0.1425, "net_margin": 0.0895, "ebitda_margin": 0.1763, "fcf_margin": 0.1467, "roe": 0.2093, "roa": 0.075, "roic": 0.1176, "roc_greenblatt": null, "asset_turnover": 0.8377, "cash_conversion": 1.6387, "accruals_ratio": -0.0389, "sbc_to_revenue": 0.0029, "piotroski_f_score": 4, "altman_z_score": 3.7183, "earnings_stability_5y": 0.1724, "revenue_stability_5y": 0.2967, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2411, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7912, "net_debt_to_ebitda": 2.6813, "debt_to_assets": 0.436, "interest_coverage": 6.4724, "current_ratio": 1.9971, "quick_ratio": 1.4114, "net_debt": 2657454000, "local_beta": 0.001, "volatility_252d": 0.4198, "volatility_60d": 0.9398, "max_drawdown_12m": -0.3911, "risk_adjusted_momentum": 1.0493 }, "growth": { "revenue_growth_1y": 0.0638, "revenue_growth_3y_cagr": 0.026, "revenue_growth_5y_cagr": 0.1476, "eps_growth_1y": -0.1524, "eps_growth_3y_cagr": -0.021, "eps_growth_5y_cagr": 0.1613, "fcf_growth_1y": 0.0145, "book_value_growth_1y": 0.143, "revenue_growth": 0.0638, "earnings_growth": -0.1524 }, "momentum": { "price_return_1m": -0.0612, "price_return_3m": 0.0377, "price_return_6m": -0.0806, "price_return_9m": -0.0771, "price_return_12m": 0.3523, "price_return_12m_ex1m": 0.4405, "momentum_6m": -0.0806, "momentum_12m": 0.3523, "momentum_12_1": 0.4405, "distance_from_52w_high": -0.2706, "distance_from_52w_low": 0.346, "relative_strength": 0.2523 }, "raw_ttm": { "revenue_ttm": 5621668000, "gross_profit_ttm": 1617778000, "ebit_ttm": 801222000, "ebitda_ttm": 991099000, "net_income_ttm": 503156000, "eps_diluted_ttm": 17.8867, "operating_cash_flow_ttm": 764466000, "capital_expenditure_ttm": 60035000, "fcf_ttm": 824501000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 123790000, "cash_and_equivalents": 268847000, "total_current_assets": 1756659000, "total_current_liabilities": 879621000, "net_ppe": null, "total_assets": 6711163000, "total_debt": 2926301000, "total_equity": 2404362000, "net_working_capital": 764604000, "book_value_per_share": 85.4726, "retained_earnings": 3620061000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1991616000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 59, "rank_pb": 77, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 64, "rank_ev_ebitda": 60, "rank_ev_ebit": 63, "rank_earnings_yield": 58, "rank_fcf_yield": 62, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 18, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 82, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 30 }, "composites": { "value_composite": 79, "quality_composite": 71, "momentum_composite": 19, "growth_composite": 72, "yield_composite": 94, "svqf_composite": 79, "vc1_composite": 79, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.2468, "os_score": 0.27, "value_percentile": 0.21, "quality_percentile": 0.29, "momentum_percentile": 0.81, "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": 6, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5103, "ticker_id": 495, "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": "2026-06-07T06:54:53.484340+00:00", "batch_id": "", "os_score_delta": null, "price_close": 401.82, "market_cap": 11303280178.56, "market_cap_usd": 11303280178.56, "enterprise_value": 13960734178.56, "shares_outstanding": 28130208, "fx_rate_to_usd": null, "pe_ratio": 22.46476277, "pb_ratio": 4.70115572, "ptbv_ratio": null, "ps_ratio": 2.01066306, "pcf_ratio": 14.78585075, "pfcf_ratio": 13.70923768, "ev_ebitda": 14.08611469, "ev_ebit": 17.4243021, "ev_sales": 2.48337934, "ev_fcf": 16.93234354, "earnings_yield": 0.04451416, "fcf_yield": 0.05905857, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28777544, "operating_margin": 0.14252389, "net_margin": 0.08950297, "ebitda_margin": 0.17629981, "fcf_margin": 0.14666483, "roe": 0.20926799, "roa": 0.074973, "roic": 0.11757908, "roc_greenblatt": null, "asset_turnover": 0.83765928, "cash_conversion": 1.63865879, "accruals_ratio": -0.03893662, "sbc_to_revenue": 0.00288722, "debt_to_equity": 1.79124483, "net_debt_to_ebitda": 2.68132043, "debt_to_assets": 0.43603486, "interest_coverage": 6.47242911, "current_ratio": 1.99706351, "quick_ratio": 1.41142151, "net_debt": 2657454000, "revenue_growth_1y": 0.06383058, "revenue_growth_3y_cagr": 0.02596296, "revenue_growth_5y_cagr": 0.14755543, "eps_growth_1y": -0.1523738, "eps_growth_3y_cagr": -0.02097818, "eps_growth_5y_cagr": 0.16129133, "fcf_growth_1y": 0.01451949, "book_value_growth_1y": 0.14302144, "piotroski_f_score": 4, "altman_z_score": 3.71833849, "earnings_stability_5y": 0.172395, "revenue_stability_5y": 0.296664, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06123403, "price_return_3m": 0.03765107, "price_return_6m": -0.08058759, "price_return_9m": -0.07710329, "price_return_12m": 0.35229185, "price_return_12m_ex1m": 0.44049943, "distance_from_52w_high": -0.27061173, "distance_from_52w_low": 0.34599538, "relative_strength": 0.25232827, "local_beta": 0.001, "volatility_252d": 0.419807, "volatility_60d": 0.939828, "max_drawdown_12m": -0.39110546, "revenue_ttm": 5621668000, "gross_profit_ttm": 1617778000, "ebit_ttm": 801222000, "ebitda_ttm": 991099000, "net_income_ttm": 503156000, "eps_diluted_ttm": 17.88667898, "operating_cash_flow_ttm": 764466000, "capital_expenditure_ttm": 60035000, "fcf_ttm": 824501000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 123790000, "cash_and_equivalents": 268847000, "total_current_assets": 1756659000, "total_current_liabilities": 879621000, "net_ppe": null, "total_assets": 6711163000, "total_debt": 2926301000, "total_equity": 2404362000, "net_working_capital": 764604000, "book_value_per_share": 85.47259942, "retained_earnings": 3620061000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1991616000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 59, "rank_pb": 77, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 64, "rank_ev_ebitda": 60, "rank_ev_ebit": 63, "rank_earnings_yield": 58, "rank_fcf_yield": 62, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 18, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 82, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 30, "value_composite": 79, "quality_composite": 71, "momentum_composite": 19, "growth_composite": 72, "yield_composite": 94, "svqf_composite": 79, "vc1_composite": 79, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 401.82, "os": 0.27, "value": 0.21, "quality": 0.29, "momentum": 0.81, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.4648, "earnings_yield": 0.0445, "shareholder_yield": 0, "roe": 0.2093, "momentum_12_1": 0.4405, "complete_fields": { "id": 5103, "ticker_id": 495, "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": "2026-06-07T06:54:53.484340+00:00", "batch_id": "", "os_score_delta": null, "price_close": 401.82, "market_cap": 11303280178.56, "market_cap_usd": 11303280178.56, "enterprise_value": 13960734178.56, "shares_outstanding": 28130208, "fx_rate_to_usd": null, "pe_ratio": 22.46476277, "pb_ratio": 4.70115572, "ptbv_ratio": null, "ps_ratio": 2.01066306, "pcf_ratio": 14.78585075, "pfcf_ratio": 13.70923768, "ev_ebitda": 14.08611469, "ev_ebit": 17.4243021, "ev_sales": 2.48337934, "ev_fcf": 16.93234354, "earnings_yield": 0.04451416, "fcf_yield": 0.05905857, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28777544, "operating_margin": 0.14252389, "net_margin": 0.08950297, "ebitda_margin": 0.17629981, "fcf_margin": 0.14666483, "roe": 0.20926799, "roa": 0.074973, "roic": 0.11757908, "roc_greenblatt": null, "asset_turnover": 0.83765928, "cash_conversion": 1.63865879, "accruals_ratio": -0.03893662, "sbc_to_revenue": 0.00288722, "debt_to_equity": 1.79124483, "net_debt_to_ebitda": 2.68132043, "debt_to_assets": 0.43603486, "interest_coverage": 6.47242911, "current_ratio": 1.99706351, "quick_ratio": 1.41142151, "net_debt": 2657454000, "revenue_growth_1y": 0.06383058, "revenue_growth_3y_cagr": 0.02596296, "revenue_growth_5y_cagr": 0.14755543, "eps_growth_1y": -0.1523738, "eps_growth_3y_cagr": -0.02097818, "eps_growth_5y_cagr": 0.16129133, "fcf_growth_1y": 0.01451949, "book_value_growth_1y": 0.14302144, "piotroski_f_score": 4, "altman_z_score": 3.71833849, "earnings_stability_5y": 0.172395, "revenue_stability_5y": 0.296664, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06123403, "price_return_3m": 0.03765107, "price_return_6m": -0.08058759, "price_return_9m": -0.07710329, "price_return_12m": 0.35229185, "price_return_12m_ex1m": 0.44049943, "distance_from_52w_high": -0.27061173, "distance_from_52w_low": 0.34599538, "relative_strength": 0.25232827, "local_beta": 0.001, "volatility_252d": 0.419807, "volatility_60d": 0.939828, "max_drawdown_12m": -0.39110546, "revenue_ttm": 5621668000, "gross_profit_ttm": 1617778000, "ebit_ttm": 801222000, "ebitda_ttm": 991099000, "net_income_ttm": 503156000, "eps_diluted_ttm": 17.88667898, "operating_cash_flow_ttm": 764466000, "capital_expenditure_ttm": 60035000, "fcf_ttm": 824501000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 123790000, "cash_and_equivalents": 268847000, "total_current_assets": 1756659000, "total_current_liabilities": 879621000, "net_ppe": null, "total_assets": 6711163000, "total_debt": 2926301000, "total_equity": 2404362000, "net_working_capital": 764604000, "book_value_per_share": 85.47259942, "retained_earnings": 3620061000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1991616000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 59, "rank_pb": 77, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 64, "rank_ev_ebitda": 60, "rank_ev_ebit": 63, "rank_earnings_yield": 58, "rank_fcf_yield": 62, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 18, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 82, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 30, "value_composite": 79, "quality_composite": 71, "momentum_composite": 19, "growth_composite": 72, "yield_composite": 94, "svqf_composite": 79, "vc1_composite": 79, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 5409086000, "cost_of_revenue": 3840089000, "gross_profit": 1568997000, "ebit": 914850000, "ebitda": 1084222000, "pretax_income": 703584000, "tax_provision": 181856000, "net_income": 521727000, "net_income_to_common": 521727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184742000, "total_current_assets": 1634795000, "total_assets": 6733856000, "short_term_debt": 155241000, "long_term_debt": 2784197000, "total_debt": 2939438000, "total_liabilities": 4417696000, "total_equity": 2316160000, "shares_outstanding": 28135351, "goodwill_and_intangibles": 4396839000 }, "cash_flow": { "operating_cash_flow": 756319000, "capital_expenditure": 59431000, "free_cash_flow": 815750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227845, "ticker_id": 495, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "914850000", "ebitda": "1084222000", "netIncome": "521727000", "grossProfit": "1568997000", "depreciation": "None", "totalRevenue": "5409086000", "costOfRevenue": "3840089000", "interestIncome": "103768000", "incomeBeforeTax": "703584000", "interestExpense": "211266000", "operatingIncome": "791932000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "181856000", "reportedCurrency": "USD", "netInterestIncome": "-103768000", "nonInterestIncome": "None", "operatingExpenses": "777065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3840089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169372000", "sellingGeneralAndAdministrative": "777064000", "netIncomeFromContinuingOperations": "521727000" }, "balance": { "goodwill": "3045227000", "inventory": "505167000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "6733856000", "longTermDebt": "2784197000", "shortTermDebt": "155241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1351612000", "reportedCurrency": "USD", "retainedEarnings": "3515248000", "totalLiabilities": "4417696000", "otherCurrentAssets": "50478000", "totalCurrentAssets": "1634795000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "894408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5099061000", "currentAccountsPayable": "440214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562952000", "shortLongTermDebtTotal": "3151187000", "totalShareholderEquity": "2316160000", "capitalLeaseObligations": "304490000", "otherCurrentLiabilities": "211054000", "totalCurrentLiabilities": "844816000", "otherNonCurrentLiabilities": "2115000", "totalNonCurrentLiabilities": "3572880000", "cashAndShortTermInvestments": "184742000", "commonStockSharesOutstanding": "28135351", "intangibleAssetsExcludingGoodwill": "1351612000", "cashAndCashEquivalentsAtCarryingValue": "184742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521727000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17089000", "operatingCashflow": "756319000", "capitalExpenditures": "59431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1016767000", "cashflowFromInvestment": "-1990441000", "stockBasedCompensation": "16644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5409086000, "cost_of_revenue": 3840089000, "gross_profit": 1568997000, "research_and_development": null, "selling_general_admin": 777064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 914850000, "depreciation_amortisation": 169372000, "ebitda": 1084222000, "interest_expense": 211266000, "interest_income": null, "other_non_operating": null, "pretax_income": 703584000, "tax_provision": 181856000, "effective_tax_rate": null, "net_income": 521727000, "net_income_continuing_ops": 521727000, "net_income_to_common": 521727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184742000, "short_term_investments": null, "net_receivables": 894408000, "inventory": 505167000, "other_current_assets": null, "total_current_assets": 1634795000, "net_ppe": null, "goodwill": 3045227000, "intangible_assets": 1351612000, "goodwill_and_intangibles": 4396839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5099061000, "total_assets": 6733856000, "short_term_debt": 155241000, "accounts_payable": 440214000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 844816000, "long_term_debt": 2784197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3572880000, "total_liabilities": 4417696000, "total_debt": 2939438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3515248000, "total_equity": 2316160000, "shares_outstanding": 28135351, "operating_cash_flow": 756319000, "stock_based_compensation": 16644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1990441000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1016767000, "free_cash_flow": 815750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "914850000", "ebitda": "1084222000", "netIncome": "521727000", "grossProfit": "1568997000", "depreciation": "None", "totalRevenue": "5409086000", "costOfRevenue": "3840089000", "interestIncome": "103768000", "incomeBeforeTax": "703584000", "interestExpense": "211266000", "operatingIncome": "791932000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "181856000", "reportedCurrency": "USD", "netInterestIncome": "-103768000", "nonInterestIncome": "None", "operatingExpenses": "777065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3840089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169372000", "sellingGeneralAndAdministrative": "777064000", "netIncomeFromContinuingOperations": "521727000" }, "balance": { "goodwill": "3045227000", "inventory": "505167000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "6733856000", "longTermDebt": "2784197000", "shortTermDebt": "155241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1351612000", "reportedCurrency": "USD", "retainedEarnings": "3515248000", "totalLiabilities": "4417696000", "otherCurrentAssets": "50478000", "totalCurrentAssets": "1634795000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "894408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5099061000", "currentAccountsPayable": "440214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562952000", "shortLongTermDebtTotal": "3151187000", "totalShareholderEquity": "2316160000", "capitalLeaseObligations": "304490000", "otherCurrentLiabilities": "211054000", "totalCurrentLiabilities": "844816000", "otherNonCurrentLiabilities": "2115000", "totalNonCurrentLiabilities": "3572880000", "cashAndShortTermInvestments": "184742000", "commonStockSharesOutstanding": "28135351", "intangibleAssetsExcludingGoodwill": "1351612000", "cashAndCashEquivalentsAtCarryingValue": "184742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521727000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17089000", "operatingCashflow": "756319000", "capitalExpenditures": "59431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1016767000", "cashflowFromInvestment": "-1990441000", "stockBasedCompensation": "16644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169372000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 5329803000, "cost_of_revenue": 3704885000, "gross_profit": 1624918000, "ebit": 913880000, "ebitda": 1054371000, "pretax_income": 840788000, "tax_provision": 218186000, "net_income": 622602000, "net_income_to_common": 622602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400318000, "total_current_assets": 1598974000, "total_assets": 4735426000, "short_term_debt": 118950000, "long_term_debt": 1327159000, "total_debt": 1446109000, "total_liabilities": 2525808000, "total_equity": 2209618000, "shares_outstanding": 30680000, "goodwill_and_intangibles": 2669948000 }, "cash_flow": { "operating_cash_flow": 776026000, "capital_expenditure": 69349000, "free_cash_flow": 845375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227850, "ticker_id": 495, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "913880000", "ebitda": "1054371000", "netIncome": "622602000", "grossProfit": "1624918000", "depreciation": "None", "totalRevenue": "5329803000", "costOfRevenue": "3704885000", "interestIncome": "73092000", "incomeBeforeTax": "840788000", "interestExpense": "73092000", "operatingIncome": "886343000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "218186000", "reportedCurrency": "USD", "netInterestIncome": "-73092000", "nonInterestIncome": "None", "operatingExpenses": "738575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3704885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140491000", "sellingGeneralAndAdministrative": "709175000", "netIncomeFromContinuingOperations": "622602000" }, "balance": { "goodwill": "2112259000", "inventory": "406662000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4735426000", "longTermDebt": "1327159000", "shortTermDebt": "118950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "557689000", "reportedCurrency": "USD", "retainedEarnings": "2993521000", "totalLiabilities": "2525808000", "otherCurrentAssets": "40382000", "totalCurrentAssets": "1598974000", "currentLongTermDebt": "48750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132681000", "currentAccountsPayable": "456446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456138000", "shortLongTermDebtTotal": "1578087000", "totalShareholderEquity": "2209618000", "capitalLeaseObligations": "202178000", "otherCurrentLiabilities": "149807000", "totalCurrentLiabilities": "767182000", "otherNonCurrentLiabilities": "1446000", "totalNonCurrentLiabilities": "1758626000", "cashAndShortTermInvestments": "400318000", "commonStockSharesOutstanding": "30680000", "intangibleAssetsExcludingGoodwill": "557689000", "cashAndCashEquivalentsAtCarryingValue": "400318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "622602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-41723000", "operatingCashflow": "776026000", "capitalExpenditures": "69349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1016272000", "cashflowFromInvestment": "-203523000", "stockBasedCompensation": "16579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-966352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5329803000, "cost_of_revenue": 3704885000, "gross_profit": 1624918000, "research_and_development": null, "selling_general_admin": 709175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 913880000, "depreciation_amortisation": 140491000, "ebitda": 1054371000, "interest_expense": 73092000, "interest_income": null, "other_non_operating": null, "pretax_income": 840788000, "tax_provision": 218186000, "effective_tax_rate": null, "net_income": 622602000, "net_income_continuing_ops": 622602000, "net_income_to_common": 622602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400318000, "short_term_investments": null, "net_receivables": 751612000, "inventory": 406662000, "other_current_assets": null, "total_current_assets": 1598974000, "net_ppe": null, "goodwill": 2112259000, "intangible_assets": 557689000, "goodwill_and_intangibles": 2669948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3132681000, "total_assets": 4735426000, "short_term_debt": 118950000, "accounts_payable": 456446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 767182000, "long_term_debt": 1327159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1758626000, "total_liabilities": 2525808000, "total_debt": 1446109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2993521000, "total_equity": 2209618000, "shares_outstanding": 30680000, "operating_cash_flow": 776026000, "stock_based_compensation": 16579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203523000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1016272000, "free_cash_flow": 845375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "913880000", "ebitda": "1054371000", "netIncome": "622602000", "grossProfit": "1624918000", "depreciation": "None", "totalRevenue": "5329803000", "costOfRevenue": "3704885000", "interestIncome": "73092000", "incomeBeforeTax": "840788000", "interestExpense": "73092000", "operatingIncome": "886343000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "218186000", "reportedCurrency": "USD", "netInterestIncome": "-73092000", "nonInterestIncome": "None", "operatingExpenses": "738575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3704885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140491000", "sellingGeneralAndAdministrative": "709175000", "netIncomeFromContinuingOperations": "622602000" }, "balance": { "goodwill": "2112259000", "inventory": "406662000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4735426000", "longTermDebt": "1327159000", "shortTermDebt": "118950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "557689000", "reportedCurrency": "USD", "retainedEarnings": "2993521000", "totalLiabilities": "2525808000", "otherCurrentAssets": "40382000", "totalCurrentAssets": "1598974000", "currentLongTermDebt": "48750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132681000", "currentAccountsPayable": "456446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456138000", "shortLongTermDebtTotal": "1578087000", "totalShareholderEquity": "2209618000", "capitalLeaseObligations": "202178000", "otherCurrentLiabilities": "149807000", "totalCurrentLiabilities": "767182000", "otherNonCurrentLiabilities": "1446000", "totalNonCurrentLiabilities": "1758626000", "cashAndShortTermInvestments": "400318000", "commonStockSharesOutstanding": "30680000", "intangibleAssetsExcludingGoodwill": "557689000", "cashAndCashEquivalentsAtCarryingValue": "400318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "622602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-41723000", "operatingCashflow": "776026000", "capitalExpenditures": "69349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1016272000", "cashflowFromInvestment": "-203523000", "stockBasedCompensation": "16579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-966352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140491000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 5194694000, "cost_of_revenue": 3590874000, "gross_profit": 1603820000, "ebit": 900097000, "ebitda": 1032975000, "pretax_income": 825483000, "tax_provision": 211229000, "net_income": 614254000, "net_income_to_common": 614254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 848565000, "total_current_assets": 2049244000, "total_assets": 5162851000, "short_term_debt": 114736000, "long_term_debt": 1373028000, "total_debt": 1487764000, "total_liabilities": 2599196000, "total_equity": 2563655000, "shares_outstanding": 31575201, "goodwill_and_intangibles": 2633626000 }, "cash_flow": { "operating_cash_flow": 849409000, "capital_expenditure": 63998000, "free_cash_flow": 913407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227855, "ticker_id": 495, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "900097000", "ebitda": "1032975000", "netIncome": "614254000", "grossProfit": "1603820000", "depreciation": "None", "totalRevenue": "5194694000", "costOfRevenue": "3590874000", "interestIncome": "74614000", "incomeBeforeTax": "825483000", "interestExpense": "74614000", "operatingIncome": "878825000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "211229000", "reportedCurrency": "USD", "netInterestIncome": "-74614000", "nonInterestIncome": "None", "operatingExpenses": "724995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3590874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132878000", "sellingGeneralAndAdministrative": "705795000", "netIncomeFromContinuingOperations": "614254000" }, "balance": { "goodwill": "2042568000", "inventory": "364731000", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "5162851000", "longTermDebt": "1373028000", "shortTermDebt": "114736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "591058000", "reportedCurrency": "USD", "retainedEarnings": "2370919000", "totalLiabilities": "2599196000", "otherCurrentAssets": "36939000", "totalCurrentAssets": "2049244000", "currentLongTermDebt": "47039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113607000", "currentAccountsPayable": "469585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469116000", "shortLongTermDebtTotal": "1638127000", "totalShareholderEquity": "2563655000", "capitalLeaseObligations": "218060000", "otherCurrentLiabilities": "151850000", "totalCurrentLiabilities": "771538000", "otherNonCurrentLiabilities": "1554000", "totalNonCurrentLiabilities": "1827658000", "cashAndShortTermInvestments": "848565000", "commonStockSharesOutstanding": "31575201", "intangibleAssetsExcludingGoodwill": "591058000", "cashAndCashEquivalentsAtCarryingValue": "848565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "614254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "74529000", "operatingCashflow": "849409000", "capitalExpenditures": "63998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43836000", "cashflowFromInvestment": "-198170000", "stockBasedCompensation": "15838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5194694000, "cost_of_revenue": 3590874000, "gross_profit": 1603820000, "research_and_development": null, "selling_general_admin": 705795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 900097000, "depreciation_amortisation": 132878000, "ebitda": 1032975000, "interest_expense": 74614000, "interest_income": null, "other_non_operating": null, "pretax_income": 825483000, "tax_provision": 211229000, "effective_tax_rate": null, "net_income": 614254000, "net_income_continuing_ops": 614254000, "net_income_to_common": 614254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 848565000, "short_term_investments": null, "net_receivables": 799009000, "inventory": 364731000, "other_current_assets": null, "total_current_assets": 2049244000, "net_ppe": null, "goodwill": 2042568000, "intangible_assets": 591058000, "goodwill_and_intangibles": 2633626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3113607000, "total_assets": 5162851000, "short_term_debt": 114736000, "accounts_payable": 469585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771538000, "long_term_debt": 1373028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1827658000, "total_liabilities": 2599196000, "total_debt": 1487764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2370919000, "total_equity": 2563655000, "shares_outstanding": 31575201, "operating_cash_flow": 849409000, "stock_based_compensation": 15838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43836000, "free_cash_flow": 913407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "900097000", "ebitda": "1032975000", "netIncome": "614254000", "grossProfit": "1603820000", "depreciation": "None", "totalRevenue": "5194694000", "costOfRevenue": "3590874000", "interestIncome": "74614000", "incomeBeforeTax": "825483000", "interestExpense": "74614000", "operatingIncome": "878825000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "211229000", "reportedCurrency": "USD", "netInterestIncome": "-74614000", "nonInterestIncome": "None", "operatingExpenses": "724995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3590874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132878000", "sellingGeneralAndAdministrative": "705795000", "netIncomeFromContinuingOperations": "614254000" }, "balance": { "goodwill": "2042568000", "inventory": "364731000", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "5162851000", "longTermDebt": "1373028000", "shortTermDebt": "114736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "591058000", "reportedCurrency": "USD", "retainedEarnings": "2370919000", "totalLiabilities": "2599196000", "otherCurrentAssets": "36939000", "totalCurrentAssets": "2049244000", "currentLongTermDebt": "47039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113607000", "currentAccountsPayable": "469585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469116000", "shortLongTermDebtTotal": "1638127000", "totalShareholderEquity": "2563655000", "capitalLeaseObligations": "218060000", "otherCurrentLiabilities": "151850000", "totalCurrentLiabilities": "771538000", "otherNonCurrentLiabilities": "1554000", "totalNonCurrentLiabilities": "1827658000", "cashAndShortTermInvestments": "848565000", "commonStockSharesOutstanding": "31575201", "intangibleAssetsExcludingGoodwill": "591058000", "cashAndCashEquivalentsAtCarryingValue": "848565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "614254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "74529000", "operatingCashflow": "849409000", "capitalExpenditures": "63998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43836000", "cashflowFromInvestment": "-198170000", "stockBasedCompensation": "15838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132878000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 5008744000, "cost_of_revenue": 3522025000, "gross_profit": 1486719000, "ebit": 798851000, "ebitda": 922186000, "pretax_income": 742135000, "tax_provision": 186146000, "net_income": 555989000, "net_income_to_common": 555989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240069000, "total_current_assets": 1549041000, "total_assets": 4606831000, "short_term_debt": 103155000, "long_term_debt": 1417257000, "total_debt": 1520412000, "total_liabilities": 2677125000, "total_equity": 1929706000, "shares_outstanding": 32440405, "goodwill_and_intangibles": 2581961000 }, "cash_flow": { "operating_cash_flow": 495801000, "capital_expenditure": 76382000, "free_cash_flow": 572183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227860, "ticker_id": 495, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "798851000", "ebitda": "922186000", "netIncome": "555989000", "grossProfit": "1486719000", "depreciation": "None", "totalRevenue": "5008744000", "costOfRevenue": "3522025000", "interestIncome": "56716000", "incomeBeforeTax": "742135000", "interestExpense": "56716000", "operatingIncome": "797164000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "186146000", "reportedCurrency": "USD", "netInterestIncome": "-56716000", "nonInterestIncome": "None", "operatingExpenses": "689555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1687000", "costofGoodsAndServicesSold": "3522025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123335000", "sellingGeneralAndAdministrative": "686655000", "netIncomeFromContinuingOperations": "555989000" }, "balance": { "goodwill": "1966994000", "inventory": "438644000", "commonStock": "393000", "currentDebt": "None", "investments": "None", "totalAssets": "4606831000", "longTermDebt": "1417257000", "shortTermDebt": "103155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "614967000", "reportedCurrency": "USD", "retainedEarnings": "1756665000", "totalLiabilities": "2677125000", "otherCurrentAssets": "34257000", "totalCurrentAssets": "1549041000", "currentLongTermDebt": "40068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3057743000", "currentAccountsPayable": "487114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459376000", "shortLongTermDebtTotal": "1677028000", "totalShareholderEquity": "1929706000", "capitalLeaseObligations": "219703000", "otherCurrentLiabilities": "161673000", "totalCurrentLiabilities": "789639000", "otherNonCurrentLiabilities": "2349000", "totalNonCurrentLiabilities": "1887486000", "cashAndShortTermInvestments": "240069000", "commonStockSharesOutstanding": "32440405", "intangibleAssetsExcludingGoodwill": "614967000", "cashAndCashEquivalentsAtCarryingValue": "240069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "555989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-93874000", "operatingCashflow": "495801000", "capitalExpenditures": "76382000", "changeInReceivables": "-169327000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300073000", "cashflowFromInvestment": "-93907000", "stockBasedCompensation": "12310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5008744000, "cost_of_revenue": 3522025000, "gross_profit": 1486719000, "research_and_development": null, "selling_general_admin": 686655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 798851000, "depreciation_amortisation": 123335000, "ebitda": 922186000, "interest_expense": 56716000, "interest_income": null, "other_non_operating": null, "pretax_income": 742135000, "tax_provision": 186146000, "effective_tax_rate": null, "net_income": 555989000, "net_income_continuing_ops": 555989000, "net_income_to_common": 555989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240069000, "short_term_investments": null, "net_receivables": 836071000, "inventory": 438644000, "other_current_assets": null, "total_current_assets": 1549041000, "net_ppe": null, "goodwill": 1966994000, "intangible_assets": 614967000, "goodwill_and_intangibles": 2581961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3057743000, "total_assets": 4606831000, "short_term_debt": 103155000, "accounts_payable": 487114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 789639000, "long_term_debt": 1417257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1887486000, "total_liabilities": 2677125000, "total_debt": 1520412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1756665000, "total_equity": 1929706000, "shares_outstanding": 32440405, "operating_cash_flow": 495801000, "stock_based_compensation": 12310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300073000, "free_cash_flow": 572183000, "net_change_in_cash": 101821000 }, "raw_data": { "income": { "ebit": "798851000", "ebitda": "922186000", "netIncome": "555989000", "grossProfit": "1486719000", "depreciation": "None", "totalRevenue": "5008744000", "costOfRevenue": "3522025000", "interestIncome": "56716000", "incomeBeforeTax": "742135000", "interestExpense": "56716000", "operatingIncome": "797164000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "186146000", "reportedCurrency": "USD", "netInterestIncome": "-56716000", "nonInterestIncome": "None", "operatingExpenses": "689555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1687000", "costofGoodsAndServicesSold": "3522025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123335000", "sellingGeneralAndAdministrative": "686655000", "netIncomeFromContinuingOperations": "555989000" }, "balance": { "goodwill": "1966994000", "inventory": "438644000", "commonStock": "393000", "currentDebt": "None", "investments": "None", "totalAssets": "4606831000", "longTermDebt": "1417257000", "shortTermDebt": "103155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "614967000", "reportedCurrency": "USD", "retainedEarnings": "1756665000", "totalLiabilities": "2677125000", "otherCurrentAssets": "34257000", "totalCurrentAssets": "1549041000", "currentLongTermDebt": "40068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3057743000", "currentAccountsPayable": "487114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459376000", "shortLongTermDebtTotal": "1677028000", "totalShareholderEquity": "1929706000", "capitalLeaseObligations": "219703000", "otherCurrentLiabilities": "161673000", "totalCurrentLiabilities": "789639000", "otherNonCurrentLiabilities": "2349000", "totalNonCurrentLiabilities": "1887486000", "cashAndShortTermInvestments": "240069000", "commonStockSharesOutstanding": "32440405", "intangibleAssetsExcludingGoodwill": "614967000", "cashAndCashEquivalentsAtCarryingValue": "240069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "555989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-93874000", "operatingCashflow": "495801000", "capitalExpenditures": "76382000", "changeInReceivables": "-169327000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300073000", "cashflowFromInvestment": "-93907000", "stockBasedCompensation": "12310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123335000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 3486207000, "cost_of_revenue": 2511818000, "gross_profit": 974389000, "ebit": 462586000, "ebitda": 541976000, "pretax_income": 433443000, "tax_provision": 109427000, "net_income": 324016000, "net_income_to_common": 324016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139779000, "total_current_assets": 1187691000, "total_assets": 4258530000, "short_term_debt": 95618000, "long_term_debt": 1454483000, "total_debt": 1550101000, "total_liabilities": 2622096000, "total_equity": 1636434000, "shares_outstanding": 33146171, "goodwill_and_intangibles": 2633972000 }, "cash_flow": { "operating_cash_flow": 403025000, "capital_expenditure": 55546000, "free_cash_flow": 458571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227865, "ticker_id": 495, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "462586000", "ebitda": "541976000", "netIncome": "324016000", "grossProfit": "974389000", "depreciation": "None", "totalRevenue": "3486207000", "costOfRevenue": "2511818000", "interestIncome": "29143000", "incomeBeforeTax": "433443000", "interestExpense": "29143000", "operatingIncome": "476419000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109427000", "reportedCurrency": "USD", "netInterestIncome": "-29143000", "nonInterestIncome": "None", "operatingExpenses": "497970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13833000", "costofGoodsAndServicesSold": "2511818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79390000", "sellingGeneralAndAdministrative": "495670000", "netIncomeFromContinuingOperations": "324016000" }, "balance": { "goodwill": "1949763000", "inventory": "352801000", "commonStock": "391000", "currentDebt": "None", "investments": "None", "totalAssets": "4258530000", "longTermDebt": "1454483000", "shortTermDebt": "95618000", "treasuryStock": "-431030000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "684209000", "reportedCurrency": "USD", "retainedEarnings": "1200676000", "totalLiabilities": "2622096000", "otherCurrentAssets": "26692000", "totalCurrentAssets": "1187691000", "currentLongTermDebt": "38640000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3070839000", "currentAccountsPayable": "461917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "421751000", "shortLongTermDebtTotal": "1683210000", "totalShareholderEquity": "1636434000", "capitalLeaseObligations": "190087000", "otherCurrentLiabilities": "139671000", "totalCurrentLiabilities": "733426000", "otherNonCurrentLiabilities": "960000", "totalNonCurrentLiabilities": "1888670000", "cashAndShortTermInvestments": "139779000", "commonStockSharesOutstanding": "33146171", "intangibleAssetsExcludingGoodwill": "684209000", "cashAndCashEquivalentsAtCarryingValue": "139779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324016000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46518000", "operatingCashflow": "403025000", "capitalExpenditures": "55546000", "changeInReceivables": "-69042000", "changeInExchangeRate": "-15000", "cashflowFromFinancing": "729007000", "cashflowFromInvestment": "-1322245000", "stockBasedCompensation": "11316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-190228000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3486207000, "cost_of_revenue": 2511818000, "gross_profit": 974389000, "research_and_development": null, "selling_general_admin": 495670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462586000, "depreciation_amortisation": 79390000, "ebitda": 541976000, "interest_expense": 29143000, "interest_income": null, "other_non_operating": null, "pretax_income": 433443000, "tax_provision": 109427000, "effective_tax_rate": null, "net_income": 324016000, "net_income_continuing_ops": 324016000, "net_income_to_common": 324016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139779000, "short_term_investments": null, "net_receivables": 668419000, "inventory": 352801000, "other_current_assets": null, "total_current_assets": 1187691000, "net_ppe": null, "goodwill": 1949763000, "intangible_assets": 684209000, "goodwill_and_intangibles": 2633972000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3070839000, "total_assets": 4258530000, "short_term_debt": 95618000, "accounts_payable": 461917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733426000, "long_term_debt": 1454483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1888670000, "total_liabilities": 2622096000, "total_debt": 1550101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1200676000, "total_equity": 1636434000, "shares_outstanding": 33146171, "operating_cash_flow": 403025000, "stock_based_compensation": 11316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1322245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 729007000, "free_cash_flow": 458571000, "net_change_in_cash": -190228000 }, "raw_data": { "income": { "ebit": "462586000", "ebitda": "541976000", "netIncome": "324016000", "grossProfit": "974389000", "depreciation": "None", "totalRevenue": "3486207000", "costOfRevenue": "2511818000", "interestIncome": "29143000", "incomeBeforeTax": "433443000", "interestExpense": "29143000", "operatingIncome": "476419000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109427000", "reportedCurrency": "USD", "netInterestIncome": "-29143000", "nonInterestIncome": "None", "operatingExpenses": "497970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13833000", "costofGoodsAndServicesSold": "2511818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79390000", "sellingGeneralAndAdministrative": "495670000", "netIncomeFromContinuingOperations": "324016000" }, "balance": { "goodwill": "1949763000", "inventory": "352801000", "commonStock": "391000", "currentDebt": "None", "investments": "None", "totalAssets": "4258530000", "longTermDebt": "1454483000", "shortTermDebt": "95618000", "treasuryStock": "-431030000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "684209000", "reportedCurrency": "USD", "retainedEarnings": "1200676000", "totalLiabilities": "2622096000", "otherCurrentAssets": "26692000", "totalCurrentAssets": "1187691000", "currentLongTermDebt": "38640000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3070839000", "currentAccountsPayable": "461917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "421751000", "shortLongTermDebtTotal": "1683210000", "totalShareholderEquity": "1636434000", "capitalLeaseObligations": "190087000", "otherCurrentLiabilities": "139671000", "totalCurrentLiabilities": "733426000", "otherNonCurrentLiabilities": "960000", "totalNonCurrentLiabilities": "1888670000", "cashAndShortTermInvestments": "139779000", "commonStockSharesOutstanding": "33146171", "intangibleAssetsExcludingGoodwill": "684209000", "cashAndCashEquivalentsAtCarryingValue": "139779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324016000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46518000", "operatingCashflow": "403025000", "capitalExpenditures": "55546000", "changeInReceivables": "-69042000", "changeInExchangeRate": "-15000", "cashflowFromFinancing": "729007000", "cashflowFromInvestment": "-1322245000", "stockBasedCompensation": "11316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-190228000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79390000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 2718038000, "cost_of_revenue": 1971677000, "gross_profit": 746361000, "ebit": 355546000, "ebitda": 417956000, "pretax_income": 323090000, "tax_provision": 76067000, "net_income": 247023000, "net_income_to_common": 247023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330007000, "total_current_assets": 936405000, "total_assets": 2815283000, "short_term_debt": 56818000, "long_term_debt": 683396000, "total_debt": 740214000, "total_liabilities": 1466489000, "total_equity": 1348794000, "shares_outstanding": 33299985, "goodwill_and_intangibles": 1601290000 }, "cash_flow": { "operating_cash_flow": 357884000, "capital_expenditure": 40938000, "free_cash_flow": 398822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227870, "ticker_id": 495, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "355546000", "ebitda": "417956000", "netIncome": "247023000", "grossProfit": "746361000", "depreciation": "None", "totalRevenue": "2718038000", "costOfRevenue": "1971677000", "interestIncome": "32456000", "incomeBeforeTax": "323090000", "interestExpense": "32456000", "operatingIncome": "355046000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "76067000", "reportedCurrency": "USD", "netInterestIncome": "-32456000", "nonInterestIncome": "None", "operatingExpenses": "391315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "500000", "costofGoodsAndServicesSold": "1971677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62410000", "sellingGeneralAndAdministrative": "389915000", "netIncomeFromContinuingOperations": "247023000" }, "balance": { "goodwill": "1410685000", "inventory": "161369000", "commonStock": "389000", "currentDebt": "None", "investments": "None", "totalAssets": "2815283000", "longTermDebt": "683396000", "shortTermDebt": "56818000", "treasuryStock": "-386669000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "190605000", "reportedCurrency": "USD", "retainedEarnings": "876660000", "totalLiabilities": "1466489000", "otherCurrentAssets": "17689000", "totalCurrentAssets": "936405000", "currentLongTermDebt": "23326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1878878000", "currentAccountsPayable": "331710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180053000", "shortLongTermDebtTotal": "793963000", "totalShareholderEquity": "1348794000", "capitalLeaseObligations": "87241000", "otherCurrentLiabilities": "81865000", "totalCurrentLiabilities": "496477000", "otherNonCurrentLiabilities": "118048000", "totalNonCurrentLiabilities": "970012000", "cashAndShortTermInvestments": "330007000", "commonStockSharesOutstanding": "33299985", "intangibleAssetsExcludingGoodwill": "190605000", "cashAndCashEquivalentsAtCarryingValue": "330007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247023000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11843000", "operatingCashflow": "357884000", "capitalExpenditures": "40938000", "changeInReceivables": "2612000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90801000", "cashflowFromInvestment": "-121883000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "145200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2718038000, "cost_of_revenue": 1971677000, "gross_profit": 746361000, "research_and_development": null, "selling_general_admin": 389915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 355546000, "depreciation_amortisation": 62410000, "ebitda": 417956000, "interest_expense": 32456000, "interest_income": null, "other_non_operating": null, "pretax_income": 323090000, "tax_provision": 76067000, "effective_tax_rate": null, "net_income": 247023000, "net_income_continuing_ops": 247023000, "net_income_to_common": 247023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 330007000, "short_term_investments": null, "net_receivables": 427340000, "inventory": 161369000, "other_current_assets": null, "total_current_assets": 936405000, "net_ppe": null, "goodwill": 1410685000, "intangible_assets": 190605000, "goodwill_and_intangibles": 1601290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1878878000, "total_assets": 2815283000, "short_term_debt": 56818000, "accounts_payable": 331710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496477000, "long_term_debt": 683396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 970012000, "total_liabilities": 1466489000, "total_debt": 740214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 876660000, "total_equity": 1348794000, "shares_outstanding": 33299985, "operating_cash_flow": 357884000, "stock_based_compensation": 14752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90801000, "free_cash_flow": 398822000, "net_change_in_cash": 145200000 }, "raw_data": { "income": { "ebit": "355546000", "ebitda": "417956000", "netIncome": "247023000", "grossProfit": "746361000", "depreciation": "None", "totalRevenue": "2718038000", "costOfRevenue": "1971677000", "interestIncome": "32456000", "incomeBeforeTax": "323090000", "interestExpense": "32456000", "operatingIncome": "355046000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "76067000", "reportedCurrency": "USD", "netInterestIncome": "-32456000", "nonInterestIncome": "None", "operatingExpenses": "391315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "500000", "costofGoodsAndServicesSold": "1971677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62410000", "sellingGeneralAndAdministrative": "389915000", "netIncomeFromContinuingOperations": "247023000" }, "balance": { "goodwill": "1410685000", "inventory": "161369000", "commonStock": "389000", "currentDebt": "None", "investments": "None", "totalAssets": "2815283000", "longTermDebt": "683396000", "shortTermDebt": "56818000", "treasuryStock": "-386669000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "190605000", "reportedCurrency": "USD", "retainedEarnings": "876660000", "totalLiabilities": "1466489000", "otherCurrentAssets": "17689000", "totalCurrentAssets": "936405000", "currentLongTermDebt": "23326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1878878000", "currentAccountsPayable": "331710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180053000", "shortLongTermDebtTotal": "793963000", "totalShareholderEquity": "1348794000", "capitalLeaseObligations": "87241000", "otherCurrentLiabilities": "81865000", "totalCurrentLiabilities": "496477000", "otherNonCurrentLiabilities": "118048000", "totalNonCurrentLiabilities": "970012000", "cashAndShortTermInvestments": "330007000", "commonStockSharesOutstanding": "33299985", "intangibleAssetsExcludingGoodwill": "190605000", "cashAndCashEquivalentsAtCarryingValue": "330007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247023000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11843000", "operatingCashflow": "357884000", "capitalExpenditures": "40938000", "changeInReceivables": "2612000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90801000", "cashflowFromInvestment": "-121883000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "145200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62410000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 2624121000, "cost_of_revenue": 1942854000, "gross_profit": 681267000, "ebit": 291601000, "ebitda": 344301000, "pretax_income": 253778000, "tax_provision": 62783000, "net_income": 190995000, "net_income_to_common": 190995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184807000, "total_current_assets": 779827000, "total_assets": 2603963000, "short_term_debt": 70366000, "long_term_debt": 697955000, "total_debt": 768321000, "total_liabilities": 1451074000, "total_equity": 1152889000, "shares_outstanding": 34376555, "goodwill_and_intangibles": 1549040000 }, "cash_flow": { "operating_cash_flow": 271777000, "capital_expenditure": 45536000, "free_cash_flow": 317313000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227875, "ticker_id": 495, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "291601000", "ebitda": "344301000", "netIncome": "190995000", "grossProfit": "681267000", "depreciation": "None", "totalRevenue": "2624121000", "costOfRevenue": "1942854000", "interestIncome": "37823000", "incomeBeforeTax": "253778000", "interestExpense": "37823000", "operatingIncome": "289523000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "62783000", "reportedCurrency": "USD", "netInterestIncome": "-37823000", "nonInterestIncome": "None", "operatingExpenses": "391744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2078000", "costofGoodsAndServicesSold": "1942854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52700000", "sellingGeneralAndAdministrative": "391744000", "netIncomeFromContinuingOperations": "190995000" }, "balance": { "goodwill": "1367918000", "inventory": "149078000", "commonStock": "388000", "currentDebt": "None", "investments": "None", "totalAssets": "2603963000", "longTermDebt": "697955000", "shortTermDebt": "70366000", "treasuryStock": "-330018000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "181122000", "reportedCurrency": "USD", "retainedEarnings": "632862000", "totalLiabilities": "1451074000", "otherCurrentAssets": "17098000", "totalCurrentAssets": "779827000", "currentLongTermDebt": "34272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1824136000", "currentAccountsPayable": "307970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "265214000", "shortLongTermDebtTotal": "822331000", "totalShareholderEquity": "1152889000", "capitalLeaseObligations": "90104000", "otherCurrentLiabilities": "75792000", "totalCurrentLiabilities": "476754000", "otherNonCurrentLiabilities": "1487000", "totalNonCurrentLiabilities": "974320000", "cashAndShortTermInvestments": "184807000", "commonStockSharesOutstanding": "34376555", "intangibleAssetsExcludingGoodwill": "181122000", "cashAndCashEquivalentsAtCarryingValue": "184807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "17433000", "operatingCashflow": "271777000", "capitalExpenditures": "45536000", "changeInReceivables": "-27146000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137757000", "cashflowFromInvestment": "-50142000", "stockBasedCompensation": "13658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83878000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2624121000, "cost_of_revenue": 1942854000, "gross_profit": 681267000, "research_and_development": null, "selling_general_admin": 391744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 291601000, "depreciation_amortisation": 52700000, "ebitda": 344301000, "interest_expense": 37823000, "interest_income": null, "other_non_operating": null, "pretax_income": 253778000, "tax_provision": 62783000, "effective_tax_rate": null, "net_income": 190995000, "net_income_continuing_ops": 190995000, "net_income_to_common": 190995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184807000, "short_term_investments": null, "net_receivables": 428844000, "inventory": 149078000, "other_current_assets": null, "total_current_assets": 779827000, "net_ppe": null, "goodwill": 1367918000, "intangible_assets": 181122000, "goodwill_and_intangibles": 1549040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1824136000, "total_assets": 2603963000, "short_term_debt": 70366000, "accounts_payable": 307970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 476754000, "long_term_debt": 697955000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 974320000, "total_liabilities": 1451074000, "total_debt": 768321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 632862000, "total_equity": 1152889000, "shares_outstanding": 34376555, "operating_cash_flow": 271777000, "stock_based_compensation": 13658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137757000, "free_cash_flow": 317313000, "net_change_in_cash": 83878000 }, "raw_data": { "income": { "ebit": "291601000", "ebitda": "344301000", "netIncome": "190995000", "grossProfit": "681267000", "depreciation": "None", "totalRevenue": "2624121000", "costOfRevenue": "1942854000", "interestIncome": "37823000", "incomeBeforeTax": "253778000", "interestExpense": "37823000", "operatingIncome": "289523000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "62783000", "reportedCurrency": "USD", "netInterestIncome": "-37823000", "nonInterestIncome": "None", "operatingExpenses": "391744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2078000", "costofGoodsAndServicesSold": "1942854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52700000", "sellingGeneralAndAdministrative": "391744000", "netIncomeFromContinuingOperations": "190995000" }, "balance": { "goodwill": "1367918000", "inventory": "149078000", "commonStock": "388000", "currentDebt": "None", "investments": "None", "totalAssets": "2603963000", "longTermDebt": "697955000", "shortTermDebt": "70366000", "treasuryStock": "-330018000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "181122000", "reportedCurrency": "USD", "retainedEarnings": "632862000", "totalLiabilities": "1451074000", "otherCurrentAssets": "17098000", "totalCurrentAssets": "779827000", "currentLongTermDebt": "34272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1824136000", "currentAccountsPayable": "307970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "265214000", "shortLongTermDebtTotal": "822331000", "totalShareholderEquity": "1152889000", "capitalLeaseObligations": "90104000", "otherCurrentLiabilities": "75792000", "totalCurrentLiabilities": "476754000", "otherNonCurrentLiabilities": "1487000", "totalNonCurrentLiabilities": "974320000", "cashAndShortTermInvestments": "184807000", "commonStockSharesOutstanding": "34376555", "intangibleAssetsExcludingGoodwill": "181122000", "cashAndCashEquivalentsAtCarryingValue": "184807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "17433000", "operatingCashflow": "271777000", "capitalExpenditures": "45536000", "changeInReceivables": "-27146000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137757000", "cashflowFromInvestment": "-50142000", "stockBasedCompensation": "13658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83878000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52700000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 2384249000, "cost_of_revenue": 1808097000, "gross_profit": 576152000, "ebit": 209511000, "ebitda": 248930000, "pretax_income": 180824000, "tax_provision": 46072000, "net_income": 134752000, "net_income_to_common": 134752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100929000, "total_current_assets": 704697000, "total_assets": 2454531000, "short_term_debt": 26852000, "long_term_debt": 716622000, "total_debt": 743474000, "total_liabilities": 1382433000, "total_equity": 1072098000, "shares_outstanding": 35613319, "goodwill_and_intangibles": 1563403000 }, "cash_flow": { "operating_cash_flow": 167172000, "capital_expenditure": 52504000, "free_cash_flow": 219676000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227880, "ticker_id": 495, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209511000", "ebitda": "248930000", "netIncome": "134752000", "grossProfit": "576152000", "depreciation": "None", "totalRevenue": "2384249000", "costOfRevenue": "1808097000", "interestIncome": "28687000", "incomeBeforeTax": "180824000", "interestExpense": "28687000", "operatingIncome": "208953000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46072000", "reportedCurrency": "USD", "netInterestIncome": "-28687000", "nonInterestIncome": "None", "operatingExpenses": "367199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "558000", "costofGoodsAndServicesSold": "1808097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39419000", "sellingGeneralAndAdministrative": "367199000", "netIncomeFromContinuingOperations": "134752000" }, "balance": { "goodwill": "1364016000", "inventory": "168977000", "commonStock": "387000", "currentDebt": "None", "investments": "None", "totalAssets": "2454531000", "longTermDebt": "716622000", "shortTermDebt": "26852000", "treasuryStock": "-216607000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "199387000", "reportedCurrency": "USD", "retainedEarnings": "441867000", "totalLiabilities": "1382433000", "otherCurrentAssets": "27685000", "totalCurrentAssets": "704697000", "currentLongTermDebt": "26852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1749834000", "currentAccountsPayable": "313172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "167961000", "shortLongTermDebtTotal": "743474000", "totalShareholderEquity": "1072098000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84273000", "totalCurrentLiabilities": "444260000", "otherNonCurrentLiabilities": "1905000", "totalNonCurrentLiabilities": "938173000", "cashAndShortTermInvestments": "100929000", "commonStockSharesOutstanding": "35613319", "intangibleAssetsExcludingGoodwill": "199387000", "cashAndCashEquivalentsAtCarryingValue": "100929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23297000", "operatingCashflow": "167172000", "capitalExpenditures": "52504000", "changeInReceivables": "-35522000", "changeInExchangeRate": "None", "cashflowFromFinancing": "429055000", "cashflowFromInvestment": "-551819000", "stockBasedCompensation": "11317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2384249000, "cost_of_revenue": 1808097000, "gross_profit": 576152000, "research_and_development": 0, "selling_general_admin": 367199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209511000, "depreciation_amortisation": 39419000, "ebitda": 248930000, "interest_expense": 28687000, "interest_income": null, "other_non_operating": null, "pretax_income": 180824000, "tax_provision": 46072000, "effective_tax_rate": null, "net_income": 134752000, "net_income_continuing_ops": 134752000, "net_income_to_common": 134752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100929000, "short_term_investments": null, "net_receivables": 407106000, "inventory": 168977000, "other_current_assets": null, "total_current_assets": 704697000, "net_ppe": null, "goodwill": 1364016000, "intangible_assets": 199387000, "goodwill_and_intangibles": 1563403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1749834000, "total_assets": 2454531000, "short_term_debt": 26852000, "accounts_payable": 313172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444260000, "long_term_debt": 716622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938173000, "total_liabilities": 1382433000, "total_debt": 743474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 441867000, "total_equity": 1072098000, "shares_outstanding": 35613319, "operating_cash_flow": 167172000, "stock_based_compensation": 11317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -551819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 429055000, "free_cash_flow": 219676000, "net_change_in_cash": 44408000 }, "raw_data": { "income": { "ebit": "209511000", "ebitda": "248930000", "netIncome": "134752000", "grossProfit": "576152000", "depreciation": "None", "totalRevenue": "2384249000", "costOfRevenue": "1808097000", "interestIncome": "28687000", "incomeBeforeTax": "180824000", "interestExpense": "28687000", "operatingIncome": "208953000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46072000", "reportedCurrency": "USD", "netInterestIncome": "-28687000", "nonInterestIncome": "None", "operatingExpenses": "367199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "558000", "costofGoodsAndServicesSold": "1808097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39419000", "sellingGeneralAndAdministrative": "367199000", "netIncomeFromContinuingOperations": "134752000" }, "balance": { "goodwill": "1364016000", "inventory": "168977000", "commonStock": "387000", "currentDebt": "None", "investments": "None", "totalAssets": "2454531000", "longTermDebt": "716622000", "shortTermDebt": "26852000", "treasuryStock": "-216607000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "199387000", "reportedCurrency": "USD", "retainedEarnings": "441867000", "totalLiabilities": "1382433000", "otherCurrentAssets": "27685000", "totalCurrentAssets": "704697000", "currentLongTermDebt": "26852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1749834000", "currentAccountsPayable": "313172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "167961000", "shortLongTermDebtTotal": "743474000", "totalShareholderEquity": "1072098000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84273000", "totalCurrentLiabilities": "444260000", "otherNonCurrentLiabilities": "1905000", "totalNonCurrentLiabilities": "938173000", "cashAndShortTermInvestments": "100929000", "commonStockSharesOutstanding": "35613319", "intangibleAssetsExcludingGoodwill": "199387000", "cashAndCashEquivalentsAtCarryingValue": "100929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23297000", "operatingCashflow": "167172000", "capitalExpenditures": "52504000", "changeInReceivables": "-35522000", "changeInExchangeRate": "None", "cashflowFromFinancing": "429055000", "cashflowFromInvestment": "-551819000", "stockBasedCompensation": "11317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39419000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1445860000, "cost_of_revenue": 1045607000, "gross_profit": 400253000, "ebit": 176443000, "ebitda": 232738000, "pretax_income": 139747000, "tax_provision": 34934000, "net_income": 104813000, "net_income_to_common": 104813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268847000, "total_current_assets": 1756659000, "total_assets": 6711163000, "short_term_debt": 156413000, "long_term_debt": 2769888000, "total_debt": 2926301000, "total_liabilities": 4306801000, "total_equity": 2404362000, "shares_outstanding": 28130208, "goodwill_and_intangibles": 4395978000 }, "cash_flow": { "operating_cash_flow": 160736000, "capital_expenditure": 13999000, "free_cash_flow": 174735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227843, "ticker_id": 495, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176443000", "ebitda": "232738000", "netIncome": "104813000", "grossProfit": "400253000", "depreciation": "None", "totalRevenue": "1445860000", "costOfRevenue": "1045607000", "interestIncome": "None", "incomeBeforeTax": "139747000", "interestExpense": "36623000", "operatingIncome": "176443000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34934000", "reportedCurrency": "USD", "netInterestIncome": "-36623000", "nonInterestIncome": "None", "operatingExpenses": "223810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56295000", "sellingGeneralAndAdministrative": "225210000", "netIncomeFromContinuingOperations": "104813000" }, "balance": { "goodwill": "3070940000", "inventory": "515143000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "6711163000", "longTermDebt": "2769888000", "shortTermDebt": "156413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1325038000", "reportedCurrency": "USD", "retainedEarnings": "3620061000", "totalLiabilities": "4306801000", "otherCurrentAssets": "42148000", "totalCurrentAssets": "1756659000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "930521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4954503999", "currentAccountsPayable": "471217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3127401000", "totalShareholderEquity": "2404362000", "capitalLeaseObligations": "295013000", "otherCurrentLiabilities": "214715000", "totalCurrentLiabilities": "879621000", "otherNonCurrentLiabilities": "1782000", "totalNonCurrentLiabilities": "3427180000", "cashAndShortTermInvestments": "268847000", "commonStockSharesOutstanding": "28130208", "intangibleAssetsExcludingGoodwill": "1325038000", "cashAndCashEquivalentsAtCarryingValue": "268847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-18336000", "operatingCashflow": "160736000", "capitalExpenditures": "13999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34385000", "cashflowFromInvestment": "-41493000", "stockBasedCompensation": "4629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1445860000, "cost_of_revenue": 1045607000, "gross_profit": 400253000, "research_and_development": null, "selling_general_admin": 225210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176443000, "depreciation_amortisation": 56295000, "ebitda": 232738000, "interest_expense": 36623000, "interest_income": null, "other_non_operating": null, "pretax_income": 139747000, "tax_provision": 34934000, "effective_tax_rate": null, "net_income": 104813000, "net_income_continuing_ops": 104813000, "net_income_to_common": 104813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268847000, "short_term_investments": null, "net_receivables": 930521000, "inventory": 515143000, "other_current_assets": null, "total_current_assets": 1756659000, "net_ppe": null, "goodwill": 3070940000, "intangible_assets": 1325038000, "goodwill_and_intangibles": 4395978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4954503999, "total_assets": 6711163000, "short_term_debt": 156413000, "accounts_payable": 471217000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 879621000, "long_term_debt": 2769888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3427180000, "total_liabilities": 4306801000, "total_debt": 2926301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3620061000, "total_equity": 2404362000, "shares_outstanding": 28130208, "operating_cash_flow": 160736000, "stock_based_compensation": 4629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41493000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34385000, "free_cash_flow": 174735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176443000", "ebitda": "232738000", "netIncome": "104813000", "grossProfit": "400253000", "depreciation": "None", "totalRevenue": "1445860000", "costOfRevenue": "1045607000", "interestIncome": "None", "incomeBeforeTax": "139747000", "interestExpense": "36623000", "operatingIncome": "176443000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34934000", "reportedCurrency": "USD", "netInterestIncome": "-36623000", "nonInterestIncome": "None", "operatingExpenses": "223810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56295000", "sellingGeneralAndAdministrative": "225210000", "netIncomeFromContinuingOperations": "104813000" }, "balance": { "goodwill": "3070940000", "inventory": "515143000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "6711163000", "longTermDebt": "2769888000", "shortTermDebt": "156413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1325038000", "reportedCurrency": "USD", "retainedEarnings": "3620061000", "totalLiabilities": "4306801000", "otherCurrentAssets": "42148000", "totalCurrentAssets": "1756659000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "930521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4954503999", "currentAccountsPayable": "471217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3127401000", "totalShareholderEquity": "2404362000", "capitalLeaseObligations": "295013000", "otherCurrentLiabilities": "214715000", "totalCurrentLiabilities": "879621000", "otherNonCurrentLiabilities": "1782000", "totalNonCurrentLiabilities": "3427180000", "cashAndShortTermInvestments": "268847000", "commonStockSharesOutstanding": "28130208", "intangibleAssetsExcludingGoodwill": "1325038000", "cashAndCashEquivalentsAtCarryingValue": "268847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-18336000", "operatingCashflow": "160736000", "capitalExpenditures": "13999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34385000", "cashflowFromInvestment": "-41493000", "stockBasedCompensation": "4629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56295000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1485247000, "cost_of_revenue": 1080685000, "gross_profit": 404562000, "ebit": 181721000, "ebitda": 237076000, "pretax_income": 143514000, "tax_provision": 38999000, "net_income": 104515000, "net_income_to_common": 104515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184742000, "total_current_assets": 1634795000, "total_assets": 6733856000, "short_term_debt": 155241000, "long_term_debt": 2784197000, "total_debt": 2939438000, "total_liabilities": 4417696000, "total_equity": 2316160000, "shares_outstanding": 28135351, "goodwill_and_intangibles": 4396839000 }, "cash_flow": { "operating_cash_flow": 176731000, "capital_expenditure": 17367000, "free_cash_flow": 194098000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227844, "ticker_id": 495, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181721000", "ebitda": "237076000", "netIncome": "104515000", "grossProfit": "404562000", "depreciation": "None", "totalRevenue": "1485247000", "costOfRevenue": "1080685000", "interestIncome": "38207000", "incomeBeforeTax": "143514000", "interestExpense": "38207000", "operatingIncome": "179647000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38999000", "reportedCurrency": "USD", "netInterestIncome": "-38207000", "nonInterestIncome": "None", "operatingExpenses": "224915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55355000", "sellingGeneralAndAdministrative": "224915000", "netIncomeFromContinuingOperations": "104514000" }, "balance": { "goodwill": "3045227000", "inventory": "505167000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "6733856000", "longTermDebt": "2784197000", "shortTermDebt": "155241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1351612000", "reportedCurrency": "USD", "retainedEarnings": "3515248000", "totalLiabilities": "4417696000", "otherCurrentAssets": "50478000", "totalCurrentAssets": "1634795000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "894408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5099061000", "currentAccountsPayable": "440214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562952000", "shortLongTermDebtTotal": "3151187000", "totalShareholderEquity": "2316160000", "capitalLeaseObligations": "304490000", "otherCurrentLiabilities": "211054000", "totalCurrentLiabilities": "844816000", "otherNonCurrentLiabilities": "2115000", "totalNonCurrentLiabilities": "3572880000", "cashAndShortTermInvestments": "184742000", "commonStockSharesOutstanding": "28135351", "intangibleAssetsExcludingGoodwill": "1351612000", "cashAndCashEquivalentsAtCarryingValue": "184742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104515000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6406000", "operatingCashflow": "176731000", "capitalExpenditures": "17367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36643000", "cashflowFromInvestment": "-1098178000", "stockBasedCompensation": "2524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1485247000, "cost_of_revenue": 1080685000, "gross_profit": 404562000, "research_and_development": null, "selling_general_admin": 224915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181721000, "depreciation_amortisation": 55355000, "ebitda": 237076000, "interest_expense": 38207000, "interest_income": null, "other_non_operating": null, "pretax_income": 143514000, "tax_provision": 38999000, "effective_tax_rate": null, "net_income": 104515000, "net_income_continuing_ops": 104514000, "net_income_to_common": 104515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184742000, "short_term_investments": null, "net_receivables": 894408000, "inventory": 505167000, "other_current_assets": null, "total_current_assets": 1634795000, "net_ppe": null, "goodwill": 3045227000, "intangible_assets": 1351612000, "goodwill_and_intangibles": 4396839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5099061000, "total_assets": 6733856000, "short_term_debt": 155241000, "accounts_payable": 440214000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 844816000, "long_term_debt": 2784197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3572880000, "total_liabilities": 4417696000, "total_debt": 2939438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3515248000, "total_equity": 2316160000, "shares_outstanding": 28135351, "operating_cash_flow": 176731000, "stock_based_compensation": 2524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1098178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36643000, "free_cash_flow": 194098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181721000", "ebitda": "237076000", "netIncome": "104515000", "grossProfit": "404562000", "depreciation": "None", "totalRevenue": "1485247000", "costOfRevenue": "1080685000", "interestIncome": "38207000", "incomeBeforeTax": "143514000", "interestExpense": "38207000", "operatingIncome": "179647000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38999000", "reportedCurrency": "USD", "netInterestIncome": "-38207000", "nonInterestIncome": "None", "operatingExpenses": "224915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55355000", "sellingGeneralAndAdministrative": "224915000", "netIncomeFromContinuingOperations": "104514000" }, "balance": { "goodwill": "3045227000", "inventory": "505167000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "6733856000", "longTermDebt": "2784197000", "shortTermDebt": "155241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1351612000", "reportedCurrency": "USD", "retainedEarnings": "3515248000", "totalLiabilities": "4417696000", "otherCurrentAssets": "50478000", "totalCurrentAssets": "1634795000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "894408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5099061000", "currentAccountsPayable": "440214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562952000", "shortLongTermDebtTotal": "3151187000", "totalShareholderEquity": "2316160000", "capitalLeaseObligations": "304490000", "otherCurrentLiabilities": "211054000", "totalCurrentLiabilities": "844816000", "otherNonCurrentLiabilities": "2115000", "totalNonCurrentLiabilities": "3572880000", "cashAndShortTermInvestments": "184742000", "commonStockSharesOutstanding": "28135351", "intangibleAssetsExcludingGoodwill": "1351612000", "cashAndCashEquivalentsAtCarryingValue": "184742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104515000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6406000", "operatingCashflow": "176731000", "capitalExpenditures": "17367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36643000", "cashflowFromInvestment": "-1098178000", "stockBasedCompensation": "2524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55355000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1393158000, "cost_of_revenue": 974238000, "gross_profit": 418920000, "ebit": 218921000, "ebitda": 261262000, "pretax_income": 190506000, "tax_provision": 48280000, "net_income": 142226000, "net_income_to_common": 142226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1142403000, "total_current_assets": 2446916000, "total_assets": 6410300000, "short_term_debt": 135975000, "long_term_debt": 2798678000, "total_debt": 2934653000, "total_liabilities": 4187051999, "total_equity": 2223248000, "shares_outstanding": 28204354, "goodwill_and_intangibles": 3480870000 }, "cash_flow": { "operating_cash_flow": 233309000, "capital_expenditure": 17149000, "free_cash_flow": 250458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227846, "ticker_id": 495, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218921000", "ebitda": "261262000", "netIncome": "142226000", "grossProfit": "418920000", "depreciation": "None", "totalRevenue": "1393158000", "costOfRevenue": "974238000", "interestIncome": "28415000", "incomeBeforeTax": "190506000", "interestExpense": "28415000", "operatingIncome": "215010000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48280000", "reportedCurrency": "USD", "netInterestIncome": "-28415000", "nonInterestIncome": "None", "operatingExpenses": "203910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "974238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42341000", "sellingGeneralAndAdministrative": "203910000", "netIncomeFromContinuingOperations": "142226000" }, "balance": { "goodwill": "2573475000", "inventory": "385642000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "6410300000", "longTermDebt": "2798678000", "shortTermDebt": "135975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "907395000", "reportedCurrency": "USD", "retainedEarnings": "3410734000", "totalLiabilities": "4187051999", "otherCurrentAssets": "44563000", "totalCurrentAssets": "2446916000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "874308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3963384000", "currentAccountsPayable": "463798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "472635000", "shortLongTermDebtTotal": "3088435000", "totalShareholderEquity": "2223248000", "capitalLeaseObligations": "227257000", "otherCurrentLiabilities": "193943000", "totalCurrentLiabilities": "842704000", "otherNonCurrentLiabilities": "2343000", "totalNonCurrentLiabilities": "3344348000", "cashAndShortTermInvestments": "1142403000", "commonStockSharesOutstanding": "28204354", "intangibleAssetsExcludingGoodwill": "907395000", "cashAndCashEquivalentsAtCarryingValue": "1142403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3349000", "operatingCashflow": "233309000", "capitalExpenditures": "17149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914319000", "cashflowFromInvestment": "-846773000", "stockBasedCompensation": "4314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65527000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1393158000, "cost_of_revenue": 974238000, "gross_profit": 418920000, "research_and_development": null, "selling_general_admin": 203910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218921000, "depreciation_amortisation": 42341000, "ebitda": 261262000, "interest_expense": 28415000, "interest_income": null, "other_non_operating": null, "pretax_income": 190506000, "tax_provision": 48280000, "effective_tax_rate": null, "net_income": 142226000, "net_income_continuing_ops": 142226000, "net_income_to_common": 142226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1142403000, "short_term_investments": null, "net_receivables": 874308000, "inventory": 385642000, "other_current_assets": null, "total_current_assets": 2446916000, "net_ppe": null, "goodwill": 2573475000, "intangible_assets": 907395000, "goodwill_and_intangibles": 3480870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3963384000, "total_assets": 6410300000, "short_term_debt": 135975000, "accounts_payable": 463798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 842704000, "long_term_debt": 2798678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3344348000, "total_liabilities": 4187051999, "total_debt": 2934653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3410734000, "total_equity": 2223248000, "shares_outstanding": 28204354, "operating_cash_flow": 233309000, "stock_based_compensation": 4314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -846773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 914319000, "free_cash_flow": 250458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218921000", "ebitda": "261262000", "netIncome": "142226000", "grossProfit": "418920000", "depreciation": "None", "totalRevenue": "1393158000", "costOfRevenue": "974238000", "interestIncome": "28415000", "incomeBeforeTax": "190506000", "interestExpense": "28415000", "operatingIncome": "215010000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48280000", "reportedCurrency": "USD", "netInterestIncome": "-28415000", "nonInterestIncome": "None", "operatingExpenses": "203910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "974238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42341000", "sellingGeneralAndAdministrative": "203910000", "netIncomeFromContinuingOperations": "142226000" }, "balance": { "goodwill": "2573475000", "inventory": "385642000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "6410300000", "longTermDebt": "2798678000", "shortTermDebt": "135975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "907395000", "reportedCurrency": "USD", "retainedEarnings": "3410734000", "totalLiabilities": "4187051999", "otherCurrentAssets": "44563000", "totalCurrentAssets": "2446916000", "currentLongTermDebt": "62500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "874308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3963384000", "currentAccountsPayable": "463798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "472635000", "shortLongTermDebtTotal": "3088435000", "totalShareholderEquity": "2223248000", "capitalLeaseObligations": "227257000", "otherCurrentLiabilities": "193943000", "totalCurrentLiabilities": "842704000", "otherNonCurrentLiabilities": "2343000", "totalNonCurrentLiabilities": "3344348000", "cashAndShortTermInvestments": "1142403000", "commonStockSharesOutstanding": "28204354", "intangibleAssetsExcludingGoodwill": "907395000", "cashAndCashEquivalentsAtCarryingValue": "1142403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3349000", "operatingCashflow": "233309000", "capitalExpenditures": "17149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914319000", "cashflowFromInvestment": "-846773000", "stockBasedCompensation": "4314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65527000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42341000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1297403000, "cost_of_revenue": 903360000, "gross_profit": 394043000, "ebit": 224137000, "ebitda": 260023000, "pretax_income": 203591000, "tax_provision": 51990000, "net_income": 151602000, "net_income_to_common": 151602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 842493000, "total_current_assets": 2018084000, "total_assets": 5119818000, "short_term_debt": 118076000, "long_term_debt": 1833213000, "total_debt": 1951289000, "total_liabilities": 2975820000, "total_equity": 2143998000, "shares_outstanding": 28859000, "goodwill_and_intangibles": 2657238000 }, "cash_flow": { "operating_cash_flow": 193690000, "capital_expenditure": 11520000, "free_cash_flow": 205210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227847, "ticker_id": 495, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224137000", "ebitda": "260023000", "netIncome": "151602000", "grossProfit": "394043000", "depreciation": "None", "totalRevenue": "1297403000", "costOfRevenue": "903360000", "interestIncome": "20545000", "incomeBeforeTax": "203591000", "interestExpense": "20545000", "operatingIncome": "219789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51990000", "reportedCurrency": "USD", "netInterestIncome": "-20545000", "nonInterestIncome": "None", "operatingExpenses": "174254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35886000", "sellingGeneralAndAdministrative": "174254000", "netIncomeFromContinuingOperations": "151602000" }, "balance": { "goodwill": "2125827000", "inventory": "385466000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "5119818000", "longTermDebt": "1833213000", "shortTermDebt": "118076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "531411000", "reportedCurrency": "USD", "retainedEarnings": "3268508000", "totalLiabilities": "2975820000", "otherCurrentAssets": "37566000", "totalCurrentAssets": "2018084000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "752559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101734000", "currentAccountsPayable": "417500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "434753000", "shortLongTermDebtTotal": "2082403000", "totalShareholderEquity": "2143998000", "capitalLeaseObligations": "199190000", "otherCurrentLiabilities": "144400000", "totalCurrentLiabilities": "714285000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "2261535000", "cashAndShortTermInvestments": "842493000", "commonStockSharesOutstanding": "28859000", "intangibleAssetsExcludingGoodwill": "531411000", "cashAndCashEquivalentsAtCarryingValue": "842493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "22361000", "operatingCashflow": "193690000", "capitalExpenditures": "11520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370435000", "cashflowFromInvestment": "-32637000", "stockBasedCompensation": "4764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1297403000, "cost_of_revenue": 903360000, "gross_profit": 394043000, "research_and_development": null, "selling_general_admin": 174254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224137000, "depreciation_amortisation": 35886000, "ebitda": 260023000, "interest_expense": 20545000, "interest_income": null, "other_non_operating": null, "pretax_income": 203591000, "tax_provision": 51990000, "effective_tax_rate": null, "net_income": 151602000, "net_income_continuing_ops": 151602000, "net_income_to_common": 151602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 842493000, "short_term_investments": null, "net_receivables": 752559000, "inventory": 385466000, "other_current_assets": null, "total_current_assets": 2018084000, "net_ppe": null, "goodwill": 2125827000, "intangible_assets": 531411000, "goodwill_and_intangibles": 2657238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3101734000, "total_assets": 5119818000, "short_term_debt": 118076000, "accounts_payable": 417500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 714285000, "long_term_debt": 1833213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2261535000, "total_liabilities": 2975820000, "total_debt": 1951289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3268508000, "total_equity": 2143998000, "shares_outstanding": 28859000, "operating_cash_flow": 193690000, "stock_based_compensation": 4764000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 370435000, "free_cash_flow": 205210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224137000", "ebitda": "260023000", "netIncome": "151602000", "grossProfit": "394043000", "depreciation": "None", "totalRevenue": "1297403000", "costOfRevenue": "903360000", "interestIncome": "20545000", "incomeBeforeTax": "203591000", "interestExpense": "20545000", "operatingIncome": "219789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51990000", "reportedCurrency": "USD", "netInterestIncome": "-20545000", "nonInterestIncome": "None", "operatingExpenses": "174254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35886000", "sellingGeneralAndAdministrative": "174254000", "netIncomeFromContinuingOperations": "151602000" }, "balance": { "goodwill": "2125827000", "inventory": "385466000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "5119818000", "longTermDebt": "1833213000", "shortTermDebt": "118076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "531411000", "reportedCurrency": "USD", "retainedEarnings": "3268508000", "totalLiabilities": "2975820000", "otherCurrentAssets": "37566000", "totalCurrentAssets": "2018084000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "752559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101734000", "currentAccountsPayable": "417500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "434753000", "shortLongTermDebtTotal": "2082403000", "totalShareholderEquity": "2143998000", "capitalLeaseObligations": "199190000", "otherCurrentLiabilities": "144400000", "totalCurrentLiabilities": "714285000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "2261535000", "cashAndShortTermInvestments": "842493000", "commonStockSharesOutstanding": "28859000", "intangibleAssetsExcludingGoodwill": "531411000", "cashAndCashEquivalentsAtCarryingValue": "842493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "22361000", "operatingCashflow": "193690000", "capitalExpenditures": "11520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370435000", "cashflowFromInvestment": "-32637000", "stockBasedCompensation": "4764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35886000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1233278000, "cost_of_revenue": 881805000, "gross_profit": 351473000, "ebit": 182575000, "ebitda": 218366000, "pretax_income": 165973000, "tax_provision": 42588000, "net_income": 123385000, "net_income_to_common": 123385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308811000, "total_current_assets": 1494317000, "total_assets": 4596296000, "short_term_debt": 122122000, "long_term_debt": 1312879000, "total_debt": 1435001000, "total_liabilities": 2480272000, "total_equity": 2116024000, "shares_outstanding": 29175000, "goodwill_and_intangibles": 2652998000 }, "cash_flow": { "operating_cash_flow": 152589000, "capital_expenditure": 13395000, "free_cash_flow": 165984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227848, "ticker_id": 495, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182575000", "ebitda": "218366000", "netIncome": "123385000", "grossProfit": "351473000", "depreciation": "None", "totalRevenue": "1233278000", "costOfRevenue": "881805000", "interestIncome": "16602000", "incomeBeforeTax": "165973000", "interestExpense": "16602000", "operatingIncome": "177489000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42588000", "reportedCurrency": "USD", "netInterestIncome": "-16602000", "nonInterestIncome": "None", "operatingExpenses": "173984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "881805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35791000", "sellingGeneralAndAdministrative": "173984000", "netIncomeFromContinuingOperations": "123385000" }, "balance": { "goodwill": "2113416000", "inventory": "406057000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4596296000", "longTermDebt": "1312879000", "shortTermDebt": "122122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "539582000", "reportedCurrency": "USD", "retainedEarnings": "3116906000", "totalLiabilities": "2480272000", "otherCurrentAssets": "30723000", "totalCurrentAssets": "1494317000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "748726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101979000", "currentAccountsPayable": "422786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "438639000", "shortLongTermDebtTotal": "1566556000", "totalShareholderEquity": "2116024000", "capitalLeaseObligations": "201177000", "otherCurrentLiabilities": "116740000", "totalCurrentLiabilities": "738507000", "otherNonCurrentLiabilities": "1355000", "totalNonCurrentLiabilities": "1741765000", "cashAndShortTermInvestments": "308811000", "commonStockSharesOutstanding": "29175000", "intangibleAssetsExcludingGoodwill": "539582000", "cashAndCashEquivalentsAtCarryingValue": "308811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2215000", "operatingCashflow": "152589000", "capitalExpenditures": "13395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231344000", "cashflowFromInvestment": "-12853000", "stockBasedCompensation": "5042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1233278000, "cost_of_revenue": 881805000, "gross_profit": 351473000, "research_and_development": null, "selling_general_admin": 173984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182575000, "depreciation_amortisation": 35791000, "ebitda": 218366000, "interest_expense": 16602000, "interest_income": null, "other_non_operating": null, "pretax_income": 165973000, "tax_provision": 42588000, "effective_tax_rate": null, "net_income": 123385000, "net_income_continuing_ops": 123385000, "net_income_to_common": 123385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308811000, "short_term_investments": null, "net_receivables": 748726000, "inventory": 406057000, "other_current_assets": null, "total_current_assets": 1494317000, "net_ppe": null, "goodwill": 2113416000, "intangible_assets": 539582000, "goodwill_and_intangibles": 2652998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3101979000, "total_assets": 4596296000, "short_term_debt": 122122000, "accounts_payable": 422786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 738507000, "long_term_debt": 1312879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1741765000, "total_liabilities": 2480272000, "total_debt": 1435001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3116906000, "total_equity": 2116024000, "shares_outstanding": 29175000, "operating_cash_flow": 152589000, "stock_based_compensation": 5042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231344000, "free_cash_flow": 165984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182575000", "ebitda": "218366000", "netIncome": "123385000", "grossProfit": "351473000", "depreciation": "None", "totalRevenue": "1233278000", "costOfRevenue": "881805000", "interestIncome": "16602000", "incomeBeforeTax": "165973000", "interestExpense": "16602000", "operatingIncome": "177489000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42588000", "reportedCurrency": "USD", "netInterestIncome": "-16602000", "nonInterestIncome": "None", "operatingExpenses": "173984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "881805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35791000", "sellingGeneralAndAdministrative": "173984000", "netIncomeFromContinuingOperations": "123385000" }, "balance": { "goodwill": "2113416000", "inventory": "406057000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4596296000", "longTermDebt": "1312879000", "shortTermDebt": "122122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "539582000", "reportedCurrency": "USD", "retainedEarnings": "3116906000", "totalLiabilities": "2480272000", "otherCurrentAssets": "30723000", "totalCurrentAssets": "1494317000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "748726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101979000", "currentAccountsPayable": "422786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "438639000", "shortLongTermDebtTotal": "1566556000", "totalShareholderEquity": "2116024000", "capitalLeaseObligations": "201177000", "otherCurrentLiabilities": "116740000", "totalCurrentLiabilities": "738507000", "otherNonCurrentLiabilities": "1355000", "totalNonCurrentLiabilities": "1741765000", "cashAndShortTermInvestments": "308811000", "commonStockSharesOutstanding": "29175000", "intangibleAssetsExcludingGoodwill": "539582000", "cashAndCashEquivalentsAtCarryingValue": "308811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2215000", "operatingCashflow": "152589000", "capitalExpenditures": "13395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231344000", "cashflowFromInvestment": "-12853000", "stockBasedCompensation": "5042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35791000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1312206000, "cost_of_revenue": 920173000, "gross_profit": 392033000, "ebit": 220000000, "ebitda": 255714000, "pretax_income": 202721000, "tax_provision": 52181000, "net_income": 150538000, "net_income_to_common": 150538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400318000, "total_current_assets": 1598974000, "total_assets": 4735426000, "short_term_debt": 118950000, "long_term_debt": 1327159000, "total_debt": 1446109000, "total_liabilities": 2525808000, "total_equity": 2209618000, "shares_outstanding": 29485000, "goodwill_and_intangibles": 2669948000 }, "cash_flow": { "operating_cash_flow": 266228000, "capital_expenditure": 12555000, "free_cash_flow": 278783000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227849, "ticker_id": 495, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220000000", "ebitda": "255714000", "netIncome": "150538000", "grossProfit": "392033000", "depreciation": "None", "totalRevenue": "1312206000", "costOfRevenue": "920173000", "interestIncome": "17281000", "incomeBeforeTax": "202721000", "interestExpense": "17281000", "operatingIncome": "217450000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52181000", "reportedCurrency": "USD", "netInterestIncome": "-17281000", "nonInterestIncome": "None", "operatingExpenses": "174583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35714000", "sellingGeneralAndAdministrative": "172383000", "netIncomeFromContinuingOperations": "150538000" }, "balance": { "goodwill": "2112259000", "inventory": "406662000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4735426000", "longTermDebt": "1327159000", "shortTermDebt": "118950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "557689000", "reportedCurrency": "USD", "retainedEarnings": "2993521000", "totalLiabilities": "2525808000", "otherCurrentAssets": "40382000", "totalCurrentAssets": "1598974000", "currentLongTermDebt": "48750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132681000", "currentAccountsPayable": "456446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456138000", "shortLongTermDebtTotal": "1578087000", "totalShareholderEquity": "2209618000", "capitalLeaseObligations": "202178000", "otherCurrentLiabilities": "149807000", "totalCurrentLiabilities": "767182000", "otherNonCurrentLiabilities": "1446000", "totalNonCurrentLiabilities": "1758626000", "cashAndShortTermInvestments": "400318000", "commonStockSharesOutstanding": "29485000", "intangibleAssetsExcludingGoodwill": "557689000", "cashAndCashEquivalentsAtCarryingValue": "400318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10807000", "operatingCashflow": "266228000", "capitalExpenditures": "12555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58571000", "cashflowFromInvestment": "-60605000", "stockBasedCompensation": "3174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1312206000, "cost_of_revenue": 920173000, "gross_profit": 392033000, "research_and_development": null, "selling_general_admin": 172383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220000000, "depreciation_amortisation": 35714000, "ebitda": 255714000, "interest_expense": 17281000, "interest_income": null, "other_non_operating": null, "pretax_income": 202721000, "tax_provision": 52181000, "effective_tax_rate": null, "net_income": 150538000, "net_income_continuing_ops": 150538000, "net_income_to_common": 150538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400318000, "short_term_investments": null, "net_receivables": 751612000, "inventory": 406662000, "other_current_assets": null, "total_current_assets": 1598974000, "net_ppe": null, "goodwill": 2112259000, "intangible_assets": 557689000, "goodwill_and_intangibles": 2669948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3132681000, "total_assets": 4735426000, "short_term_debt": 118950000, "accounts_payable": 456446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 767182000, "long_term_debt": 1327159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1758626000, "total_liabilities": 2525808000, "total_debt": 1446109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2993521000, "total_equity": 2209618000, "shares_outstanding": 29485000, "operating_cash_flow": 266228000, "stock_based_compensation": 3174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60605000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58571000, "free_cash_flow": 278783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220000000", "ebitda": "255714000", "netIncome": "150538000", "grossProfit": "392033000", "depreciation": "None", "totalRevenue": "1312206000", "costOfRevenue": "920173000", "interestIncome": "17281000", "incomeBeforeTax": "202721000", "interestExpense": "17281000", "operatingIncome": "217450000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52181000", "reportedCurrency": "USD", "netInterestIncome": "-17281000", "nonInterestIncome": "None", "operatingExpenses": "174583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35714000", "sellingGeneralAndAdministrative": "172383000", "netIncomeFromContinuingOperations": "150538000" }, "balance": { "goodwill": "2112259000", "inventory": "406662000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4735426000", "longTermDebt": "1327159000", "shortTermDebt": "118950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "557689000", "reportedCurrency": "USD", "retainedEarnings": "2993521000", "totalLiabilities": "2525808000", "otherCurrentAssets": "40382000", "totalCurrentAssets": "1598974000", "currentLongTermDebt": "48750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132681000", "currentAccountsPayable": "456446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456138000", "shortLongTermDebtTotal": "1578087000", "totalShareholderEquity": "2209618000", "capitalLeaseObligations": "202178000", "otherCurrentLiabilities": "149807000", "totalCurrentLiabilities": "767182000", "otherNonCurrentLiabilities": "1446000", "totalNonCurrentLiabilities": "1758626000", "cashAndShortTermInvestments": "400318000", "commonStockSharesOutstanding": "29485000", "intangibleAssetsExcludingGoodwill": "557689000", "cashAndCashEquivalentsAtCarryingValue": "400318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10807000", "operatingCashflow": "266228000", "capitalExpenditures": "12555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58571000", "cashflowFromInvestment": "-60605000", "stockBasedCompensation": "3174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35714000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1373268000, "cost_of_revenue": 951455000, "gross_profit": 421813000, "ebit": 246348000, "ebitda": 281834000, "pretax_income": 227899000, "tax_provision": 58939000, "net_income": 168960000, "net_income_to_common": 168960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257342000, "total_current_assets": 1521139000, "total_assets": 4650517000, "short_term_debt": 114280000, "long_term_debt": 1341439000, "total_debt": 1455719000, "total_liabilities": 2536248000, "total_equity": 2114269000, "shares_outstanding": 29925400, "goodwill_and_intangibles": 2657755000 }, "cash_flow": { "operating_cash_flow": 240670000, "capital_expenditure": 20820000, "free_cash_flow": 261490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227851, "ticker_id": 495, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246348000", "ebitda": "281834000", "netIncome": "168960000", "grossProfit": "421813000", "depreciation": "None", "totalRevenue": "1373268000", "costOfRevenue": "951455000", "interestIncome": "18449000", "incomeBeforeTax": "227899000", "interestExpense": "18449000", "operatingIncome": "243993000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58939000", "reportedCurrency": "USD", "netInterestIncome": "-18449000", "nonInterestIncome": "None", "operatingExpenses": "177820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35486000", "sellingGeneralAndAdministrative": "177820000", "netIncomeFromContinuingOperations": "168960000" }, "balance": { "goodwill": "2092315000", "inventory": "392208000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4650517000", "longTermDebt": "1341439000", "shortTermDebt": "114280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "565440000", "reportedCurrency": "USD", "retainedEarnings": "2842983000", "totalLiabilities": "2536248000", "otherCurrentAssets": "43813000", "totalCurrentAssets": "1521139000", "currentLongTermDebt": "45137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "827776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129378000", "currentAccountsPayable": "461478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459163000", "shortLongTermDebtTotal": "1588979000", "totalShareholderEquity": "2114269000", "capitalLeaseObligations": "202403000", "otherCurrentLiabilities": "136212000", "totalCurrentLiabilities": "756140000", "otherNonCurrentLiabilities": "1434000", "totalNonCurrentLiabilities": "1780108000", "cashAndShortTermInvestments": "257342000", "commonStockSharesOutstanding": "29925400", "intangibleAssetsExcludingGoodwill": "565440000", "cashAndCashEquivalentsAtCarryingValue": "257342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168960000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-158000", "operatingCashflow": "240670000", "capitalExpenditures": "20820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-425752000", "cashflowFromInvestment": "-20971000", "stockBasedCompensation": "3646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1373268000, "cost_of_revenue": 951455000, "gross_profit": 421813000, "research_and_development": null, "selling_general_admin": 177820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246348000, "depreciation_amortisation": 35486000, "ebitda": 281834000, "interest_expense": 18449000, "interest_income": null, "other_non_operating": null, "pretax_income": 227899000, "tax_provision": 58939000, "effective_tax_rate": null, "net_income": 168960000, "net_income_continuing_ops": 168960000, "net_income_to_common": 168960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257342000, "short_term_investments": null, "net_receivables": 827776000, "inventory": 392208000, "other_current_assets": null, "total_current_assets": 1521139000, "net_ppe": null, "goodwill": 2092315000, "intangible_assets": 565440000, "goodwill_and_intangibles": 2657755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3129378000, "total_assets": 4650517000, "short_term_debt": 114280000, "accounts_payable": 461478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 756140000, "long_term_debt": 1341439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1780108000, "total_liabilities": 2536248000, "total_debt": 1455719000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2842983000, "total_equity": 2114269000, "shares_outstanding": 29925400, "operating_cash_flow": 240670000, "stock_based_compensation": 3646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -425752000, "free_cash_flow": 261490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246348000", "ebitda": "281834000", "netIncome": "168960000", "grossProfit": "421813000", "depreciation": "None", "totalRevenue": "1373268000", "costOfRevenue": "951455000", "interestIncome": "18449000", "incomeBeforeTax": "227899000", "interestExpense": "18449000", "operatingIncome": "243993000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58939000", "reportedCurrency": "USD", "netInterestIncome": "-18449000", "nonInterestIncome": "None", "operatingExpenses": "177820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35486000", "sellingGeneralAndAdministrative": "177820000", "netIncomeFromContinuingOperations": "168960000" }, "balance": { "goodwill": "2092315000", "inventory": "392208000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4650517000", "longTermDebt": "1341439000", "shortTermDebt": "114280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "565440000", "reportedCurrency": "USD", "retainedEarnings": "2842983000", "totalLiabilities": "2536248000", "otherCurrentAssets": "43813000", "totalCurrentAssets": "1521139000", "currentLongTermDebt": "45137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "827776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129378000", "currentAccountsPayable": "461478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459163000", "shortLongTermDebtTotal": "1588979000", "totalShareholderEquity": "2114269000", "capitalLeaseObligations": "202403000", "otherCurrentLiabilities": "136212000", "totalCurrentLiabilities": "756140000", "otherNonCurrentLiabilities": "1434000", "totalNonCurrentLiabilities": "1780108000", "cashAndShortTermInvestments": "257342000", "commonStockSharesOutstanding": "29925400", "intangibleAssetsExcludingGoodwill": "565440000", "cashAndCashEquivalentsAtCarryingValue": "257342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168960000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-158000", "operatingCashflow": "240670000", "capitalExpenditures": "20820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-425752000", "cashflowFromInvestment": "-20971000", "stockBasedCompensation": "3646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35486000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1365612000, "cost_of_revenue": 941690000, "gross_profit": 423922000, "ebit": 221742000, "ebitda": 256776000, "pretax_income": 203174000, "tax_provision": 52451000, "net_income": 150723000, "net_income_to_common": 150723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463221000, "total_current_assets": 1760306000, "total_assets": 4902993000, "short_term_debt": 114357000, "long_term_debt": 1351969000, "total_debt": 1466326000, "total_liabilities": 2545679000, "total_equity": 2357314000, "shares_outstanding": 31524063, "goodwill_and_intangibles": 2673929000 }, "cash_flow": { "operating_cash_flow": 90351000, "capital_expenditure": 16093000, "free_cash_flow": 106444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227852, "ticker_id": 495, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221742000", "ebitda": "256776000", "netIncome": "150723000", "grossProfit": "423922000", "depreciation": "None", "totalRevenue": "1365612000", "costOfRevenue": "941690000", "interestIncome": "None", "incomeBeforeTax": "203174000", "interestExpense": "18568000", "operatingIncome": "210392000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "52451000", "reportedCurrency": "USD", "netInterestIncome": "-18568000", "nonInterestIncome": "None", "operatingExpenses": "213530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "941690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35034000", "sellingGeneralAndAdministrative": "213530000", "netIncomeFromContinuingOperations": "150723000" }, "balance": { "goodwill": "2090788000", "inventory": "393810000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4902993000", "longTermDebt": "1351969000", "shortTermDebt": "114357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "583141000", "reportedCurrency": "USD", "retainedEarnings": "2674023000", "totalLiabilities": "2545679000", "otherCurrentAssets": "43550000", "totalCurrentAssets": "1760306000", "currentLongTermDebt": "45665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "859725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3142687000", "currentAccountsPayable": "461139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1602173000", "totalShareholderEquity": "2357314000", "capitalLeaseObligations": "204539000", "otherCurrentLiabilities": "139566000", "totalCurrentLiabilities": "752249000", "otherNonCurrentLiabilities": "1422000", "totalNonCurrentLiabilities": "1793430000", "cashAndShortTermInvestments": "463221000", "commonStockSharesOutstanding": "31524063", "intangibleAssetsExcludingGoodwill": "583141000", "cashAndCashEquivalentsAtCarryingValue": "463221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-18702000", "operatingCashflow": "90351000", "capitalExpenditures": "16093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514851000", "cashflowFromInvestment": "-81434000", "stockBasedCompensation": "4632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1365612000, "cost_of_revenue": 941690000, "gross_profit": 423922000, "research_and_development": null, "selling_general_admin": 213530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221742000, "depreciation_amortisation": 35034000, "ebitda": 256776000, "interest_expense": 18568000, "interest_income": null, "other_non_operating": null, "pretax_income": 203174000, "tax_provision": 52451000, "effective_tax_rate": null, "net_income": 150723000, "net_income_continuing_ops": 150723000, "net_income_to_common": 150723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 463221000, "short_term_investments": null, "net_receivables": 859725000, "inventory": 393810000, "other_current_assets": null, "total_current_assets": 1760306000, "net_ppe": null, "goodwill": 2090788000, "intangible_assets": 583141000, "goodwill_and_intangibles": 2673929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3142687000, "total_assets": 4902993000, "short_term_debt": 114357000, "accounts_payable": 461139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752249000, "long_term_debt": 1351969000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1793430000, "total_liabilities": 2545679000, "total_debt": 1466326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2674023000, "total_equity": 2357314000, "shares_outstanding": 31524063, "operating_cash_flow": 90351000, "stock_based_compensation": 4632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -514851000, "free_cash_flow": 106444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221742000", "ebitda": "256776000", "netIncome": "150723000", "grossProfit": "423922000", "depreciation": "None", "totalRevenue": "1365612000", "costOfRevenue": "941690000", "interestIncome": "None", "incomeBeforeTax": "203174000", "interestExpense": "18568000", "operatingIncome": "210392000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "52451000", "reportedCurrency": "USD", "netInterestIncome": "-18568000", "nonInterestIncome": "None", "operatingExpenses": "213530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "941690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35034000", "sellingGeneralAndAdministrative": "213530000", "netIncomeFromContinuingOperations": "150723000" }, "balance": { "goodwill": "2090788000", "inventory": "393810000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "4902993000", "longTermDebt": "1351969000", "shortTermDebt": "114357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "583141000", "reportedCurrency": "USD", "retainedEarnings": "2674023000", "totalLiabilities": "2545679000", "otherCurrentAssets": "43550000", "totalCurrentAssets": "1760306000", "currentLongTermDebt": "45665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "859725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3142687000", "currentAccountsPayable": "461139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1602173000", "totalShareholderEquity": "2357314000", "capitalLeaseObligations": "204539000", "otherCurrentLiabilities": "139566000", "totalCurrentLiabilities": "752249000", "otherNonCurrentLiabilities": "1422000", "totalNonCurrentLiabilities": "1793430000", "cashAndShortTermInvestments": "463221000", "commonStockSharesOutstanding": "31524063", "intangibleAssetsExcludingGoodwill": "583141000", "cashAndCashEquivalentsAtCarryingValue": "463221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-18702000", "operatingCashflow": "90351000", "capitalExpenditures": "16093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514851000", "cashflowFromInvestment": "-81434000", "stockBasedCompensation": "4632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35034000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1278717000, "cost_of_revenue": 891567000, "gross_profit": 387150000, "ebit": 225790000, "ebitda": 260047000, "pretax_income": 206995000, "tax_provision": 54614000, "net_income": 152381000, "net_income_to_common": 152381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 968809000, "total_current_assets": 2202462000, "total_assets": 5310452000, "short_term_debt": 115100000, "long_term_debt": 1362498000, "total_debt": 1477598000, "total_liabilities": 2598419000, "total_equity": 2712033000, "shares_outstanding": 31843818, "goodwill_and_intangibles": 2630654000 }, "cash_flow": { "operating_cash_flow": 178777000, "capital_expenditure": 19881000, "free_cash_flow": 198658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227853, "ticker_id": 495, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225790000", "ebitda": "260047000", "netIncome": "152381000", "grossProfit": "387150000", "depreciation": "None", "totalRevenue": "1278717000", "costOfRevenue": "891567000", "interestIncome": "None", "incomeBeforeTax": "206995000", "interestExpense": "18795000", "operatingIncome": "214508000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54614000", "reportedCurrency": "USD", "netInterestIncome": "-18795000", "nonInterestIncome": "None", "operatingExpenses": "172642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "891567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34257000", "sellingGeneralAndAdministrative": "172642000", "netIncomeFromContinuingOperations": "152381000" }, "balance": { "goodwill": "2052319000", "inventory": "375056000", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "5310452000", "longTermDebt": "1362498000", "shortTermDebt": "115100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "578335000", "reportedCurrency": "USD", "retainedEarnings": "2523300000", "totalLiabilities": "2598419000", "otherCurrentAssets": "29376000", "totalCurrentAssets": "2202462000", "currentLongTermDebt": "46230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "829221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3107990000", "currentAccountsPayable": "467863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623866000", "totalShareholderEquity": "2712033000", "capitalLeaseObligations": "215138000", "otherCurrentLiabilities": "123146000", "totalCurrentLiabilities": "784365000", "otherNonCurrentLiabilities": "1487000", "totalNonCurrentLiabilities": "1814054000", "cashAndShortTermInvestments": "968809000", "commonStockSharesOutstanding": "31843818", "intangibleAssetsExcludingGoodwill": "578335000", "cashAndCashEquivalentsAtCarryingValue": "968809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152381000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12056000", "operatingCashflow": "178777000", "capitalExpenditures": "19881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17098000", "cashflowFromInvestment": "-40513000", "stockBasedCompensation": "5127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1278717000, "cost_of_revenue": 891567000, "gross_profit": 387150000, "research_and_development": null, "selling_general_admin": 172642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225790000, "depreciation_amortisation": 34257000, "ebitda": 260047000, "interest_expense": 18795000, "interest_income": null, "other_non_operating": null, "pretax_income": 206995000, "tax_provision": 54614000, "effective_tax_rate": null, "net_income": 152381000, "net_income_continuing_ops": 152381000, "net_income_to_common": 152381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 968809000, "short_term_investments": null, "net_receivables": 829221000, "inventory": 375056000, "other_current_assets": null, "total_current_assets": 2202462000, "net_ppe": null, "goodwill": 2052319000, "intangible_assets": 578335000, "goodwill_and_intangibles": 2630654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3107990000, "total_assets": 5310452000, "short_term_debt": 115100000, "accounts_payable": 467863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 784365000, "long_term_debt": 1362498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1814054000, "total_liabilities": 2598419000, "total_debt": 1477598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2523300000, "total_equity": 2712033000, "shares_outstanding": 31843818, "operating_cash_flow": 178777000, "stock_based_compensation": 5127000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17098000, "free_cash_flow": 198658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225790000", "ebitda": "260047000", "netIncome": "152381000", "grossProfit": "387150000", "depreciation": "None", "totalRevenue": "1278717000", "costOfRevenue": "891567000", "interestIncome": "None", "incomeBeforeTax": "206995000", "interestExpense": "18795000", "operatingIncome": "214508000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54614000", "reportedCurrency": "USD", "netInterestIncome": "-18795000", "nonInterestIncome": "None", "operatingExpenses": "172642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "891567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34257000", "sellingGeneralAndAdministrative": "172642000", "netIncomeFromContinuingOperations": "152381000" }, "balance": { "goodwill": "2052319000", "inventory": "375056000", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "5310452000", "longTermDebt": "1362498000", "shortTermDebt": "115100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "578335000", "reportedCurrency": "USD", "retainedEarnings": "2523300000", "totalLiabilities": "2598419000", "otherCurrentAssets": "29376000", "totalCurrentAssets": "2202462000", "currentLongTermDebt": "46230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "829221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3107990000", "currentAccountsPayable": "467863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623866000", "totalShareholderEquity": "2712033000", "capitalLeaseObligations": "215138000", "otherCurrentLiabilities": "123146000", "totalCurrentLiabilities": "784365000", "otherNonCurrentLiabilities": "1487000", "totalNonCurrentLiabilities": "1814054000", "cashAndShortTermInvestments": "968809000", "commonStockSharesOutstanding": "31843818", "intangibleAssetsExcludingGoodwill": "578335000", "cashAndCashEquivalentsAtCarryingValue": "968809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152381000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12056000", "operatingCashflow": "178777000", "capitalExpenditures": "19881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17098000", "cashflowFromInvestment": "-40513000", "stockBasedCompensation": "5127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34257000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1286074000, "cost_of_revenue": 894958000, "gross_profit": 391116000, "ebit": 213530000, "ebitda": 248192000, "pretax_income": 194343000, "tax_provision": 47959000, "net_income": 146384000, "net_income_to_common": 146384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 848565000, "total_current_assets": 2049244000, "total_assets": 5162851000, "short_term_debt": 114736000, "long_term_debt": 1373028000, "total_debt": 1487764000, "total_liabilities": 2599196000, "total_equity": 2563655000, "shares_outstanding": 31805569, "goodwill_and_intangibles": 2633626000 }, "cash_flow": { "operating_cash_flow": 260931000, "capital_expenditure": 15922000, "free_cash_flow": 276853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227854, "ticker_id": 495, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213530000", "ebitda": "248192000", "netIncome": "146384000", "grossProfit": "391116000", "depreciation": "None", "totalRevenue": "1286074000", "costOfRevenue": "894958000", "interestIncome": "None", "incomeBeforeTax": "194343000", "interestExpense": "19187000", "operatingIncome": "204800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47959000", "reportedCurrency": "USD", "netInterestIncome": "-19187000", "nonInterestIncome": "None", "operatingExpenses": "186316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34662000", "sellingGeneralAndAdministrative": "176116000", "netIncomeFromContinuingOperations": "146384000" }, "balance": { "goodwill": "2042568000", "inventory": "364731000", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "5162851000", "longTermDebt": "1373028000", "shortTermDebt": "114736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "591058000", "reportedCurrency": "USD", "retainedEarnings": "2370919000", "totalLiabilities": "2599196000", "otherCurrentAssets": "36939000", "totalCurrentAssets": "2049244000", "currentLongTermDebt": "47039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113607000", "currentAccountsPayable": "469585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1638127000", "totalShareholderEquity": "2563655000", "capitalLeaseObligations": "218060000", "otherCurrentLiabilities": "151850000", "totalCurrentLiabilities": "771538000", "otherNonCurrentLiabilities": "1554000", "totalNonCurrentLiabilities": "1827658000", "cashAndShortTermInvestments": "848565000", "commonStockSharesOutstanding": "31805569", "intangibleAssetsExcludingGoodwill": "591058000", "cashAndCashEquivalentsAtCarryingValue": "848565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8431000", "operatingCashflow": "260931000", "capitalExpenditures": "15922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11964000", "cashflowFromInvestment": "-17154000", "stockBasedCompensation": "4758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1286074000, "cost_of_revenue": 894958000, "gross_profit": 391116000, "research_and_development": null, "selling_general_admin": 176116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213530000, "depreciation_amortisation": 34662000, "ebitda": 248192000, "interest_expense": 19187000, "interest_income": null, "other_non_operating": null, "pretax_income": 194343000, "tax_provision": 47959000, "effective_tax_rate": null, "net_income": 146384000, "net_income_continuing_ops": 146384000, "net_income_to_common": 146384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 848565000, "short_term_investments": null, "net_receivables": 799009000, "inventory": 364731000, "other_current_assets": null, "total_current_assets": 2049244000, "net_ppe": null, "goodwill": 2042568000, "intangible_assets": 591058000, "goodwill_and_intangibles": 2633626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3113607000, "total_assets": 5162851000, "short_term_debt": 114736000, "accounts_payable": 469585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771538000, "long_term_debt": 1373028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1827658000, "total_liabilities": 2599196000, "total_debt": 1487764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2370919000, "total_equity": 2563655000, "shares_outstanding": 31805569, "operating_cash_flow": 260931000, "stock_based_compensation": 4758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11964000, "free_cash_flow": 276853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213530000", "ebitda": "248192000", "netIncome": "146384000", "grossProfit": "391116000", "depreciation": "None", "totalRevenue": "1286074000", "costOfRevenue": "894958000", "interestIncome": "None", "incomeBeforeTax": "194343000", "interestExpense": "19187000", "operatingIncome": "204800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47959000", "reportedCurrency": "USD", "netInterestIncome": "-19187000", "nonInterestIncome": "None", "operatingExpenses": "186316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34662000", "sellingGeneralAndAdministrative": "176116000", "netIncomeFromContinuingOperations": "146384000" }, "balance": { "goodwill": "2042568000", "inventory": "364731000", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "5162851000", "longTermDebt": "1373028000", "shortTermDebt": "114736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "591058000", "reportedCurrency": "USD", "retainedEarnings": "2370919000", "totalLiabilities": "2599196000", "otherCurrentAssets": "36939000", "totalCurrentAssets": "2049244000", "currentLongTermDebt": "47039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113607000", "currentAccountsPayable": "469585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1638127000", "totalShareholderEquity": "2563655000", "capitalLeaseObligations": "218060000", "otherCurrentLiabilities": "151850000", "totalCurrentLiabilities": "771538000", "otherNonCurrentLiabilities": "1554000", "totalNonCurrentLiabilities": "1827658000", "cashAndShortTermInvestments": "848565000", "commonStockSharesOutstanding": "31805569", "intangibleAssetsExcludingGoodwill": "591058000", "cashAndCashEquivalentsAtCarryingValue": "848565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8431000", "operatingCashflow": "260931000", "capitalExpenditures": "15922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11964000", "cashflowFromInvestment": "-17154000", "stockBasedCompensation": "4758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34662000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1326120000, "cost_of_revenue": 905430000, "gross_profit": 420690000, "ebit": 243507000, "ebitda": 277071000, "pretax_income": 224677000, "tax_provision": 57075000, "net_income": 167602000, "net_income_to_common": 167602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 615612000, "total_current_assets": 1881785000, "total_assets": 5014090000, "short_term_debt": 114746000, "long_term_debt": 1383717000, "total_debt": 1498463000, "total_liabilities": 2606263000, "total_equity": 2407827000, "shares_outstanding": 31788812, "goodwill_and_intangibles": 2646717000 }, "cash_flow": { "operating_cash_flow": 202681000, "capital_expenditure": 17404000, "free_cash_flow": 220085000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227856, "ticker_id": 495, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "243507000", "ebitda": "277071000", "netIncome": "167602000", "grossProfit": "420690000", "depreciation": "None", "totalRevenue": "1326120000", "costOfRevenue": "905430000", "interestIncome": "18830000", "incomeBeforeTax": "224677000", "interestExpense": "18830000", "operatingIncome": "237492000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "57075000", "reportedCurrency": "USD", "netInterestIncome": "-18830000", "nonInterestIncome": "None", "operatingExpenses": "183198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33564000", "sellingGeneralAndAdministrative": "176998000", "netIncomeFromContinuingOperations": "167602000" }, "balance": { "goodwill": "2039777000", "inventory": "357179000", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "5014090000", "longTermDebt": "1383717000", "shortTermDebt": "114746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "606940000", "reportedCurrency": "USD", "retainedEarnings": "2224537000", "totalLiabilities": "2606263000", "otherCurrentAssets": "38104000", "totalCurrentAssets": "1881785000", "currentLongTermDebt": "48057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "870890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132305000", "currentAccountsPayable": "455840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474288000", "shortLongTermDebtTotal": "1655029000", "totalShareholderEquity": "2407827000", "capitalLeaseObligations": "223255000", "otherCurrentLiabilities": "146862000", "totalCurrentLiabilities": "753670000", "otherNonCurrentLiabilities": "1548000", "totalNonCurrentLiabilities": "1852593000", "cashAndShortTermInvestments": "615612000", "commonStockSharesOutstanding": "31788812", "intangibleAssetsExcludingGoodwill": "606940000", "cashAndCashEquivalentsAtCarryingValue": "615612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "28337000", "operatingCashflow": "202681000", "capitalExpenditures": "17404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7890000", "cashflowFromInvestment": "-105178000", "stockBasedCompensation": "4194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1326120000, "cost_of_revenue": 905430000, "gross_profit": 420690000, "research_and_development": null, "selling_general_admin": 176998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243507000, "depreciation_amortisation": 33564000, "ebitda": 277071000, "interest_expense": 18830000, "interest_income": null, "other_non_operating": null, "pretax_income": 224677000, "tax_provision": 57075000, "effective_tax_rate": null, "net_income": 167602000, "net_income_continuing_ops": 167602000, "net_income_to_common": 167602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 615612000, "short_term_investments": null, "net_receivables": 870890000, "inventory": 357179000, "other_current_assets": null, "total_current_assets": 1881785000, "net_ppe": null, "goodwill": 2039777000, "intangible_assets": 606940000, "goodwill_and_intangibles": 2646717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3132305000, "total_assets": 5014090000, "short_term_debt": 114746000, "accounts_payable": 455840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 753670000, "long_term_debt": 1383717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1852593000, "total_liabilities": 2606263000, "total_debt": 1498463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2224537000, "total_equity": 2407827000, "shares_outstanding": 31788812, "operating_cash_flow": 202681000, "stock_based_compensation": 4194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7890000, "free_cash_flow": 220085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "243507000", "ebitda": "277071000", "netIncome": "167602000", "grossProfit": "420690000", "depreciation": "None", "totalRevenue": "1326120000", "costOfRevenue": "905430000", "interestIncome": "18830000", "incomeBeforeTax": "224677000", "interestExpense": "18830000", "operatingIncome": "237492000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "57075000", "reportedCurrency": "USD", "netInterestIncome": "-18830000", "nonInterestIncome": "None", "operatingExpenses": "183198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33564000", "sellingGeneralAndAdministrative": "176998000", "netIncomeFromContinuingOperations": "167602000" }, "balance": { "goodwill": "2039777000", "inventory": "357179000", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "5014090000", "longTermDebt": "1383717000", "shortTermDebt": "114746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "606940000", "reportedCurrency": "USD", "retainedEarnings": "2224537000", "totalLiabilities": "2606263000", "otherCurrentAssets": "38104000", "totalCurrentAssets": "1881785000", "currentLongTermDebt": "48057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "870890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132305000", "currentAccountsPayable": "455840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474288000", "shortLongTermDebtTotal": "1655029000", "totalShareholderEquity": "2407827000", "capitalLeaseObligations": "223255000", "otherCurrentLiabilities": "146862000", "totalCurrentLiabilities": "753670000", "otherNonCurrentLiabilities": "1548000", "totalNonCurrentLiabilities": "1852593000", "cashAndShortTermInvestments": "615612000", "commonStockSharesOutstanding": "31788812", "intangibleAssetsExcludingGoodwill": "606940000", "cashAndCashEquivalentsAtCarryingValue": "615612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "28337000", "operatingCashflow": "202681000", "capitalExpenditures": "17404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7890000", "cashflowFromInvestment": "-105178000", "stockBasedCompensation": "4194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33564000", "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": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "income_statement": { "revenue": 1317262000, "cost_of_revenue": 895462000, "gross_profit": 421800000, "ebit": 241708000, "ebitda": 274260000, "pretax_income": 223150000, "tax_provision": 58750000, "net_income": 164400000, "net_income_to_common": 164400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526327000, "total_current_assets": 1794596000, "total_assets": 4857946000, "short_term_debt": 109147000, "long_term_debt": 1394794000, "total_debt": 1503941000, "total_liabilities": 2619900000, "total_equity": 2238046000, "shares_outstanding": 31731807, "goodwill_and_intangibles": 2587655000 }, "cash_flow": { "operating_cash_flow": 215996000, "capital_expenditure": 15092000, "free_cash_flow": 231088000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227857, "ticker_id": 495, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:30.209606+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241708000", "ebitda": "274260000", "netIncome": "164400000", "grossProfit": "421800000", "depreciation": "None", "totalRevenue": "1317262000", "costOfRevenue": "895462000", "interestIncome": "18558000", "incomeBeforeTax": "223150000", "interestExpense": "18558000", "operatingIncome": "237103000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "58750000", "reportedCurrency": "USD", "netInterestIncome": "-18558000", "nonInterestIncome": "None", "operatingExpenses": "184697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4605000", "costofGoodsAndServicesSold": "895462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32552000", "sellingGeneralAndAdministrative": "184697000", "netIncomeFromContinuingOperations": "164400000" }, "balance": { "goodwill": "1991949000", "inventory": "385049000", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "4857946000", "longTermDebt": "1394794000", "shortTermDebt": "109147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "595706000", "reportedCurrency": "USD", "retainedEarnings": "2056935000", "totalLiabilities": "2619900000", "otherCurrentAssets": "25556000", "totalCurrentAssets": "1794596000", "currentLongTermDebt": "45142000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "857664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063350000", "currentAccountsPayable": "468602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462790000", "shortLongTermDebtTotal": "1657169000", "totalShareholderEquity": "2238046000", "capitalLeaseObligations": "217233000", "otherCurrentLiabilities": "148497000", "totalCurrentLiabilities": "758343000", "otherNonCurrentLiabilities": "211986000", "totalNonCurrentLiabilities": "1861557000", "cashAndShortTermInvestments": "526327000", "commonStockSharesOutstanding": "31731807", "intangibleAssetsExcludingGoodwill": "595706000", "cashAndCashEquivalentsAtCarryingValue": "526327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34527000", "operatingCashflow": "215996000", "capitalExpenditures": "15092000", "changeInReceivables": "-26400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8918000", "cashflowFromInvestment": "-14868000", "stockBasedCompensation": "3751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "192210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1317262000, "cost_of_revenue": 895462000, "gross_profit": 421800000, "research_and_development": null, "selling_general_admin": 184697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241708000, "depreciation_amortisation": 32552000, "ebitda": 274260000, "interest_expense": 18558000, "interest_income": null, "other_non_operating": null, "pretax_income": 223150000, "tax_provision": 58750000, "effective_tax_rate": null, "net_income": 164400000, "net_income_continuing_ops": 164400000, "net_income_to_common": 164400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526327000, "short_term_investments": null, "net_receivables": 857664000, "inventory": 385049000, "other_current_assets": null, "total_current_assets": 1794596000, "net_ppe": null, "goodwill": 1991949000, "intangible_assets": 595706000, "goodwill_and_intangibles": 2587655000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3063350000, "total_assets": 4857946000, "short_term_debt": 109147000, "accounts_payable": 468602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758343000, "long_term_debt": 1394794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1861557000, "total_liabilities": 2619900000, "total_debt": 1503941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2056935000, "total_equity": 2238046000, "shares_outstanding": 31731807, "operating_cash_flow": 215996000, "stock_based_compensation": 3751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8918000, "free_cash_flow": 231088000, "net_change_in_cash": 192210000 }, "raw_data": { "income": { "ebit": "241708000", "ebitda": "274260000", "netIncome": "164400000", "grossProfit": "421800000", "depreciation": "None", "totalRevenue": "1317262000", "costOfRevenue": "895462000", "interestIncome": "18558000", "incomeBeforeTax": "223150000", "interestExpense": "18558000", "operatingIncome": "237103000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "58750000", "reportedCurrency": "USD", "netInterestIncome": "-18558000", "nonInterestIncome": "None", "operatingExpenses": "184697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4605000", "costofGoodsAndServicesSold": "895462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32552000", "sellingGeneralAndAdministrative": "184697000", "netIncomeFromContinuingOperations": "164400000" }, "balance": { "goodwill": "1991949000", "inventory": "385049000", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "4857946000", "longTermDebt": "1394794000", "shortTermDebt": "109147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "595706000", "reportedCurrency": "USD", "retainedEarnings": "2056935000", "totalLiabilities": "2619900000", "otherCurrentAssets": "25556000", "totalCurrentAssets": "1794596000", "currentLongTermDebt": "45142000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "857664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063350000", "currentAccountsPayable": "468602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462790000", "shortLongTermDebtTotal": "1657169000", "totalShareholderEquity": "2238046000", "capitalLeaseObligations": "217233000", "otherCurrentLiabilities": "148497000", "totalCurrentLiabilities": "758343000", "otherNonCurrentLiabilities": "211986000", "totalNonCurrentLiabilities": "1861557000", "cashAndShortTermInvestments": "526327000", "commonStockSharesOutstanding": "31731807", "intangibleAssetsExcludingGoodwill": "595706000", "cashAndCashEquivalentsAtCarryingValue": "526327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34527000", "operatingCashflow": "215996000", "capitalExpenditures": "15092000", "changeInReceivables": "-26400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8918000", "cashflowFromInvestment": "-14868000", "stockBasedCompensation": "3751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "192210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }