{ "ticker": { "uuid": "2c93a725-572b-4d63-af43-132ceaaaf899", "symbol": "VSH", "name": "Vishay Intertechnology Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/2c93a725-572b-4d63-af43-132ceaaaf899/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c93a725-572b-4d63-af43-132ceaaaf899/" }, "ticker_metadata": { "id": 4281, "uuid": "2c93a725-572b-4d63-af43-132ceaaaf899", "symbol": "VSH", "name": "Vishay Intertechnology Inc", "asset_type": "equity", "market_cap": 6655575000, "stock_exchange_id": 3, "industry": "Semiconductors", "sector": "Technology", "description": "Vishay Intertechnology, Inc. manufactures and supplies discrete semiconductors and passive electronic components in Asia, Europe, and the Americas. The company is headquartered in Malvern, Pennsylvania.", "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": "2c93a725-572b-4d63-af43-132ceaaaf899", "symbol": "VSH", "name": "Vishay Intertechnology Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/2c93a725-572b-4d63-af43-132ceaaaf899/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c93a725-572b-4d63-af43-132ceaaaf899/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.04, "quality": 0.13, "momentum": 0.97, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 57.2, "market_cap": 7863341200, "pe_ratio": 3451.8618, "earnings_yield": 0.0003, "ebitda_to_ev": 0.0297, "shareholder_yield": 0.0069, "roe": 0.0011, "piotroski_f_score": 5, "momentum_12_1": 1.318, "volatility_252d": 0.5851 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:06.534904+00:00", "batch_id": "" }, "size": { "price_close": 57.2, "market_cap": 7863341200, "market_cap_usd": 7863341200, "enterprise_value": 8393240200, "shares_outstanding": 137471000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3451.8618, "pb_ratio": 3.788, "ptbv_ratio": 4.3176, "ps_ratio": 2.4626, "pcf_ratio": 33.9114, "pfcf_ratio": 14.187, "ev_ebitda": 33.6886, "ev_ebit": 107.362, "ev_sales": 2.6286, "ev_fcf": 15.143, "earnings_yield": 0.0003, "fcf_yield": 0.066, "price_to_sales": 2.4626, "price_to_book": 3.788, "price_to_cashflow": 33.9114, "ebitda_to_ev": 0.0297, "sales_yield": 0.3804 }, "yield": { "dividend_yield": 0.0069, "buyback_yield": 0, "shareholder_yield": 0.0069, "debt_paydown_yield": null, "total_yield": 0.0069 }, "quality": { "gross_margin": 0.1992, "operating_margin": 0.0245, "net_margin": 0.0007, "ebitda_margin": 0.078, "fcf_margin": 0.1736, "roe": 0.0011, "roa": 0.0005, "roic": 0.0016, "roc_greenblatt": null, "asset_turnover": 0.7491, "cash_conversion": 243.3117, "accruals_ratio": -0.0539, "sbc_to_revenue": 0.0089, "piotroski_f_score": 5, "altman_z_score": 3.586, "earnings_stability_5y": 3.3291, "revenue_stability_5y": 0.1213, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1492, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0534, "net_debt_to_ebitda": 2.1269, "debt_to_assets": 0.2368, "interest_coverage": 3.9309, "current_ratio": 2.6353, "quick_ratio": 1.5251, "net_debt": 529899000, "local_beta": 0.0008, "volatility_252d": 0.5851, "volatility_60d": 1.4067, "max_drawdown_12m": -0.2946, "risk_adjusted_momentum": 2.2524 }, "growth": { "revenue_growth_1y": 0.0986, "revenue_growth_3y_cagr": -0.0426, "revenue_growth_5y_cagr": 0.0417, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.265, "book_value_growth_1y": 0.0385, "revenue_growth": 0.0986, "earnings_growth": null }, "momentum": { "price_return_1m": 0.6696, "price_return_3m": 2.4472, "price_return_6m": 2.7851, "price_return_9m": 2.7463, "price_return_12m": 2.87, "price_return_12m_ex1m": 1.318, "momentum_6m": 2.7851, "momentum_12m": 2.87, "momentum_12_1": 1.318, "distance_from_52w_high": 0, "distance_from_52w_low": 3.6298, "relative_strength": 2.7701 }, "raw_ttm": { "revenue_ttm": 3193054000, "gross_profit_ttm": 635941000, "ebit_ttm": 78177000, "ebitda_ttm": 249142000, "net_income_ttm": 2278000, "eps_diluted_ttm": 0.0166, "operating_cash_flow_ttm": 231879000, "capital_expenditure_ttm": 322385000, "fcf_ttm": 554264000, "dividends_paid_ttm": 54287000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19888000, "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_current_liabilities": 712235000, "net_ppe": null, "total_assets": 4262555000, "total_debt": 1009256000, "total_equity": 2075865000, "net_working_capital": 711557000, "book_value_per_share": 15.1004, "retained_earnings": 885771000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1821245000, "tangible_book_per_share": 13.2482 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 100, "rank_pb": 71, "rank_ptbv": 64, "rank_ps": 56, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 97, "rank_earnings_yield": 100, "rank_fcf_yield": 58, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 71, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 83, "rank_fcf_margin": 53, "rank_piotroski": 64, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 3 }, "composites": { "value_composite": 96, "quality_composite": 87, "momentum_composite": 3, "growth_composite": 30, "yield_composite": 34, "svqf_composite": 100, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.0721, "os_score": 0.11, "value_percentile": 0.04, "quality_percentile": 0.13, "momentum_percentile": 0.97, "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": 35, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5218, "ticker_id": 4281, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:06.534904+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.2, "market_cap": 7863341200, "market_cap_usd": 7863341200, "enterprise_value": 8393240200, "shares_outstanding": 137471000, "fx_rate_to_usd": null, "pe_ratio": 3451.8618086, "pb_ratio": 3.78798294, "ptbv_ratio": 4.31756364, "ps_ratio": 2.46263959, "pcf_ratio": 33.91139862, "pfcf_ratio": 14.18699609, "ev_ebitda": 33.68858001, "ev_ebit": 107.3620144, "ev_sales": 2.62859325, "ev_fcf": 15.14303689, "earnings_yield": 0.0002897, "fcf_yield": 0.06603695, "dividend_yield": 0.00690381, "buyback_yield": 0, "shareholder_yield": 0.00690381, "debt_paydown_yield": null, "total_yield": 0.00690381, "gross_margin": 0.19916387, "operating_margin": 0.02448346, "net_margin": 0.00071342, "ebitda_margin": 0.07802624, "fcf_margin": 0.17358429, "roe": 0.00109737, "roa": 0.00053442, "roic": 0.00160457, "roc_greenblatt": null, "asset_turnover": 0.74909391, "cash_conversion": 243.31167691, "accruals_ratio": -0.05386464, "sbc_to_revenue": 0.00894974, "debt_to_equity": 1.05338738, "net_debt_to_ebitda": 2.12689551, "debt_to_assets": 0.23677255, "interest_coverage": 3.93086283, "current_ratio": 2.63534227, "quick_ratio": 1.52505704, "net_debt": 529899000, "revenue_growth_1y": 0.09857411, "revenue_growth_3y_cagr": -0.04261618, "revenue_growth_5y_cagr": 0.04170996, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26500104, "book_value_growth_1y": 0.03853597, "piotroski_f_score": 5, "altman_z_score": 3.58604368, "earnings_stability_5y": 3.329134, "revenue_stability_5y": 0.121348, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.66958552, "price_return_3m": 2.44719524, "price_return_6m": 2.78509651, "price_return_9m": 2.74627501, "price_return_12m": 2.87001617, "price_return_12m_ex1m": 1.31795024, "distance_from_52w_high": 0, "distance_from_52w_low": 3.62977952, "relative_strength": 2.77005259, "local_beta": 0.0008, "volatility_252d": 0.58514, "volatility_60d": 1.406721, "max_drawdown_12m": -0.29464021, "revenue_ttm": 3193054000, "gross_profit_ttm": 635941000, "ebit_ttm": 78177000, "ebitda_ttm": 249142000, "net_income_ttm": 2278000, "eps_diluted_ttm": 0.01657077, "operating_cash_flow_ttm": 231879000, "capital_expenditure_ttm": 322385000, "fcf_ttm": 554264000, "dividends_paid_ttm": 54287000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19888000, "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_current_liabilities": 712235000, "net_ppe": null, "total_assets": 4262555000, "total_debt": 1009256000, "total_equity": 2075865000, "net_working_capital": 711557000, "book_value_per_share": 15.10038481, "retained_earnings": 885771000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1821245000, "tangible_book_per_share": 13.24821235, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 100, "rank_pb": 71, "rank_ptbv": 64, "rank_ps": 56, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 97, "rank_earnings_yield": 100, "rank_fcf_yield": 58, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 71, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 83, "rank_fcf_margin": 53, "rank_piotroski": 64, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 3, "value_composite": 96, "quality_composite": 87, "momentum_composite": 3, "growth_composite": 30, "yield_composite": 34, "svqf_composite": 100, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.2, "os": 0.11, "value": 0.04, "quality": 0.13, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3451.8618, "earnings_yield": 0.0003, "shareholder_yield": 0.0069, "roe": 0.0011, "momentum_12_1": 1.318, "complete_fields": { "id": 5218, "ticker_id": 4281, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:06.534904+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.2, "market_cap": 7863341200, "market_cap_usd": 7863341200, "enterprise_value": 8393240200, "shares_outstanding": 137471000, "fx_rate_to_usd": null, "pe_ratio": 3451.8618086, "pb_ratio": 3.78798294, "ptbv_ratio": 4.31756364, "ps_ratio": 2.46263959, "pcf_ratio": 33.91139862, "pfcf_ratio": 14.18699609, "ev_ebitda": 33.68858001, "ev_ebit": 107.3620144, "ev_sales": 2.62859325, "ev_fcf": 15.14303689, "earnings_yield": 0.0002897, "fcf_yield": 0.06603695, "dividend_yield": 0.00690381, "buyback_yield": 0, "shareholder_yield": 0.00690381, "debt_paydown_yield": null, "total_yield": 0.00690381, "gross_margin": 0.19916387, "operating_margin": 0.02448346, "net_margin": 0.00071342, "ebitda_margin": 0.07802624, "fcf_margin": 0.17358429, "roe": 0.00109737, "roa": 0.00053442, "roic": 0.00160457, "roc_greenblatt": null, "asset_turnover": 0.74909391, "cash_conversion": 243.31167691, "accruals_ratio": -0.05386464, "sbc_to_revenue": 0.00894974, "debt_to_equity": 1.05338738, "net_debt_to_ebitda": 2.12689551, "debt_to_assets": 0.23677255, "interest_coverage": 3.93086283, "current_ratio": 2.63534227, "quick_ratio": 1.52505704, "net_debt": 529899000, "revenue_growth_1y": 0.09857411, "revenue_growth_3y_cagr": -0.04261618, "revenue_growth_5y_cagr": 0.04170996, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26500104, "book_value_growth_1y": 0.03853597, "piotroski_f_score": 5, "altman_z_score": 3.58604368, "earnings_stability_5y": 3.329134, "revenue_stability_5y": 0.121348, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.66958552, "price_return_3m": 2.44719524, "price_return_6m": 2.78509651, "price_return_9m": 2.74627501, "price_return_12m": 2.87001617, "price_return_12m_ex1m": 1.31795024, "distance_from_52w_high": 0, "distance_from_52w_low": 3.62977952, "relative_strength": 2.77005259, "local_beta": 0.0008, "volatility_252d": 0.58514, "volatility_60d": 1.406721, "max_drawdown_12m": -0.29464021, "revenue_ttm": 3193054000, "gross_profit_ttm": 635941000, "ebit_ttm": 78177000, "ebitda_ttm": 249142000, "net_income_ttm": 2278000, "eps_diluted_ttm": 0.01657077, "operating_cash_flow_ttm": 231879000, "capital_expenditure_ttm": 322385000, "fcf_ttm": 554264000, "dividends_paid_ttm": 54287000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19888000, "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_current_liabilities": 712235000, "net_ppe": null, "total_assets": 4262555000, "total_debt": 1009256000, "total_equity": 2075865000, "net_working_capital": 711557000, "book_value_per_share": 15.10038481, "retained_earnings": 885771000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1821245000, "tangible_book_per_share": 13.24821235, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 100, "rank_pb": 71, "rank_ptbv": 64, "rank_ps": 56, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 97, "rank_earnings_yield": 100, "rank_fcf_yield": 58, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 71, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 83, "rank_fcf_margin": 53, "rank_piotroski": 64, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 3, "value_composite": 96, "quality_composite": 87, "momentum_composite": 3, "growth_composite": 30, "yield_composite": 34, "svqf_composite": 100, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 56868000, "ebitda": 281606000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 977439000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351252, "ticker_id": 4281, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56868000", "ebitda": "281606000", "netIncome": "-8978000", "grossProfit": "594883000", "depreciation": "None", "totalRevenue": "3069048000", "costOfRevenue": "2474165000", "interestIncome": "38651000", "incomeBeforeTax": "25513000", "interestExpense": "38651000", "operatingIncome": "56868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34491000", "reportedCurrency": "USD", "netInterestIncome": "-25288000", "nonInterestIncome": "None", "operatingExpenses": "538015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122388000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2474165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224738000", "sellingGeneralAndAdministrative": "538015000", "netIncomeFromContinuingOperations": "-8978000" }, "balance": { "goodwill": "180390000", "inventory": "759203000", "commonStock": "13561000", "currentDebt": "None", "investments": "None", "totalAssets": "4234160000", "longTermDebt": "950893000", "shortTermDebt": "26546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78487000", "reportedCurrency": "USD", "retainedEarnings": "892232000", "totalLiabilities": "2145887000", "otherCurrentAssets": "231004000", "totalCurrentAssets": "1887240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "265000", "currentNetReceivables": "381802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346920000", "currentAccountsPayable": "214984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1792905000", "shortLongTermDebtTotal": "1169037000", "totalShareholderEquity": "2088273000", "capitalLeaseObligations": "122345000", "otherCurrentLiabilities": "478896000", "totalCurrentLiabilities": "720426000", "otherNonCurrentLiabilities": "109228000", "totalNonCurrentLiabilities": "1425461000", "cashAndShortTermInvestments": "514966000", "commonStockSharesOutstanding": "135737000", "intangibleAssetsExcludingGoodwill": "78487000", "cashAndCashEquivalentsAtCarryingValue": "514966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8978000", "profitLoss": "None", "dividendPayout": "49399000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-74927000", "operatingCashflow": "184308000", "capitalExpenditures": "273293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19663000", "cashflowFromInvestment": "-257931000", "stockBasedCompensation": "22355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "research_and_development": 122388000, "selling_general_admin": 538015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56868000, "depreciation_amortisation": 224738000, "ebitda": 281606000, "interest_expense": 38651000, "interest_income": null, "other_non_operating": null, "pretax_income": 25513000, "tax_provision": 34491000, "effective_tax_rate": null, "net_income": -8978000, "net_income_continuing_ops": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514966000, "short_term_investments": 265000, "net_receivables": 381802000, "inventory": 759203000, "other_current_assets": null, "total_current_assets": 1887240000, "net_ppe": null, "goodwill": 180390000, "intangible_assets": 78487000, "goodwill_and_intangibles": 258877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2346920000, "total_assets": 4234160000, "short_term_debt": 26546000, "accounts_payable": 214984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720426000, "long_term_debt": 950893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1425461000, "total_liabilities": 2145887000, "total_debt": 977439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 892232000, "total_equity": 2088273000, "shares_outstanding": 135737000, "operating_cash_flow": 184308000, "stock_based_compensation": 22355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257931000, "dividends_paid": 49399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19663000, "free_cash_flow": 457601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56868000", "ebitda": "281606000", "netIncome": "-8978000", "grossProfit": "594883000", "depreciation": "None", "totalRevenue": "3069048000", "costOfRevenue": "2474165000", "interestIncome": "38651000", "incomeBeforeTax": "25513000", "interestExpense": "38651000", "operatingIncome": "56868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34491000", "reportedCurrency": "USD", "netInterestIncome": "-25288000", "nonInterestIncome": "None", "operatingExpenses": "538015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122388000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2474165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224738000", "sellingGeneralAndAdministrative": "538015000", "netIncomeFromContinuingOperations": "-8978000" }, "balance": { "goodwill": "180390000", "inventory": "759203000", "commonStock": "13561000", "currentDebt": "None", "investments": "None", "totalAssets": "4234160000", "longTermDebt": "950893000", "shortTermDebt": "26546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78487000", "reportedCurrency": "USD", "retainedEarnings": "892232000", "totalLiabilities": "2145887000", "otherCurrentAssets": "231004000", "totalCurrentAssets": "1887240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "265000", "currentNetReceivables": "381802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346920000", "currentAccountsPayable": "214984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1792905000", "shortLongTermDebtTotal": "1169037000", "totalShareholderEquity": "2088273000", "capitalLeaseObligations": "122345000", "otherCurrentLiabilities": "478896000", "totalCurrentLiabilities": "720426000", "otherNonCurrentLiabilities": "109228000", "totalNonCurrentLiabilities": "1425461000", "cashAndShortTermInvestments": "514966000", "commonStockSharesOutstanding": "135737000", "intangibleAssetsExcludingGoodwill": "78487000", "cashAndCashEquivalentsAtCarryingValue": "514966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8978000", "profitLoss": "None", "dividendPayout": "49399000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-74927000", "operatingCashflow": "184308000", "capitalExpenditures": "273293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19663000", "cashflowFromInvestment": "-257931000", "stockBasedCompensation": "22355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 2937587000, "cost_of_revenue": 2311295000, "gross_profit": 626292000, "ebit": 25091000, "ebitda": 235736000, "pretax_income": -2389000, "tax_provision": 27366000, "net_income": -31150000, "net_income_to_common": -31150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590286000, "total_current_assets": 1915507000, "total_assets": 4110696000, "short_term_debt": 25901000, "long_term_debt": 905019000, "total_debt": 930920000, "total_liabilities": 2081734000, "total_equity": 2028962000, "shares_outstanding": 136964000, "goodwill_and_intangibles": 266228000 }, "cash_flow": { "operating_cash_flow": 173702000, "capital_expenditure": 320079000, "free_cash_flow": 493781000, "dividends_paid": 54672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351257, "ticker_id": 4281, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25091000", "ebitda": "235736000", "netIncome": "-31150000", "grossProfit": "626292000", "depreciation": "None", "totalRevenue": "2937587000", "costOfRevenue": "2311295000", "interestIncome": "25479000", "incomeBeforeTax": "-2389000", "interestExpense": "27480000", "operatingIncome": "5627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27366000", "reportedCurrency": "USD", "netInterestIncome": "-2001000", "nonInterestIncome": "None", "operatingExpenses": "620665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120126000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2311295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210645000", "sellingGeneralAndAdministrative": "513564000", "netIncomeFromContinuingOperations": "-29755000" }, "balance": { "goodwill": "179005000", "inventory": "689381000", "commonStock": "14571000", "currentDebt": "None", "investments": "None", "totalAssets": "4110696000", "longTermDebt": "905019000", "shortTermDebt": "25901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "87223000", "reportedCurrency": "USD", "retainedEarnings": "955500000", "totalLiabilities": "2081734000", "otherCurrentAssets": "217809000", "totalCurrentAssets": "1915507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16130000", "currentNetReceivables": "401901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195189000", "currentAccountsPayable": "216313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1663691000", "shortLongTermDebtTotal": "1025138000", "totalShareholderEquity": "2028962000", "capitalLeaseObligations": "120119000", "otherCurrentLiabilities": "357711000", "totalCurrentLiabilities": "708348000", "otherNonCurrentLiabilities": "104086000", "totalNonCurrentLiabilities": "1373386000", "cashAndShortTermInvestments": "590286000", "commonStockSharesOutstanding": "136964000", "intangibleAssetsExcludingGoodwill": "87223000", "cashAndCashEquivalentsAtCarryingValue": "590286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31150000", "profitLoss": "None", "dividendPayout": "54672000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-78496000", "operatingCashflow": "173702000", "capitalExpenditures": "320079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29903000", "cashflowFromInvestment": "-517962000", "stockBasedCompensation": "20921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2937587000, "cost_of_revenue": 2311295000, "gross_profit": 626292000, "research_and_development": 120126000, "selling_general_admin": 513564000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25091000, "depreciation_amortisation": 210645000, "ebitda": 235736000, "interest_expense": 27480000, "interest_income": null, "other_non_operating": null, "pretax_income": -2389000, "tax_provision": 27366000, "effective_tax_rate": null, "net_income": -31150000, "net_income_continuing_ops": -29755000, "net_income_to_common": -31150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590286000, "short_term_investments": 16130000, "net_receivables": 401901000, "inventory": 689381000, "other_current_assets": null, "total_current_assets": 1915507000, "net_ppe": null, "goodwill": 179005000, "intangible_assets": 87223000, "goodwill_and_intangibles": 266228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2195189000, "total_assets": 4110696000, "short_term_debt": 25901000, "accounts_payable": 216313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708348000, "long_term_debt": 905019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1373386000, "total_liabilities": 2081734000, "total_debt": 930920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 955500000, "total_equity": 2028962000, "shares_outstanding": 136964000, "operating_cash_flow": 173702000, "stock_based_compensation": 20921000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 320079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -517962000, "dividends_paid": 54672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29903000, "free_cash_flow": 493781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25091000", "ebitda": "235736000", "netIncome": "-31150000", "grossProfit": "626292000", "depreciation": "None", "totalRevenue": "2937587000", "costOfRevenue": "2311295000", "interestIncome": "25479000", "incomeBeforeTax": "-2389000", "interestExpense": "27480000", "operatingIncome": "5627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27366000", "reportedCurrency": "USD", "netInterestIncome": "-2001000", "nonInterestIncome": "None", "operatingExpenses": "620665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120126000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2311295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210645000", "sellingGeneralAndAdministrative": "513564000", "netIncomeFromContinuingOperations": "-29755000" }, "balance": { "goodwill": "179005000", "inventory": "689381000", "commonStock": "14571000", "currentDebt": "None", "investments": "None", "totalAssets": "4110696000", "longTermDebt": "905019000", "shortTermDebt": "25901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "87223000", "reportedCurrency": "USD", "retainedEarnings": "955500000", "totalLiabilities": "2081734000", "otherCurrentAssets": "217809000", "totalCurrentAssets": "1915507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16130000", "currentNetReceivables": "401901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195189000", "currentAccountsPayable": "216313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1663691000", "shortLongTermDebtTotal": "1025138000", "totalShareholderEquity": "2028962000", "capitalLeaseObligations": "120119000", "otherCurrentLiabilities": "357711000", "totalCurrentLiabilities": "708348000", "otherNonCurrentLiabilities": "104086000", "totalNonCurrentLiabilities": "1373386000", "cashAndShortTermInvestments": "590286000", "commonStockSharesOutstanding": "136964000", "intangibleAssetsExcludingGoodwill": "87223000", "cashAndCashEquivalentsAtCarryingValue": "590286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31150000", "profitLoss": "None", "dividendPayout": "54672000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-78496000", "operatingCashflow": "173702000", "capitalExpenditures": "320079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29903000", "cashflowFromInvestment": "-517962000", "stockBasedCompensation": "20921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 3402045000, "cost_of_revenue": 2427552000, "gross_profit": 974493000, "ebit": 486144000, "ebitda": 486144000, "pretax_income": 467402000, "tax_provision": 141889000, "net_income": 323820000, "net_income_to_common": 323820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 972719000, "total_current_assets": 2297164000, "total_assets": 4239923000, "short_term_debt": 26485000, "long_term_debt": 818188000, "total_debt": 844673000, "total_liabilities": 2039117000, "total_equity": 2196081000, "shares_outstanding": 140246000, "goodwill_and_intangibles": 273749000 }, "cash_flow": { "operating_cash_flow": 365703000, "capital_expenditure": 329410000, "free_cash_flow": 695113000, "dividends_paid": 55626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351262, "ticker_id": 4281, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486144000", "ebitda": "486144000", "netIncome": "323820000", "grossProfit": "974493000", "depreciation": "None", "totalRevenue": "3402045000", "costOfRevenue": "2427552000", "interestIncome": "25793000", "incomeBeforeTax": "467402000", "interestExpense": "25131000", "operatingIncome": "486144000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "141889000", "reportedCurrency": "USD", "netInterestIncome": "2626000", "nonInterestIncome": "None", "operatingExpenses": "488349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2427552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184373000", "sellingGeneralAndAdministrative": "479327000", "netIncomeFromContinuingOperations": "346760000" }, "balance": { "goodwill": "201416000", "inventory": "647520000", "commonStock": "14529000", "currentDebt": "None", "investments": "None", "totalAssets": "4239923000", "longTermDebt": "818188000", "shortTermDebt": "26485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72333000", "reportedCurrency": "USD", "retainedEarnings": "1041372000", "totalLiabilities": "2039117000", "otherCurrentAssets": "214443000", "totalCurrentAssets": "2297164000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35808000", "currentNetReceivables": "426674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942759000", "currentAccountsPayable": "191002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1421475000", "shortLongTermDebtTotal": "947503000", "totalShareholderEquity": "2196081000", "capitalLeaseObligations": "129315000", "otherCurrentLiabilities": "345072000", "totalCurrentLiabilities": "691875000", "otherNonCurrentLiabilities": "87918000", "totalNonCurrentLiabilities": "1347242000", "cashAndShortTermInvestments": "972719000", "commonStockSharesOutstanding": "140246000", "intangibleAssetsExcludingGoodwill": "72333000", "cashAndCashEquivalentsAtCarryingValue": "972719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323820000", "profitLoss": "None", "dividendPayout": "55626000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58758000", "operatingCashflow": "365703000", "capitalExpenditures": "329410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61061000", "cashflowFromInvestment": "-72851000", "stockBasedCompensation": "16532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3402045000, "cost_of_revenue": 2427552000, "gross_profit": 974493000, "research_and_development": 99506000, "selling_general_admin": 479327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486144000, "depreciation_amortisation": 184373000, "ebitda": 486144000, "interest_expense": 25131000, "interest_income": null, "other_non_operating": null, "pretax_income": 467402000, "tax_provision": 141889000, "effective_tax_rate": null, "net_income": 323820000, "net_income_continuing_ops": 346760000, "net_income_to_common": 323820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 972719000, "short_term_investments": 35808000, "net_receivables": 426674000, "inventory": 647520000, "other_current_assets": null, "total_current_assets": 2297164000, "net_ppe": null, "goodwill": 201416000, "intangible_assets": 72333000, "goodwill_and_intangibles": 273749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1942759000, "total_assets": 4239923000, "short_term_debt": 26485000, "accounts_payable": 191002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691875000, "long_term_debt": 818188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1347242000, "total_liabilities": 2039117000, "total_debt": 844673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1041372000, "total_equity": 2196081000, "shares_outstanding": 140246000, "operating_cash_flow": 365703000, "stock_based_compensation": 16532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72851000, "dividends_paid": 55626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61061000, "free_cash_flow": 695113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "486144000", "ebitda": "486144000", "netIncome": "323820000", "grossProfit": "974493000", "depreciation": "None", "totalRevenue": "3402045000", "costOfRevenue": "2427552000", "interestIncome": "25793000", "incomeBeforeTax": "467402000", "interestExpense": "25131000", "operatingIncome": "486144000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "141889000", "reportedCurrency": "USD", "netInterestIncome": "2626000", "nonInterestIncome": "None", "operatingExpenses": "488349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2427552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184373000", "sellingGeneralAndAdministrative": "479327000", "netIncomeFromContinuingOperations": "346760000" }, "balance": { "goodwill": "201416000", "inventory": "647520000", "commonStock": "14529000", "currentDebt": "None", "investments": "None", "totalAssets": "4239923000", "longTermDebt": "818188000", "shortTermDebt": "26485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72333000", "reportedCurrency": "USD", "retainedEarnings": "1041372000", "totalLiabilities": "2039117000", "otherCurrentAssets": "214443000", "totalCurrentAssets": "2297164000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35808000", "currentNetReceivables": "426674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942759000", "currentAccountsPayable": "191002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1421475000", "shortLongTermDebtTotal": "947503000", "totalShareholderEquity": "2196081000", "capitalLeaseObligations": "129315000", "otherCurrentLiabilities": "345072000", "totalCurrentLiabilities": "691875000", "otherNonCurrentLiabilities": "87918000", "totalNonCurrentLiabilities": "1347242000", "cashAndShortTermInvestments": "972719000", "commonStockSharesOutstanding": "140246000", "intangibleAssetsExcludingGoodwill": "72333000", "cashAndCashEquivalentsAtCarryingValue": "972719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323820000", "profitLoss": "None", "dividendPayout": "55626000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58758000", "operatingCashflow": "365703000", "capitalExpenditures": "329410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61061000", "cashflowFromInvestment": "-72851000", "stockBasedCompensation": "16532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 3497401000, "cost_of_revenue": 2438412000, "gross_profit": 1058989000, "ebit": 610634000, "ebitda": 774625000, "pretax_income": 593505000, "tax_provision": 163022000, "net_income": 428810000, "net_income_to_common": 428810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 610825000, "total_current_assets": 2121210000, "total_assets": 3865653000, "short_term_debt": 25319000, "long_term_debt": 500937000, "total_debt": 526256000, "total_liabilities": 1815503000, "total_equity": 2046251000, "shares_outstanding": 143915000, "goodwill_and_intangibles": 279328000 }, "cash_flow": { "operating_cash_flow": 484288000, "capital_expenditure": 325308000, "free_cash_flow": 809596000, "dividends_paid": 57187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351267, "ticker_id": 4281, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "610634000", "ebitda": "774625000", "netIncome": "428810000", "grossProfit": "1058989000", "depreciation": "None", "totalRevenue": "3497401000", "costOfRevenue": "2438412000", "interestIncome": "17129000", "incomeBeforeTax": "593505000", "interestExpense": "17129000", "operatingIncome": "615486000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "163022000", "reportedCurrency": "USD", "netInterestIncome": "-17129000", "nonInterestIncome": "None", "operatingExpenses": "443503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81182000", "otherNonOperatingIncome": "-4852000", "costofGoodsAndServicesSold": "2438412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163991000", "sellingGeneralAndAdministrative": "443503000", "netIncomeFromContinuingOperations": "430483000" }, "balance": { "goodwill": "201432000", "inventory": "618879000", "commonStock": "14501000", "currentDebt": "None", "investments": "None", "totalAssets": "3865653000", "longTermDebt": "500937000", "shortTermDebt": "25319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77896000", "reportedCurrency": "USD", "retainedEarnings": "773228000", "totalLiabilities": "1815503000", "otherCurrentAssets": "170056000", "totalCurrentAssets": "2121210000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "305272000", "currentNetReceivables": "416178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1744443000", "currentAccountsPayable": "189099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261652000", "shortLongTermDebtTotal": "634749000", "totalShareholderEquity": "2046251000", "capitalLeaseObligations": "133812000", "otherCurrentLiabilities": "372675000", "totalCurrentLiabilities": "726258000", "otherNonCurrentLiabilities": "92530000", "totalNonCurrentLiabilities": "1089245000", "cashAndShortTermInvestments": "610825000", "commonStockSharesOutstanding": "143915000", "intangibleAssetsExcludingGoodwill": "77896000", "cashAndCashEquivalentsAtCarryingValue": "610825000", "accumulatedDepreciationAmortizationPPE": "-2704951000" }, "cashflow": { "netIncome": "430483000", "profitLoss": "None", "dividendPayout": "57187000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-119595000", "operatingCashflow": "484288000", "capitalExpenditures": "325308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101023000", "cashflowFromInvestment": "-528931000", "stockBasedCompensation": "6545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-145666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3497401000, "cost_of_revenue": 2438412000, "gross_profit": 1058989000, "research_and_development": 81182000, "selling_general_admin": 443503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 610634000, "depreciation_amortisation": 163991000, "ebitda": 774625000, "interest_expense": 17129000, "interest_income": null, "other_non_operating": null, "pretax_income": 593505000, "tax_provision": 163022000, "effective_tax_rate": null, "net_income": 428810000, "net_income_continuing_ops": 430483000, "net_income_to_common": 428810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 610825000, "short_term_investments": 305272000, "net_receivables": 416178000, "inventory": 618879000, "other_current_assets": null, "total_current_assets": 2121210000, "net_ppe": null, "goodwill": 201432000, "intangible_assets": 77896000, "goodwill_and_intangibles": 279328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1744443000, "total_assets": 3865653000, "short_term_debt": 25319000, "accounts_payable": 189099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726258000, "long_term_debt": 500937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1089245000, "total_liabilities": 1815503000, "total_debt": 526256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 773228000, "total_equity": 2046251000, "shares_outstanding": 143915000, "operating_cash_flow": 484288000, "stock_based_compensation": 6545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 325308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -528931000, "dividends_paid": 57187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101023000, "free_cash_flow": 809596000, "net_change_in_cash": -145666000 }, "raw_data": { "income": { "ebit": "610634000", "ebitda": "774625000", "netIncome": "428810000", "grossProfit": "1058989000", "depreciation": "None", "totalRevenue": "3497401000", "costOfRevenue": "2438412000", "interestIncome": "17129000", "incomeBeforeTax": "593505000", "interestExpense": "17129000", "operatingIncome": "615486000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "163022000", "reportedCurrency": "USD", "netInterestIncome": "-17129000", "nonInterestIncome": "None", "operatingExpenses": "443503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81182000", "otherNonOperatingIncome": "-4852000", "costofGoodsAndServicesSold": "2438412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163991000", "sellingGeneralAndAdministrative": "443503000", "netIncomeFromContinuingOperations": "430483000" }, "balance": { "goodwill": "201432000", "inventory": "618879000", "commonStock": "14501000", "currentDebt": "None", "investments": "None", "totalAssets": "3865653000", "longTermDebt": "500937000", "shortTermDebt": "25319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77896000", "reportedCurrency": "USD", "retainedEarnings": "773228000", "totalLiabilities": "1815503000", "otherCurrentAssets": "170056000", "totalCurrentAssets": "2121210000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "305272000", "currentNetReceivables": "416178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1744443000", "currentAccountsPayable": "189099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261652000", "shortLongTermDebtTotal": "634749000", "totalShareholderEquity": "2046251000", "capitalLeaseObligations": "133812000", "otherCurrentLiabilities": "372675000", "totalCurrentLiabilities": "726258000", "otherNonCurrentLiabilities": "92530000", "totalNonCurrentLiabilities": "1089245000", "cashAndShortTermInvestments": "610825000", "commonStockSharesOutstanding": "143915000", "intangibleAssetsExcludingGoodwill": "77896000", "cashAndCashEquivalentsAtCarryingValue": "610825000", "accumulatedDepreciationAmortizationPPE": "-2704951000" }, "cashflow": { "netIncome": "430483000", "profitLoss": "None", "dividendPayout": "57187000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-119595000", "operatingCashflow": "484288000", "capitalExpenditures": "325308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101023000", "cashflowFromInvestment": "-528931000", "stockBasedCompensation": "6545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-145666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 3240487000, "cost_of_revenue": 2352574000, "gross_profit": 887913000, "ebit": 452148000, "ebitda": 619185000, "pretax_income": 434610000, "tax_provision": 135673000, "net_income": 297970000, "net_income_to_common": 297970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 774108000, "total_current_assets": 2010498000, "total_assets": 3543257000, "short_term_debt": 23392000, "long_term_debt": 455666000, "total_debt": 479058000, "total_liabilities": 1796537000, "total_equity": 1743753000, "shares_outstanding": 145495000, "goodwill_and_intangibles": 232983000 }, "cash_flow": { "operating_cash_flow": 457104000, "capital_expenditure": 218372000, "free_cash_flow": 675476000, "dividends_paid": 55751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351272, "ticker_id": 4281, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452148000", "ebitda": "619185000", "netIncome": "297970000", "grossProfit": "887913000", "depreciation": "None", "totalRevenue": "3240487000", "costOfRevenue": "2352574000", "interestIncome": "17538000", "incomeBeforeTax": "434610000", "interestExpense": "17538000", "operatingIncome": "467802000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "135673000", "reportedCurrency": "USD", "netInterestIncome": "-17538000", "nonInterestIncome": "None", "operatingExpenses": "420111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77377000", "otherNonOperatingIncome": "-15654000", "costofGoodsAndServicesSold": "2352574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167037000", "sellingGeneralAndAdministrative": "420111000", "netIncomeFromContinuingOperations": "298937000" }, "balance": { "goodwill": "165269000", "inventory": "536500000", "commonStock": "14481000", "currentDebt": "None", "investments": "None", "totalAssets": "3543257000", "longTermDebt": "455666000", "shortTermDebt": "23392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67714000", "reportedCurrency": "USD", "retainedEarnings": "401694000", "totalLiabilities": "1796537000", "otherCurrentAssets": "156689000", "totalCurrentAssets": "2010498000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "146743000", "currentNetReceivables": "396458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1532759000", "currentAccountsPayable": "254049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1097114000", "shortLongTermDebtTotal": "579045000", "totalShareholderEquity": "1743753000", "capitalLeaseObligations": "123379000", "otherCurrentLiabilities": "334543000", "totalCurrentLiabilities": "693667000", "otherNonCurrentLiabilities": "95861000", "totalNonCurrentLiabilities": "1102870000", "cashAndShortTermInvestments": "774108000", "commonStockSharesOutstanding": "145495000", "intangibleAssetsExcludingGoodwill": "67714000", "cashAndCashEquivalentsAtCarryingValue": "774108000", "accumulatedDepreciationAmortizationPPE": "-2639136000" }, "cashflow": { "netIncome": "298937000", "profitLoss": "None", "dividendPayout": "55751000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-121492000", "operatingCashflow": "457104000", "capitalExpenditures": "218372000", "changeInReceivables": "None", "changeInExchangeRate": "-13573000", "cashflowFromFinancing": "-58814000", "cashflowFromInvestment": "-230483000", "stockBasedCompensation": "22460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "154234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3240487000, "cost_of_revenue": 2352574000, "gross_profit": 887913000, "research_and_development": 77377000, "selling_general_admin": 420111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452148000, "depreciation_amortisation": 167037000, "ebitda": 619185000, "interest_expense": 17538000, "interest_income": null, "other_non_operating": null, "pretax_income": 434610000, "tax_provision": 135673000, "effective_tax_rate": null, "net_income": 297970000, "net_income_continuing_ops": 298937000, "net_income_to_common": 297970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 774108000, "short_term_investments": 146743000, "net_receivables": 396458000, "inventory": 536500000, "other_current_assets": null, "total_current_assets": 2010498000, "net_ppe": null, "goodwill": 165269000, "intangible_assets": 67714000, "goodwill_and_intangibles": 232983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1532759000, "total_assets": 3543257000, "short_term_debt": 23392000, "accounts_payable": 254049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693667000, "long_term_debt": 455666000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1102870000, "total_liabilities": 1796537000, "total_debt": 479058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 401694000, "total_equity": 1743753000, "shares_outstanding": 145495000, "operating_cash_flow": 457104000, "stock_based_compensation": 22460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230483000, "dividends_paid": 55751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58814000, "free_cash_flow": 675476000, "net_change_in_cash": 154234000 }, "raw_data": { "income": { "ebit": "452148000", "ebitda": "619185000", "netIncome": "297970000", "grossProfit": "887913000", "depreciation": "None", "totalRevenue": "3240487000", "costOfRevenue": "2352574000", "interestIncome": "17538000", "incomeBeforeTax": "434610000", "interestExpense": "17538000", "operatingIncome": "467802000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "135673000", "reportedCurrency": "USD", "netInterestIncome": "-17538000", "nonInterestIncome": "None", "operatingExpenses": "420111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77377000", "otherNonOperatingIncome": "-15654000", "costofGoodsAndServicesSold": "2352574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167037000", "sellingGeneralAndAdministrative": "420111000", "netIncomeFromContinuingOperations": "298937000" }, "balance": { "goodwill": "165269000", "inventory": "536500000", "commonStock": "14481000", "currentDebt": "None", "investments": "None", "totalAssets": "3543257000", "longTermDebt": "455666000", "shortTermDebt": "23392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67714000", "reportedCurrency": "USD", "retainedEarnings": "401694000", "totalLiabilities": "1796537000", "otherCurrentAssets": "156689000", "totalCurrentAssets": "2010498000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "146743000", "currentNetReceivables": "396458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1532759000", "currentAccountsPayable": "254049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1097114000", "shortLongTermDebtTotal": "579045000", "totalShareholderEquity": "1743753000", "capitalLeaseObligations": "123379000", "otherCurrentLiabilities": "334543000", "totalCurrentLiabilities": "693667000", "otherNonCurrentLiabilities": "95861000", "totalNonCurrentLiabilities": "1102870000", "cashAndShortTermInvestments": "774108000", "commonStockSharesOutstanding": "145495000", "intangibleAssetsExcludingGoodwill": "67714000", "cashAndCashEquivalentsAtCarryingValue": "774108000", "accumulatedDepreciationAmortizationPPE": "-2639136000" }, "cashflow": { "netIncome": "298937000", "profitLoss": "None", "dividendPayout": "55751000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-121492000", "operatingCashflow": "457104000", "capitalExpenditures": "218372000", "changeInReceivables": "None", "changeInExchangeRate": "-13573000", "cashflowFromFinancing": "-58814000", "cashflowFromInvestment": "-230483000", "stockBasedCompensation": "22460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "154234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 2501898000, "cost_of_revenue": 1919995000, "gross_profit": 581903000, "ebit": 189883000, "ebitda": 356113000, "pretax_income": 158328000, "tax_provision": 34545000, "net_income": 122923000, "net_income_to_common": 122923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 619874000, "total_current_assets": 1697336000, "total_assets": 3154473000, "short_term_debt": 22074000, "long_term_debt": 394886000, "total_debt": 416960000, "total_liabilities": 1575288000, "total_equity": 1576385000, "shares_outstanding": 145228000, "goodwill_and_intangibles": 224978000 }, "cash_flow": { "operating_cash_flow": 314938000, "capital_expenditure": 123599000, "free_cash_flow": 438537000, "dividends_paid": 54969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351277, "ticker_id": 4281, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189883000", "ebitda": "356113000", "netIncome": "122923000", "grossProfit": "581903000", "depreciation": "None", "totalRevenue": "2501898000", "costOfRevenue": "1919995000", "interestIncome": "31555000", "incomeBeforeTax": "158328000", "interestExpense": "31555000", "operatingIncome": "209710000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "34545000", "reportedCurrency": "USD", "netInterestIncome": "-31555000", "nonInterestIncome": "None", "operatingExpenses": "372193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70861000", "otherNonOperatingIncome": "-19827000", "costofGoodsAndServicesSold": "1919995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166230000", "sellingGeneralAndAdministrative": "371450000", "netIncomeFromContinuingOperations": "123783000" }, "balance": { "goodwill": "158183000", "inventory": "448251000", "commonStock": "14466000", "currentDebt": "None", "investments": "None", "totalAssets": "3154473000", "longTermDebt": "394886000", "shortTermDebt": "22074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66795000", "reportedCurrency": "USD", "retainedEarnings": "138990000", "totalLiabilities": "1575288000", "otherCurrentAssets": "132103000", "totalCurrentAssets": "1697336000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "158476000", "currentNetReceivables": "338632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1457137000", "currentAccountsPayable": "196203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "943165000", "shortLongTermDebtTotal": "503180000", "totalShareholderEquity": "1576385000", "capitalLeaseObligations": "108294000", "otherCurrentLiabilities": "298176000", "totalCurrentLiabilities": "562423000", "otherNonCurrentLiabilities": "616127000", "totalNonCurrentLiabilities": "1012865000", "cashAndShortTermInvestments": "619874000", "commonStockSharesOutstanding": "145228000", "intangibleAssetsExcludingGoodwill": "66795000", "cashAndCashEquivalentsAtCarryingValue": "619874000", "accumulatedDepreciationAmortizationPPE": "-2593398000" }, "cashflow": { "netIncome": "123783000", "profitLoss": "None", "dividendPayout": "54969000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-24204000", "operatingCashflow": "314938000", "capitalExpenditures": "123599000", "changeInReceivables": "None", "changeInExchangeRate": "12269000", "cashflowFromFinancing": "-209382000", "cashflowFromInvestment": "-192084000", "stockBasedCompensation": "33824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2501898000, "cost_of_revenue": 1919995000, "gross_profit": 581903000, "research_and_development": 70861000, "selling_general_admin": 371450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189883000, "depreciation_amortisation": 166230000, "ebitda": 356113000, "interest_expense": 31555000, "interest_income": null, "other_non_operating": null, "pretax_income": 158328000, "tax_provision": 34545000, "effective_tax_rate": null, "net_income": 122923000, "net_income_continuing_ops": 123783000, "net_income_to_common": 122923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 619874000, "short_term_investments": 158476000, "net_receivables": 338632000, "inventory": 448251000, "other_current_assets": null, "total_current_assets": 1697336000, "net_ppe": null, "goodwill": 158183000, "intangible_assets": 66795000, "goodwill_and_intangibles": 224978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1457137000, "total_assets": 3154473000, "short_term_debt": 22074000, "accounts_payable": 196203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562423000, "long_term_debt": 394886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012865000, "total_liabilities": 1575288000, "total_debt": 416960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 138990000, "total_equity": 1576385000, "shares_outstanding": 145228000, "operating_cash_flow": 314938000, "stock_based_compensation": 33824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192084000, "dividends_paid": 54969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209382000, "free_cash_flow": 438537000, "net_change_in_cash": -74259000 }, "raw_data": { "income": { "ebit": "189883000", "ebitda": "356113000", "netIncome": "122923000", "grossProfit": "581903000", "depreciation": "None", "totalRevenue": "2501898000", "costOfRevenue": "1919995000", "interestIncome": "31555000", "incomeBeforeTax": "158328000", "interestExpense": "31555000", "operatingIncome": "209710000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "34545000", "reportedCurrency": "USD", "netInterestIncome": "-31555000", "nonInterestIncome": "None", "operatingExpenses": "372193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70861000", "otherNonOperatingIncome": "-19827000", "costofGoodsAndServicesSold": "1919995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166230000", "sellingGeneralAndAdministrative": "371450000", "netIncomeFromContinuingOperations": "123783000" }, "balance": { "goodwill": "158183000", "inventory": "448251000", "commonStock": "14466000", "currentDebt": "None", "investments": "None", "totalAssets": "3154473000", "longTermDebt": "394886000", "shortTermDebt": "22074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66795000", "reportedCurrency": "USD", "retainedEarnings": "138990000", "totalLiabilities": "1575288000", "otherCurrentAssets": "132103000", "totalCurrentAssets": "1697336000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "158476000", "currentNetReceivables": "338632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1457137000", "currentAccountsPayable": "196203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "943165000", "shortLongTermDebtTotal": "503180000", "totalShareholderEquity": "1576385000", "capitalLeaseObligations": "108294000", "otherCurrentLiabilities": "298176000", "totalCurrentLiabilities": "562423000", "otherNonCurrentLiabilities": "616127000", "totalNonCurrentLiabilities": "1012865000", "cashAndShortTermInvestments": "619874000", "commonStockSharesOutstanding": "145228000", "intangibleAssetsExcludingGoodwill": "66795000", "cashAndCashEquivalentsAtCarryingValue": "619874000", "accumulatedDepreciationAmortizationPPE": "-2593398000" }, "cashflow": { "netIncome": "123783000", "profitLoss": "None", "dividendPayout": "54969000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-24204000", "operatingCashflow": "314938000", "capitalExpenditures": "123599000", "changeInReceivables": "None", "changeInExchangeRate": "12269000", "cashflowFromFinancing": "-209382000", "cashflowFromInvestment": "-192084000", "stockBasedCompensation": "33824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 2668305000, "cost_of_revenue": 1997105000, "gross_profit": 671200000, "ebit": 259981000, "ebitda": 424442000, "pretax_income": 226298000, "tax_provision": 61508000, "net_income": 163936000, "net_income_to_common": 163936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694133000, "total_current_assets": 1704116000, "total_assets": 3120775000, "short_term_debt": 20219000, "long_term_debt": 499147000, "total_debt": 519366000, "total_liabilities": 1632912000, "total_equity": 1485323000, "shares_outstanding": 145136000, "goodwill_and_intangibles": 211301000 }, "cash_flow": { "operating_cash_flow": 296444000, "capital_expenditure": 156641000, "free_cash_flow": 453085000, "dividends_paid": 53444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351282, "ticker_id": 4281, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259981000", "ebitda": "424442000", "netIncome": "163936000", "grossProfit": "671200000", "depreciation": "None", "totalRevenue": "2668305000", "costOfRevenue": "1997105000", "interestIncome": "8445000", "incomeBeforeTax": "226298000", "interestExpense": "33683000", "operatingIncome": "262430000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61508000", "reportedCurrency": "USD", "netInterestIncome": "-25238000", "nonInterestIncome": "None", "operatingExpenses": "408770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69827000", "otherNonOperatingIncome": "-2449000", "costofGoodsAndServicesSold": "1997105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164461000", "sellingGeneralAndAdministrative": "384631000", "netIncomeFromContinuingOperations": "164790000" }, "balance": { "goodwill": "150642000", "inventory": "431680000", "commonStock": "14445000", "currentDebt": "None", "investments": "None", "totalAssets": "3120775000", "longTermDebt": "499147000", "shortTermDebt": "20219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "60659000", "reportedCurrency": "USD", "retainedEarnings": "72180000", "totalLiabilities": "1632912000", "otherCurrentAssets": "141294000", "totalCurrentAssets": "1704116000", "currentLongTermDebt": "2000", "longTermInvestments": "None", "shortTermInvestments": "108822000", "currentNetReceivables": "328187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1416659000", "currentAccountsPayable": "173915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951525000", "shortLongTermDebtTotal": "597877000", "totalShareholderEquity": "1485323000", "capitalLeaseObligations": "98728000", "otherCurrentLiabilities": "307817000", "totalCurrentLiabilities": "520428000", "otherNonCurrentLiabilities": "591316000", "totalNonCurrentLiabilities": "1112484000", "cashAndShortTermInvestments": "694133000", "commonStockSharesOutstanding": "145136000", "intangibleAssetsExcludingGoodwill": "60659000", "cashAndCashEquivalentsAtCarryingValue": "694133000", "accumulatedDepreciationAmortizationPPE": "-2425627000" }, "cashflow": { "netIncome": "164790000", "profitLoss": "None", "dividendPayout": "53444000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "18762000", "operatingCashflow": "296444000", "capitalExpenditures": "156641000", "changeInReceivables": "None", "changeInExchangeRate": "-3360000", "cashflowFromFinancing": "-90025000", "cashflowFromInvestment": "-194958000", "stockBasedCompensation": "27815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8101000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2668305000, "cost_of_revenue": 1997105000, "gross_profit": 671200000, "research_and_development": 69827000, "selling_general_admin": 384631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259981000, "depreciation_amortisation": 164461000, "ebitda": 424442000, "interest_expense": 33683000, "interest_income": null, "other_non_operating": null, "pretax_income": 226298000, "tax_provision": 61508000, "effective_tax_rate": null, "net_income": 163936000, "net_income_continuing_ops": 164790000, "net_income_to_common": 163936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694133000, "short_term_investments": 108822000, "net_receivables": 328187000, "inventory": 431680000, "other_current_assets": null, "total_current_assets": 1704116000, "net_ppe": null, "goodwill": 150642000, "intangible_assets": 60659000, "goodwill_and_intangibles": 211301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1416659000, "total_assets": 3120775000, "short_term_debt": 20219000, "accounts_payable": 173915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520428000, "long_term_debt": 499147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112484000, "total_liabilities": 1632912000, "total_debt": 519366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72180000, "total_equity": 1485323000, "shares_outstanding": 145136000, "operating_cash_flow": 296444000, "stock_based_compensation": 27815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194958000, "dividends_paid": 53444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90025000, "free_cash_flow": 453085000, "net_change_in_cash": 8101000 }, "raw_data": { "income": { "ebit": "259981000", "ebitda": "424442000", "netIncome": "163936000", "grossProfit": "671200000", "depreciation": "None", "totalRevenue": "2668305000", "costOfRevenue": "1997105000", "interestIncome": "8445000", "incomeBeforeTax": "226298000", "interestExpense": "33683000", "operatingIncome": "262430000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61508000", "reportedCurrency": "USD", "netInterestIncome": "-25238000", "nonInterestIncome": "None", "operatingExpenses": "408770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69827000", "otherNonOperatingIncome": "-2449000", "costofGoodsAndServicesSold": "1997105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164461000", "sellingGeneralAndAdministrative": "384631000", "netIncomeFromContinuingOperations": "164790000" }, "balance": { "goodwill": "150642000", "inventory": "431680000", "commonStock": "14445000", "currentDebt": "None", "investments": "None", "totalAssets": "3120775000", "longTermDebt": "499147000", "shortTermDebt": "20219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "60659000", "reportedCurrency": "USD", "retainedEarnings": "72180000", "totalLiabilities": "1632912000", "otherCurrentAssets": "141294000", "totalCurrentAssets": "1704116000", "currentLongTermDebt": "2000", "longTermInvestments": "None", "shortTermInvestments": "108822000", "currentNetReceivables": "328187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1416659000", "currentAccountsPayable": "173915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951525000", "shortLongTermDebtTotal": "597877000", "totalShareholderEquity": "1485323000", "capitalLeaseObligations": "98728000", "otherCurrentLiabilities": "307817000", "totalCurrentLiabilities": "520428000", "otherNonCurrentLiabilities": "591316000", "totalNonCurrentLiabilities": "1112484000", "cashAndShortTermInvestments": "694133000", "commonStockSharesOutstanding": "145136000", "intangibleAssetsExcludingGoodwill": "60659000", "cashAndCashEquivalentsAtCarryingValue": "694133000", "accumulatedDepreciationAmortizationPPE": "-2425627000" }, "cashflow": { "netIncome": "164790000", "profitLoss": "None", "dividendPayout": "53444000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "18762000", "operatingCashflow": "296444000", "capitalExpenditures": "156641000", "changeInReceivables": "None", "changeInExchangeRate": "-3360000", "cashflowFromFinancing": "-90025000", "cashflowFromInvestment": "-194958000", "stockBasedCompensation": "27815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8101000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 3034689000, "cost_of_revenue": 2146165000, "gross_profit": 888524000, "ebit": 472002000, "ebitda": 633865000, "pretax_income": 416776000, "tax_provision": 70239000, "net_income": 345758000, "net_income_to_common": 345758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686032000, "total_current_assets": 1783886000, "total_assets": 3106198000, "short_term_debt": 18000, "long_term_debt": 494509000, "total_debt": 494527000, "total_liabilities": 1719512000, "total_equity": 1384400000, "shares_outstanding": 154622000, "goodwill_and_intangibles": 213168000 }, "cash_flow": { "operating_cash_flow": 258505999, "capital_expenditure": 229898999, "free_cash_flow": 488404998, "dividends_paid": 46509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351287, "ticker_id": 4281, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "472002000", "ebitda": "633865000", "netIncome": "345758000", "grossProfit": "888524000", "depreciation": "None", "totalRevenue": "3034689000", "costOfRevenue": "2146165000", "interestIncome": "11940000", "incomeBeforeTax": "416776000", "interestExpense": "36680000", "operatingIncome": "485120000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70239000", "reportedCurrency": "USD", "netInterestIncome": "-24740000", "nonInterestIncome": "None", "operatingExpenses": "403404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72885000", "otherNonOperatingIncome": "-31664000", "costofGoodsAndServicesSold": "2146165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161863000", "sellingGeneralAndAdministrative": "403404000", "netIncomeFromContinuingOperations": "346537000" }, "balance": { "goodwill": "147480000", "inventory": "479660000", "commonStock": "14422000", "currentDebt": "None", "investments": "None", "totalAssets": "3106198000", "longTermDebt": "494509000", "shortTermDebt": "18000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65688000", "reportedCurrency": "USD", "retainedEarnings": "-61258000", "totalLiabilities": "1719512000", "otherCurrentAssets": "142888000", "totalCurrentAssets": "1783886000", "currentLongTermDebt": "18000", "longTermInvestments": "None", "shortTermInvestments": "78286000", "currentNetReceivables": "397020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322312000", "currentAccountsPayable": "218322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "969001000", "shortLongTermDebtTotal": "494527000", "totalShareholderEquity": "1384400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "371330000", "totalCurrentLiabilities": "644106000", "otherNonCurrentLiabilities": "79489000", "totalNonCurrentLiabilities": "1075406000", "cashAndShortTermInvestments": "686032000", "commonStockSharesOutstanding": "154622000", "intangibleAssetsExcludingGoodwill": "65688000", "cashAndCashEquivalentsAtCarryingValue": "686032000", "accumulatedDepreciationAmortizationPPE": "-2373176000" }, "cashflow": { "netIncome": "345758000", "profitLoss": "None", "dividendPayout": "46509000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-80182000", "operatingCashflow": "258505999", "capitalExpenditures": "229898999", "changeInReceivables": "None", "changeInExchangeRate": "-14003000", "cashflowFromFinancing": "-575932000", "cashflowFromInvestment": "269429000", "stockBasedCompensation": "4817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3034689000, "cost_of_revenue": 2146165000, "gross_profit": 888524000, "research_and_development": 72885000, "selling_general_admin": 403404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 472002000, "depreciation_amortisation": 161863000, "ebitda": 633865000, "interest_expense": 36680000, "interest_income": null, "other_non_operating": null, "pretax_income": 416776000, "tax_provision": 70239000, "effective_tax_rate": null, "net_income": 345758000, "net_income_continuing_ops": 346537000, "net_income_to_common": 345758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 686032000, "short_term_investments": 78286000, "net_receivables": 397020000, "inventory": 479660000, "other_current_assets": null, "total_current_assets": 1783886000, "net_ppe": null, "goodwill": 147480000, "intangible_assets": 65688000, "goodwill_and_intangibles": 213168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1322312000, "total_assets": 3106198000, "short_term_debt": 18000, "accounts_payable": 218322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644106000, "long_term_debt": 494509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075406000, "total_liabilities": 1719512000, "total_debt": 494527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61258000, "total_equity": 1384400000, "shares_outstanding": 154622000, "operating_cash_flow": 258505999, "stock_based_compensation": 4817000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229898999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 269429000, "dividends_paid": 46509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -575932000, "free_cash_flow": 488404998, "net_change_in_cash": -62000000 }, "raw_data": { "income": { "ebit": "472002000", "ebitda": "633865000", "netIncome": "345758000", "grossProfit": "888524000", "depreciation": "None", "totalRevenue": "3034689000", "costOfRevenue": "2146165000", "interestIncome": "11940000", "incomeBeforeTax": "416776000", "interestExpense": "36680000", "operatingIncome": "485120000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "70239000", "reportedCurrency": "USD", "netInterestIncome": "-24740000", "nonInterestIncome": "None", "operatingExpenses": "403404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72885000", "otherNonOperatingIncome": "-31664000", "costofGoodsAndServicesSold": "2146165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161863000", "sellingGeneralAndAdministrative": "403404000", "netIncomeFromContinuingOperations": "346537000" }, "balance": { "goodwill": "147480000", "inventory": "479660000", "commonStock": "14422000", "currentDebt": "None", "investments": "None", "totalAssets": "3106198000", "longTermDebt": "494509000", "shortTermDebt": "18000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65688000", "reportedCurrency": "USD", "retainedEarnings": "-61258000", "totalLiabilities": "1719512000", "otherCurrentAssets": "142888000", "totalCurrentAssets": "1783886000", "currentLongTermDebt": "18000", "longTermInvestments": "None", "shortTermInvestments": "78286000", "currentNetReceivables": "397020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322312000", "currentAccountsPayable": "218322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "969001000", "shortLongTermDebtTotal": "494527000", "totalShareholderEquity": "1384400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "371330000", "totalCurrentLiabilities": "644106000", "otherNonCurrentLiabilities": "79489000", "totalNonCurrentLiabilities": "1075406000", "cashAndShortTermInvestments": "686032000", "commonStockSharesOutstanding": "154622000", "intangibleAssetsExcludingGoodwill": "65688000", "cashAndCashEquivalentsAtCarryingValue": "686032000", "accumulatedDepreciationAmortizationPPE": "-2373176000" }, "cashflow": { "netIncome": "345758000", "profitLoss": "None", "dividendPayout": "46509000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-80182000", "operatingCashflow": "258505999", "capitalExpenditures": "229898999", "changeInReceivables": "None", "changeInExchangeRate": "-14003000", "cashflowFromFinancing": "-575932000", "cashflowFromInvestment": "269429000", "stockBasedCompensation": "4817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22124000, "ebitda": 22124000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1009256000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351250, "ticker_id": 4281, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "22124000", "netIncome": "7164000", "grossProfit": "176612000", "depreciation": "None", "totalRevenue": "839242000", "costOfRevenue": "662630000", "interestIncome": "3038000", "incomeBeforeTax": "12852000", "interestExpense": "-9973000", "operatingIncome": "22124000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5688000", "reportedCurrency": "USD", "netInterestIncome": "-6935000", "nonInterestIncome": "None", "operatingExpenses": "154488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "154488000", "netIncomeFromContinuingOperations": "7164000" }, "balance": { "goodwill": "180224000", "inventory": "790784000", "commonStock": "13612000", "currentDebt": "None", "investments": "None", "totalAssets": "4262555000", "longTermDebt": "983090000", "shortTermDebt": "26166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74396000", "reportedCurrency": "USD", "retainedEarnings": "885771000", "totalLiabilities": "2186690000", "otherCurrentAssets": "237429000", "totalCurrentAssets": "1876983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "191000", "currentNetReceivables": "369222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2385572000", "currentAccountsPayable": "238954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1101714000", "totalShareholderEquity": "2075865000", "capitalLeaseObligations": "118624000", "otherCurrentLiabilities": "435739000", "totalCurrentLiabilities": "712235000", "otherNonCurrentLiabilities": "131702000", "totalNonCurrentLiabilities": "1474455000", "cashAndShortTermInvestments": "479357000", "commonStockSharesOutstanding": "137471000", "intangibleAssetsExcludingGoodwill": "74396000", "cashAndCashEquivalentsAtCarryingValue": "479357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7164000", "profitLoss": "None", "dividendPayout": "13611000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11065000", "operatingCashflow": "63669000", "capitalExpenditures": "110661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13528000", "cashflowFromInvestment": "-110127000", "stockBasedCompensation": "12273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "research_and_development": null, "selling_general_admin": 154488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22124000, "depreciation_amortisation": null, "ebitda": 22124000, "interest_expense": -9973000, "interest_income": null, "other_non_operating": null, "pretax_income": 12852000, "tax_provision": 5688000, "effective_tax_rate": null, "net_income": 7164000, "net_income_continuing_ops": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479357000, "short_term_investments": 191000, "net_receivables": 369222000, "inventory": 790784000, "other_current_assets": null, "total_current_assets": 1876983000, "net_ppe": null, "goodwill": 180224000, "intangible_assets": 74396000, "goodwill_and_intangibles": 254620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2385572000, "total_assets": 4262555000, "short_term_debt": 26166000, "accounts_payable": 238954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712235000, "long_term_debt": 983090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1474455000, "total_liabilities": 2186690000, "total_debt": 1009256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 885771000, "total_equity": 2075865000, "shares_outstanding": 137471000, "operating_cash_flow": 63669000, "stock_based_compensation": 12273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110127000, "dividends_paid": 13611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13528000, "free_cash_flow": 174330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "22124000", "netIncome": "7164000", "grossProfit": "176612000", "depreciation": "None", "totalRevenue": "839242000", "costOfRevenue": "662630000", "interestIncome": "3038000", "incomeBeforeTax": "12852000", "interestExpense": "-9973000", "operatingIncome": "22124000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5688000", "reportedCurrency": "USD", "netInterestIncome": "-6935000", "nonInterestIncome": "None", "operatingExpenses": "154488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "154488000", "netIncomeFromContinuingOperations": "7164000" }, "balance": { "goodwill": "180224000", "inventory": "790784000", "commonStock": "13612000", "currentDebt": "None", "investments": "None", "totalAssets": "4262555000", "longTermDebt": "983090000", "shortTermDebt": "26166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74396000", "reportedCurrency": "USD", "retainedEarnings": "885771000", "totalLiabilities": "2186690000", "otherCurrentAssets": "237429000", "totalCurrentAssets": "1876983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "191000", "currentNetReceivables": "369222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2385572000", "currentAccountsPayable": "238954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1101714000", "totalShareholderEquity": "2075865000", "capitalLeaseObligations": "118624000", "otherCurrentLiabilities": "435739000", "totalCurrentLiabilities": "712235000", "otherNonCurrentLiabilities": "131702000", "totalNonCurrentLiabilities": "1474455000", "cashAndShortTermInvestments": "479357000", "commonStockSharesOutstanding": "137471000", "intangibleAssetsExcludingGoodwill": "74396000", "cashAndCashEquivalentsAtCarryingValue": "479357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7164000", "profitLoss": "None", "dividendPayout": "13611000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11065000", "operatingCashflow": "63669000", "capitalExpenditures": "110661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13528000", "cashflowFromInvestment": "-110127000", "stockBasedCompensation": "12273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 800922000, "cost_of_revenue": 644135000, "gross_profit": 156787000, "ebit": 14788000, "ebitda": 72490000, "pretax_income": 5577000, "tax_provision": 4591000, "net_income": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 977439000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 136730000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 149362000, "capital_expenditure": 94802000, "free_cash_flow": 244164000, "dividends_paid": 13559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351251, "ticker_id": 4281, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14788000", "ebitda": "72490000", "netIncome": "986000", "grossProfit": "156787000", "depreciation": "None", "totalRevenue": "800922000", "costOfRevenue": "644135000", "interestIncome": "9748000", "incomeBeforeTax": "5577000", "interestExpense": "9748000", "operatingIncome": "14788000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4591000", "reportedCurrency": "USD", "netInterestIncome": "-6995000", "nonInterestIncome": "None", "operatingExpenses": "141999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57702000", "sellingGeneralAndAdministrative": "141999000", "netIncomeFromContinuingOperations": "986000" }, "balance": { "goodwill": "180390000", "inventory": "759203000", "commonStock": "13561000", "currentDebt": "None", "investments": "None", "totalAssets": "4234160000", "longTermDebt": "950893000", "shortTermDebt": "26546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78487000", "reportedCurrency": "USD", "retainedEarnings": "892232000", "totalLiabilities": "2145887000", "otherCurrentAssets": "231004000", "totalCurrentAssets": "1887240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "265000", "currentNetReceivables": "381802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346920000", "currentAccountsPayable": "214984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1792905000", "shortLongTermDebtTotal": "1169037000", "totalShareholderEquity": "2088273000", "capitalLeaseObligations": "122345000", "otherCurrentLiabilities": "464145000", "totalCurrentLiabilities": "720426000", "otherNonCurrentLiabilities": "109228000", "totalNonCurrentLiabilities": "1425461000", "cashAndShortTermInvestments": "514966000", "commonStockSharesOutstanding": "136730000", "intangibleAssetsExcludingGoodwill": "78487000", "cashAndCashEquivalentsAtCarryingValue": "514966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "986000", "profitLoss": "None", "dividendPayout": "13559000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149362000", "capitalExpenditures": "94802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16385000", "cashflowFromInvestment": "-94494000", "stockBasedCompensation": "4720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 800922000, "cost_of_revenue": 644135000, "gross_profit": 156787000, "research_and_development": null, "selling_general_admin": 141999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14788000, "depreciation_amortisation": 57702000, "ebitda": 72490000, "interest_expense": 9748000, "interest_income": null, "other_non_operating": null, "pretax_income": 5577000, "tax_provision": 4591000, "effective_tax_rate": null, "net_income": 986000, "net_income_continuing_ops": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514966000, "short_term_investments": 265000, "net_receivables": 381802000, "inventory": 759203000, "other_current_assets": null, "total_current_assets": 1887240000, "net_ppe": null, "goodwill": 180390000, "intangible_assets": 78487000, "goodwill_and_intangibles": 258877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2346920000, "total_assets": 4234160000, "short_term_debt": 26546000, "accounts_payable": 214984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720426000, "long_term_debt": 950893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1425461000, "total_liabilities": 2145887000, "total_debt": 977439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 892232000, "total_equity": 2088273000, "shares_outstanding": 136730000, "operating_cash_flow": 149362000, "stock_based_compensation": 4720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94494000, "dividends_paid": 13559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16385000, "free_cash_flow": 244164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14788000", "ebitda": "72490000", "netIncome": "986000", "grossProfit": "156787000", "depreciation": "None", "totalRevenue": "800922000", "costOfRevenue": "644135000", "interestIncome": "9748000", "incomeBeforeTax": "5577000", "interestExpense": "9748000", "operatingIncome": "14788000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4591000", "reportedCurrency": "USD", "netInterestIncome": "-6995000", "nonInterestIncome": "None", "operatingExpenses": "141999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57702000", "sellingGeneralAndAdministrative": "141999000", "netIncomeFromContinuingOperations": "986000" }, "balance": { "goodwill": "180390000", "inventory": "759203000", "commonStock": "13561000", "currentDebt": "None", "investments": "None", "totalAssets": "4234160000", "longTermDebt": "950893000", "shortTermDebt": "26546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78487000", "reportedCurrency": "USD", "retainedEarnings": "892232000", "totalLiabilities": "2145887000", "otherCurrentAssets": "231004000", "totalCurrentAssets": "1887240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "265000", "currentNetReceivables": "381802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346920000", "currentAccountsPayable": "214984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1792905000", "shortLongTermDebtTotal": "1169037000", "totalShareholderEquity": "2088273000", "capitalLeaseObligations": "122345000", "otherCurrentLiabilities": "464145000", "totalCurrentLiabilities": "720426000", "otherNonCurrentLiabilities": "109228000", "totalNonCurrentLiabilities": "1425461000", "cashAndShortTermInvestments": "514966000", "commonStockSharesOutstanding": "136730000", "intangibleAssetsExcludingGoodwill": "78487000", "cashAndCashEquivalentsAtCarryingValue": "514966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "986000", "profitLoss": "None", "dividendPayout": "13559000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149362000", "capitalExpenditures": "94802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16385000", "cashflowFromInvestment": "-94494000", "stockBasedCompensation": "4720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 790640000, "cost_of_revenue": 636781000, "gross_profit": 153859000, "ebit": 19147000, "ebitda": 76440000, "pretax_income": 11887000, "tax_provision": 19763000, "net_income": -7876000, "net_income_to_common": -7876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443858000, "total_current_assets": 1894940000, "total_assets": 4195975999, "short_term_debt": 26323000, "long_term_debt": 919698000, "total_debt": 946021000, "total_liabilities": 2112912000, "total_equity": 2083063999, "shares_outstanding": 135720000, "goodwill_and_intangibles": 262274000 }, "cash_flow": { "operating_cash_flow": 27639000, "capital_expenditure": 52324000, "free_cash_flow": 79963000, "dividends_paid": 13560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351253, "ticker_id": 4281, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19147000", "ebitda": "76440000", "netIncome": "-7876000", "grossProfit": "153859000", "depreciation": "None", "totalRevenue": "790640000", "costOfRevenue": "636781000", "interestIncome": "2710000", "incomeBeforeTax": "11887000", "interestExpense": "9525000", "operatingIncome": "19147000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "19763000", "reportedCurrency": "USD", "netInterestIncome": "-6815000", "nonInterestIncome": "None", "operatingExpenses": "134712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57293000", "sellingGeneralAndAdministrative": "134712000", "netIncomeFromContinuingOperations": "-7876000" }, "balance": { "goodwill": "180378000", "inventory": "759920000", "commonStock": "14626000", "currentDebt": "None", "investments": "None", "totalAssets": "4195975999", "longTermDebt": "919698000", "shortTermDebt": "26323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "81896000", "reportedCurrency": "USD", "retainedEarnings": "904818000", "totalLiabilities": "2112912000", "otherCurrentAssets": "227294000", "totalCurrentAssets": "1894940000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "266000", "currentNetReceivables": "463602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301035999", "currentAccountsPayable": "213186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1752144000", "shortLongTermDebtTotal": "1042057000", "totalShareholderEquity": "2083063999", "capitalLeaseObligations": "122359000", "otherCurrentLiabilities": "453858000", "totalCurrentLiabilities": "710676000", "otherNonCurrentLiabilities": "105630000", "totalNonCurrentLiabilities": "1402236000", "cashAndShortTermInvestments": "443858000", "commonStockSharesOutstanding": "135720000", "intangibleAssetsExcludingGoodwill": "81896000", "cashAndCashEquivalentsAtCarryingValue": "443858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7876000", "profitLoss": "None", "dividendPayout": "13560000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27639000", "capitalExpenditures": "52324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9601000", "cashflowFromInvestment": "-48022000", "stockBasedCompensation": "5899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 790640000, "cost_of_revenue": 636781000, "gross_profit": 153859000, "research_and_development": null, "selling_general_admin": 134712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19147000, "depreciation_amortisation": 57293000, "ebitda": 76440000, "interest_expense": 9525000, "interest_income": null, "other_non_operating": null, "pretax_income": 11887000, "tax_provision": 19763000, "effective_tax_rate": null, "net_income": -7876000, "net_income_continuing_ops": -7876000, "net_income_to_common": -7876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443858000, "short_term_investments": 266000, "net_receivables": 463602000, "inventory": 759920000, "other_current_assets": null, "total_current_assets": 1894940000, "net_ppe": null, "goodwill": 180378000, "intangible_assets": 81896000, "goodwill_and_intangibles": 262274000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2301035999, "total_assets": 4195975999, "short_term_debt": 26323000, "accounts_payable": 213186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 710676000, "long_term_debt": 919698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1402236000, "total_liabilities": 2112912000, "total_debt": 946021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 904818000, "total_equity": 2083063999, "shares_outstanding": 135720000, "operating_cash_flow": 27639000, "stock_based_compensation": 5899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48022000, "dividends_paid": 13560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9601000, "free_cash_flow": 79963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19147000", "ebitda": "76440000", "netIncome": "-7876000", "grossProfit": "153859000", "depreciation": "None", "totalRevenue": "790640000", "costOfRevenue": "636781000", "interestIncome": "2710000", "incomeBeforeTax": "11887000", "interestExpense": "9525000", "operatingIncome": "19147000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "19763000", "reportedCurrency": "USD", "netInterestIncome": "-6815000", "nonInterestIncome": "None", "operatingExpenses": "134712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57293000", "sellingGeneralAndAdministrative": "134712000", "netIncomeFromContinuingOperations": "-7876000" }, "balance": { "goodwill": "180378000", "inventory": "759920000", "commonStock": "14626000", "currentDebt": "None", "investments": "None", "totalAssets": "4195975999", "longTermDebt": "919698000", "shortTermDebt": "26323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "81896000", "reportedCurrency": "USD", "retainedEarnings": "904818000", "totalLiabilities": "2112912000", "otherCurrentAssets": "227294000", "totalCurrentAssets": "1894940000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "266000", "currentNetReceivables": "463602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301035999", "currentAccountsPayable": "213186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1752144000", "shortLongTermDebtTotal": "1042057000", "totalShareholderEquity": "2083063999", "capitalLeaseObligations": "122359000", "otherCurrentLiabilities": "453858000", "totalCurrentLiabilities": "710676000", "otherNonCurrentLiabilities": "105630000", "totalNonCurrentLiabilities": "1402236000", "cashAndShortTermInvestments": "443858000", "commonStockSharesOutstanding": "135720000", "intangibleAssetsExcludingGoodwill": "81896000", "cashAndCashEquivalentsAtCarryingValue": "443858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7876000", "profitLoss": "None", "dividendPayout": "13560000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27639000", "capitalExpenditures": "52324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9601000", "cashflowFromInvestment": "-48022000", "stockBasedCompensation": "5899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 762250000, "cost_of_revenue": 613567000, "gross_profit": 148683000, "ebit": 22118000, "ebitda": 78088000, "pretax_income": 12277000, "tax_provision": 10273000, "net_income": 2004000, "net_income_to_common": 2004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 473860000, "total_current_assets": 1912082000, "total_assets": 4221655000, "short_term_debt": 26986000, "long_term_debt": 914504000, "total_debt": 941490000, "total_liabilities": 2126664000, "total_equity": 2094991000, "shares_outstanding": 136167000, "goodwill_and_intangibles": 266543000 }, "cash_flow": { "operating_cash_flow": -8791000, "capital_expenditure": 64598000, "free_cash_flow": 55807000, "dividends_paid": 13557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351254, "ticker_id": 4281, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22118000", "ebitda": "78088000", "netIncome": "2004000", "grossProfit": "148683000", "depreciation": "None", "totalRevenue": "762250000", "costOfRevenue": "613567000", "interestIncome": "4023000", "incomeBeforeTax": "12277000", "interestExpense": "10588000", "operatingIncome": "22118000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10273000", "reportedCurrency": "USD", "netInterestIncome": "-6565000", "nonInterestIncome": "None", "operatingExpenses": "126565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55970000", "sellingGeneralAndAdministrative": "126565000", "netIncomeFromContinuingOperations": "2004000" }, "balance": { "goodwill": "180348000", "inventory": "754866000", "commonStock": "14625000", "currentDebt": "None", "investments": "None", "totalAssets": "4221655000", "longTermDebt": "914504000", "shortTermDebt": "26986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "86195000", "reportedCurrency": "USD", "retainedEarnings": "926267000", "totalLiabilities": "2126664000", "otherCurrentAssets": "216330000", "totalCurrentAssets": "1912082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5217000", "currentNetReceivables": "461809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2309573000", "currentAccountsPayable": "224346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1753165000", "shortLongTermDebtTotal": "1040460000", "totalShareholderEquity": "2094991000", "capitalLeaseObligations": "125956000", "otherCurrentLiabilities": "444654000", "totalCurrentLiabilities": "707294000", "otherNonCurrentLiabilities": "119573000", "totalNonCurrentLiabilities": "1419370000", "cashAndShortTermInvestments": "473860000", "commonStockSharesOutstanding": "136167000", "intangibleAssetsExcludingGoodwill": "86195000", "cashAndCashEquivalentsAtCarryingValue": "473860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2004000", "profitLoss": "None", "dividendPayout": "13557000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8791000", "capitalExpenditures": "64598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78454000", "cashflowFromInvestment": "-59397000", "stockBasedCompensation": "5685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 762250000, "cost_of_revenue": 613567000, "gross_profit": 148683000, "research_and_development": null, "selling_general_admin": 126565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22118000, "depreciation_amortisation": 55970000, "ebitda": 78088000, "interest_expense": 10588000, "interest_income": null, "other_non_operating": null, "pretax_income": 12277000, "tax_provision": 10273000, "effective_tax_rate": null, "net_income": 2004000, "net_income_continuing_ops": 2004000, "net_income_to_common": 2004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 473860000, "short_term_investments": 5217000, "net_receivables": 461809000, "inventory": 754866000, "other_current_assets": null, "total_current_assets": 1912082000, "net_ppe": null, "goodwill": 180348000, "intangible_assets": 86195000, "goodwill_and_intangibles": 266543000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2309573000, "total_assets": 4221655000, "short_term_debt": 26986000, "accounts_payable": 224346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 707294000, "long_term_debt": 914504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1419370000, "total_liabilities": 2126664000, "total_debt": 941490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 926267000, "total_equity": 2094991000, "shares_outstanding": 136167000, "operating_cash_flow": -8791000, "stock_based_compensation": 5685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59397000, "dividends_paid": 13557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78454000, "free_cash_flow": 55807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22118000", "ebitda": "78088000", "netIncome": "2004000", "grossProfit": "148683000", "depreciation": "None", "totalRevenue": "762250000", "costOfRevenue": "613567000", "interestIncome": "4023000", "incomeBeforeTax": "12277000", "interestExpense": "10588000", "operatingIncome": "22118000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10273000", "reportedCurrency": "USD", "netInterestIncome": "-6565000", "nonInterestIncome": "None", "operatingExpenses": "126565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55970000", "sellingGeneralAndAdministrative": "126565000", "netIncomeFromContinuingOperations": "2004000" }, "balance": { "goodwill": "180348000", "inventory": "754866000", "commonStock": "14625000", "currentDebt": "None", "investments": "None", "totalAssets": "4221655000", "longTermDebt": "914504000", "shortTermDebt": "26986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "86195000", "reportedCurrency": "USD", "retainedEarnings": "926267000", "totalLiabilities": "2126664000", "otherCurrentAssets": "216330000", "totalCurrentAssets": "1912082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5217000", "currentNetReceivables": "461809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2309573000", "currentAccountsPayable": "224346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1753165000", "shortLongTermDebtTotal": "1040460000", "totalShareholderEquity": "2094991000", "capitalLeaseObligations": "125956000", "otherCurrentLiabilities": "444654000", "totalCurrentLiabilities": "707294000", "otherNonCurrentLiabilities": "119573000", "totalNonCurrentLiabilities": "1419370000", "cashAndShortTermInvestments": "473860000", "commonStockSharesOutstanding": "136167000", "intangibleAssetsExcludingGoodwill": "86195000", "cashAndCashEquivalentsAtCarryingValue": "473860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2004000", "profitLoss": "None", "dividendPayout": "13557000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8791000", "capitalExpenditures": "64598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78454000", "cashflowFromInvestment": "-59397000", "stockBasedCompensation": "5685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 715236000, "cost_of_revenue": 579682000, "gross_profit": 135554000, "ebit": 815000, "ebitda": 54588000, "pretax_income": -4228000, "tax_provision": -136000, "net_income": -4091999, "net_income_to_common": -4091999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 609402000, "total_current_assets": 1975562000, "total_assets": 4200242000, "short_term_debt": 26179000, "long_term_debt": 988235000, "total_debt": 1014414000, "total_liabilities": 2168110000, "total_equity": 2032132000, "shares_outstanding": 135799000, "goodwill_and_intangibles": 265350000 }, "cash_flow": { "operating_cash_flow": 16097999, "capital_expenditure": 61569000, "free_cash_flow": 77666999, "dividends_paid": 13562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351255, "ticker_id": 4281, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "815000", "ebitda": "54588000", "netIncome": "-4091999", "grossProfit": "135554000", "depreciation": "None", "totalRevenue": "715236000", "costOfRevenue": "579682000", "interestIncome": "3877000", "incomeBeforeTax": "-4228000", "interestExpense": "8790000", "operatingIncome": "815000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-136000", "reportedCurrency": "USD", "netInterestIncome": "-4913000", "nonInterestIncome": "None", "operatingExpenses": "134739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53773000", "sellingGeneralAndAdministrative": "134739000", "netIncomeFromContinuingOperations": "-4092000" }, "balance": { "goodwill": "179388000", "inventory": "712438000", "commonStock": "14621000", "currentDebt": "None", "investments": "None", "totalAssets": "4200242000", "longTermDebt": "988235000", "shortTermDebt": "26179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "85962000", "reportedCurrency": "USD", "retainedEarnings": "937833000", "totalLiabilities": "2168110000", "otherCurrentAssets": "215891000", "totalCurrentAssets": "1975562000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10197000", "currentNetReceivables": "427634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2224680000", "currentAccountsPayable": "211378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1692014000", "shortLongTermDebtTotal": "1107564000", "totalShareholderEquity": "2032132000", "capitalLeaseObligations": "119329000", "otherCurrentLiabilities": "415850000", "totalCurrentLiabilities": "705401000", "otherNonCurrentLiabilities": "103968000", "totalNonCurrentLiabilities": "1462709000", "cashAndShortTermInvestments": "609402000", "commonStockSharesOutstanding": "135799000", "intangibleAssetsExcludingGoodwill": "85962000", "cashAndCashEquivalentsAtCarryingValue": "609402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4091999", "profitLoss": "None", "dividendPayout": "13562000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16097999", "capitalExpenditures": "61569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52007000", "cashflowFromInvestment": "-56018000", "stockBasedCompensation": "6051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 715236000, "cost_of_revenue": 579682000, "gross_profit": 135554000, "research_and_development": null, "selling_general_admin": 134739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 815000, "depreciation_amortisation": 53773000, "ebitda": 54588000, "interest_expense": 8790000, "interest_income": null, "other_non_operating": null, "pretax_income": -4228000, "tax_provision": -136000, "effective_tax_rate": null, "net_income": -4091999, "net_income_continuing_ops": -4092000, "net_income_to_common": -4091999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 609402000, "short_term_investments": 10197000, "net_receivables": 427634000, "inventory": 712438000, "other_current_assets": null, "total_current_assets": 1975562000, "net_ppe": null, "goodwill": 179388000, "intangible_assets": 85962000, "goodwill_and_intangibles": 265350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2224680000, "total_assets": 4200242000, "short_term_debt": 26179000, "accounts_payable": 211378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705401000, "long_term_debt": 988235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1462709000, "total_liabilities": 2168110000, "total_debt": 1014414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 937833000, "total_equity": 2032132000, "shares_outstanding": 135799000, "operating_cash_flow": 16097999, "stock_based_compensation": 6051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56018000, "dividends_paid": 13562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52007000, "free_cash_flow": 77666999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "815000", "ebitda": "54588000", "netIncome": "-4091999", "grossProfit": "135554000", "depreciation": "None", "totalRevenue": "715236000", "costOfRevenue": "579682000", "interestIncome": "3877000", "incomeBeforeTax": "-4228000", "interestExpense": "8790000", "operatingIncome": "815000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-136000", "reportedCurrency": "USD", "netInterestIncome": "-4913000", "nonInterestIncome": "None", "operatingExpenses": "134739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53773000", "sellingGeneralAndAdministrative": "134739000", "netIncomeFromContinuingOperations": "-4092000" }, "balance": { "goodwill": "179388000", "inventory": "712438000", "commonStock": "14621000", "currentDebt": "None", "investments": "None", "totalAssets": "4200242000", "longTermDebt": "988235000", "shortTermDebt": "26179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "85962000", "reportedCurrency": "USD", "retainedEarnings": "937833000", "totalLiabilities": "2168110000", "otherCurrentAssets": "215891000", "totalCurrentAssets": "1975562000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10197000", "currentNetReceivables": "427634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2224680000", "currentAccountsPayable": "211378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1692014000", "shortLongTermDebtTotal": "1107564000", "totalShareholderEquity": "2032132000", "capitalLeaseObligations": "119329000", "otherCurrentLiabilities": "415850000", "totalCurrentLiabilities": "705401000", "otherNonCurrentLiabilities": "103968000", "totalNonCurrentLiabilities": "1462709000", "cashAndShortTermInvestments": "609402000", "commonStockSharesOutstanding": "135799000", "intangibleAssetsExcludingGoodwill": "85962000", "cashAndCashEquivalentsAtCarryingValue": "609402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4091999", "profitLoss": "None", "dividendPayout": "13562000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16097999", "capitalExpenditures": "61569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52007000", "cashflowFromInvestment": "-56018000", "stockBasedCompensation": "6051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 714716000, "cost_of_revenue": 572584000, "gross_profit": 142132000, "ebit": -51122000, "ebitda": 4251000, "pretax_income": -58853000, "tax_provision": 7232000, "net_income": -66308000, "net_income_to_common": -66308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590286000, "total_current_assets": 1915507000, "total_assets": 4110696000, "short_term_debt": 25901000, "long_term_debt": 905019000, "total_debt": 930920000, "total_liabilities": 2081734000, "total_equity": 2028962000, "shares_outstanding": 136050000, "goodwill_and_intangibles": 266228000 }, "cash_flow": { "operating_cash_flow": 67656000, "capital_expenditure": 144904000, "free_cash_flow": 212560000, "dividends_paid": 13576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351256, "ticker_id": 4281, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51122000", "ebitda": "4251000", "netIncome": "-66308000", "grossProfit": "142132000", "depreciation": "None", "totalRevenue": "714716000", "costOfRevenue": "572584000", "interestIncome": "4533000", "incomeBeforeTax": "-58853000", "interestExpense": "7731000", "operatingIncome": "-56685000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7232000", "reportedCurrency": "USD", "netInterestIncome": "-3198000", "nonInterestIncome": "None", "operatingExpenses": "198817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120126000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55373000", "sellingGeneralAndAdministrative": "132330000", "netIncomeFromContinuingOperations": "-66085000" }, "balance": { "goodwill": "179005000", "inventory": "689381000", "commonStock": "14571000", "currentDebt": "None", "investments": "None", "totalAssets": "4110696000", "longTermDebt": "905019000", "shortTermDebt": "25901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "87223000", "reportedCurrency": "USD", "retainedEarnings": "955500000", "totalLiabilities": "2081734000", "otherCurrentAssets": "217809000", "totalCurrentAssets": "1915507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16130000", "currentNetReceivables": "401901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195189000", "currentAccountsPayable": "216313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1663691000", "shortLongTermDebtTotal": "1025138000", "totalShareholderEquity": "2028962000", "capitalLeaseObligations": "120119000", "otherCurrentLiabilities": "357711000", "totalCurrentLiabilities": "708348000", "otherNonCurrentLiabilities": "104086000", "totalNonCurrentLiabilities": "1373386000", "cashAndShortTermInvestments": "590286000", "commonStockSharesOutstanding": "136050000", "intangibleAssetsExcludingGoodwill": "87223000", "cashAndCashEquivalentsAtCarryingValue": "590286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66308000", "profitLoss": "None", "dividendPayout": "13576000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67656000", "capitalExpenditures": "144904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54131000", "cashflowFromInvestment": "-165077000", "stockBasedCompensation": "5993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 714716000, "cost_of_revenue": 572584000, "gross_profit": 142132000, "research_and_development": 120126000, "selling_general_admin": 132330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51122000, "depreciation_amortisation": 55373000, "ebitda": 4251000, "interest_expense": 7731000, "interest_income": null, "other_non_operating": null, "pretax_income": -58853000, "tax_provision": 7232000, "effective_tax_rate": null, "net_income": -66308000, "net_income_continuing_ops": -66085000, "net_income_to_common": -66308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590286000, "short_term_investments": 16130000, "net_receivables": 401901000, "inventory": 689381000, "other_current_assets": null, "total_current_assets": 1915507000, "net_ppe": null, "goodwill": 179005000, "intangible_assets": 87223000, "goodwill_and_intangibles": 266228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2195189000, "total_assets": 4110696000, "short_term_debt": 25901000, "accounts_payable": 216313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708348000, "long_term_debt": 905019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1373386000, "total_liabilities": 2081734000, "total_debt": 930920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 955500000, "total_equity": 2028962000, "shares_outstanding": 136050000, "operating_cash_flow": 67656000, "stock_based_compensation": 5993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165077000, "dividends_paid": 13576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54131000, "free_cash_flow": 212560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51122000", "ebitda": "4251000", "netIncome": "-66308000", "grossProfit": "142132000", "depreciation": "None", "totalRevenue": "714716000", "costOfRevenue": "572584000", "interestIncome": "4533000", "incomeBeforeTax": "-58853000", "interestExpense": "7731000", "operatingIncome": "-56685000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7232000", "reportedCurrency": "USD", "netInterestIncome": "-3198000", "nonInterestIncome": "None", "operatingExpenses": "198817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120126000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55373000", "sellingGeneralAndAdministrative": "132330000", "netIncomeFromContinuingOperations": "-66085000" }, "balance": { "goodwill": "179005000", "inventory": "689381000", "commonStock": "14571000", "currentDebt": "None", "investments": "None", "totalAssets": "4110696000", "longTermDebt": "905019000", "shortTermDebt": "25901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "87223000", "reportedCurrency": "USD", "retainedEarnings": "955500000", "totalLiabilities": "2081734000", "otherCurrentAssets": "217809000", "totalCurrentAssets": "1915507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16130000", "currentNetReceivables": "401901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195189000", "currentAccountsPayable": "216313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1663691000", "shortLongTermDebtTotal": "1025138000", "totalShareholderEquity": "2028962000", "capitalLeaseObligations": "120119000", "otherCurrentLiabilities": "357711000", "totalCurrentLiabilities": "708348000", "otherNonCurrentLiabilities": "104086000", "totalNonCurrentLiabilities": "1373386000", "cashAndShortTermInvestments": "590286000", "commonStockSharesOutstanding": "136050000", "intangibleAssetsExcludingGoodwill": "87223000", "cashAndCashEquivalentsAtCarryingValue": "590286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66308000", "profitLoss": "None", "dividendPayout": "13576000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67656000", "capitalExpenditures": "144904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54131000", "cashflowFromInvestment": "-165077000", "stockBasedCompensation": "5993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 735353000, "cost_of_revenue": 584470000, "gross_profit": 150883000, "ebit": -17473000, "ebitda": 36122000, "pretax_income": -24069000, "tax_provision": -5076000, "net_income": -19299000, "net_income_to_common": -19299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643771000, "total_current_assets": 2010773000, "total_assets": 4220358000, "short_term_debt": 27625000, "long_term_debt": 820799000, "total_debt": 848424000, "total_liabilities": 2046795000, "total_equity": 2167666000, "shares_outstanding": 136793000, "goodwill_and_intangibles": 338750000 }, "cash_flow": { "operating_cash_flow": 50565000, "capital_expenditure": 59527000, "free_cash_flow": 110092000, "dividends_paid": 13644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351258, "ticker_id": 4281, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17473000", "ebitda": "36122000", "netIncome": "-19299000", "grossProfit": "150883000", "depreciation": "None", "totalRevenue": "735353000", "costOfRevenue": "584470000", "interestIncome": "5230000", "incomeBeforeTax": "-24069000", "interestExpense": "6596000", "operatingIncome": "-18276000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5076000", "reportedCurrency": "USD", "netInterestIncome": "-1366000", "nonInterestIncome": "None", "operatingExpenses": "169159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53595000", "sellingGeneralAndAdministrative": "128545000", "netIncomeFromContinuingOperations": "-18993000" }, "balance": { "goodwill": "255323000", "inventory": "687204000", "commonStock": "14568000", "currentDebt": "None", "investments": "None", "totalAssets": "4220358000", "longTermDebt": "820799000", "shortTermDebt": "27625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "83427000", "reportedCurrency": "USD", "retainedEarnings": "1035395000", "totalLiabilities": "2046795000", "otherCurrentAssets": "237749000", "totalCurrentAssets": "2010773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13491000", "currentNetReceivables": "428558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2209585000", "currentAccountsPayable": "209864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1604712000", "shortLongTermDebtTotal": "949436000", "totalShareholderEquity": "2167666000", "capitalLeaseObligations": "128637000", "otherCurrentLiabilities": "425885000", "totalCurrentLiabilities": "714426000", "otherNonCurrentLiabilities": "105834000", "totalNonCurrentLiabilities": "1332369000", "cashAndShortTermInvestments": "643771000", "commonStockSharesOutstanding": "136793000", "intangibleAssetsExcludingGoodwill": "83427000", "cashAndCashEquivalentsAtCarryingValue": "643771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19299000", "profitLoss": "None", "dividendPayout": "13644000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50565000", "capitalExpenditures": "59527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27364000", "cashflowFromInvestment": "-57569000", "stockBasedCompensation": "5635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 735353000, "cost_of_revenue": 584470000, "gross_profit": 150883000, "research_and_development": null, "selling_general_admin": 128545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17473000, "depreciation_amortisation": 53595000, "ebitda": 36122000, "interest_expense": 6596000, "interest_income": null, "other_non_operating": null, "pretax_income": -24069000, "tax_provision": -5076000, "effective_tax_rate": null, "net_income": -19299000, "net_income_continuing_ops": -18993000, "net_income_to_common": -19299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643771000, "short_term_investments": 13491000, "net_receivables": 428558000, "inventory": 687204000, "other_current_assets": null, "total_current_assets": 2010773000, "net_ppe": null, "goodwill": 255323000, "intangible_assets": 83427000, "goodwill_and_intangibles": 338750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2209585000, "total_assets": 4220358000, "short_term_debt": 27625000, "accounts_payable": 209864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 714426000, "long_term_debt": 820799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1332369000, "total_liabilities": 2046795000, "total_debt": 848424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1035395000, "total_equity": 2167666000, "shares_outstanding": 136793000, "operating_cash_flow": 50565000, "stock_based_compensation": 5635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57569000, "dividends_paid": 13644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27364000, "free_cash_flow": 110092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17473000", "ebitda": "36122000", "netIncome": "-19299000", "grossProfit": "150883000", "depreciation": "None", "totalRevenue": "735353000", "costOfRevenue": "584470000", "interestIncome": "5230000", "incomeBeforeTax": "-24069000", "interestExpense": "6596000", "operatingIncome": "-18276000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5076000", "reportedCurrency": "USD", "netInterestIncome": "-1366000", "nonInterestIncome": "None", "operatingExpenses": "169159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53595000", "sellingGeneralAndAdministrative": "128545000", "netIncomeFromContinuingOperations": "-18993000" }, "balance": { "goodwill": "255323000", "inventory": "687204000", "commonStock": "14568000", "currentDebt": "None", "investments": "None", "totalAssets": "4220358000", "longTermDebt": "820799000", "shortTermDebt": "27625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "83427000", "reportedCurrency": "USD", "retainedEarnings": "1035395000", "totalLiabilities": "2046795000", "otherCurrentAssets": "237749000", "totalCurrentAssets": "2010773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13491000", "currentNetReceivables": "428558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2209585000", "currentAccountsPayable": "209864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1604712000", "shortLongTermDebtTotal": "949436000", "totalShareholderEquity": "2167666000", "capitalLeaseObligations": "128637000", "otherCurrentLiabilities": "425885000", "totalCurrentLiabilities": "714426000", "otherNonCurrentLiabilities": "105834000", "totalNonCurrentLiabilities": "1332369000", "cashAndShortTermInvestments": "643771000", "commonStockSharesOutstanding": "136793000", "intangibleAssetsExcludingGoodwill": "83427000", "cashAndCashEquivalentsAtCarryingValue": "643771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19299000", "profitLoss": "None", "dividendPayout": "13644000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50565000", "capitalExpenditures": "59527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27364000", "cashflowFromInvestment": "-57569000", "stockBasedCompensation": "5635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 741239000, "cost_of_revenue": 578369000, "gross_profit": 162870000, "ebit": 35861000, "ebitda": 88011000, "pretax_income": 36271000, "tax_provision": 12391000, "net_income": 23533000, "net_income_to_common": 23533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672731000, "total_current_assets": 1997217000, "total_assets": 4152701000, "short_term_debt": 27502000, "long_term_debt": 820622000, "total_debt": 848124000, "total_liabilities": 1971255000, "total_equity": 2175855000, "shares_outstanding": 138084000, "goodwill_and_intangibles": 337475000 }, "cash_flow": { "operating_cash_flow": -24730000, "capital_expenditure": 62564000, "free_cash_flow": 37834000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351259, "ticker_id": 4281, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35861000", "ebitda": "88011000", "netIncome": "23533000", "grossProfit": "162870000", "depreciation": "None", "totalRevenue": "741239000", "costOfRevenue": "578369000", "interestIncome": "6663000", "incomeBeforeTax": "36271000", "interestExpense": "6657000", "operatingIncome": "37917000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12391000", "reportedCurrency": "USD", "netInterestIncome": "6000", "nonInterestIncome": "None", "operatingExpenses": "124953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52150000", "sellingGeneralAndAdministrative": "124953000", "netIncomeFromContinuingOperations": "23880000" }, "balance": { "goodwill": "250580000", "inventory": "671323000", "commonStock": "14568000", "currentDebt": "None", "investments": "None", "totalAssets": "4152701000", "longTermDebt": "820622000", "shortTermDebt": "27502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "86895000", "reportedCurrency": "USD", "retainedEarnings": "1068351000", "totalLiabilities": "1971255000", "otherCurrentAssets": "213331000", "totalCurrentAssets": "1997217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15320000", "currentNetReceivables": "424512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2155484000", "currentAccountsPayable": "198527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947031000", "totalShareholderEquity": "2175855000", "capitalLeaseObligations": "126409000", "otherCurrentLiabilities": "394384000", "totalCurrentLiabilities": "669959000", "otherNonCurrentLiabilities": "85306000", "totalNonCurrentLiabilities": "1301296000", "cashAndShortTermInvestments": "672731000", "commonStockSharesOutstanding": "138084000", "intangibleAssetsExcludingGoodwill": "86895000", "cashAndCashEquivalentsAtCarryingValue": "672731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23533000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24730000", "capitalExpenditures": "62564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26327000", "cashflowFromInvestment": "-71527000", "stockBasedCompensation": "3949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 741239000, "cost_of_revenue": 578369000, "gross_profit": 162870000, "research_and_development": null, "selling_general_admin": 124953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35861000, "depreciation_amortisation": 52150000, "ebitda": 88011000, "interest_expense": 6657000, "interest_income": null, "other_non_operating": null, "pretax_income": 36271000, "tax_provision": 12391000, "effective_tax_rate": null, "net_income": 23533000, "net_income_continuing_ops": 23880000, "net_income_to_common": 23533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672731000, "short_term_investments": 15320000, "net_receivables": 424512000, "inventory": 671323000, "other_current_assets": null, "total_current_assets": 1997217000, "net_ppe": null, "goodwill": 250580000, "intangible_assets": 86895000, "goodwill_and_intangibles": 337475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2155484000, "total_assets": 4152701000, "short_term_debt": 27502000, "accounts_payable": 198527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 669959000, "long_term_debt": 820622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1301296000, "total_liabilities": 1971255000, "total_debt": 848124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1068351000, "total_equity": 2175855000, "shares_outstanding": 138084000, "operating_cash_flow": -24730000, "stock_based_compensation": 3949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71527000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26327000, "free_cash_flow": 37834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35861000", "ebitda": "88011000", "netIncome": "23533000", "grossProfit": "162870000", "depreciation": "None", "totalRevenue": "741239000", "costOfRevenue": "578369000", "interestIncome": "6663000", "incomeBeforeTax": "36271000", "interestExpense": "6657000", "operatingIncome": "37917000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12391000", "reportedCurrency": "USD", "netInterestIncome": "6000", "nonInterestIncome": "None", "operatingExpenses": "124953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52150000", "sellingGeneralAndAdministrative": "124953000", "netIncomeFromContinuingOperations": "23880000" }, "balance": { "goodwill": "250580000", "inventory": "671323000", "commonStock": "14568000", "currentDebt": "None", "investments": "None", "totalAssets": "4152701000", "longTermDebt": "820622000", "shortTermDebt": "27502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "86895000", "reportedCurrency": "USD", "retainedEarnings": "1068351000", "totalLiabilities": "1971255000", "otherCurrentAssets": "213331000", "totalCurrentAssets": "1997217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15320000", "currentNetReceivables": "424512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2155484000", "currentAccountsPayable": "198527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947031000", "totalShareholderEquity": "2175855000", "capitalLeaseObligations": "126409000", "otherCurrentLiabilities": "394384000", "totalCurrentLiabilities": "669959000", "otherNonCurrentLiabilities": "85306000", "totalNonCurrentLiabilities": "1301296000", "cashAndShortTermInvestments": "672731000", "commonStockSharesOutstanding": "138084000", "intangibleAssetsExcludingGoodwill": "86895000", "cashAndCashEquivalentsAtCarryingValue": "672731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23533000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24730000", "capitalExpenditures": "62564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26327000", "cashflowFromInvestment": "-71527000", "stockBasedCompensation": "3949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 746279000, "cost_of_revenue": 575872000, "gross_profit": 170407000, "ebit": 40598000, "ebitda": 90125000, "pretax_income": 44262000, "tax_provision": 12819000, "net_income": 30924000, "net_income_to_common": 30924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 796541000, "total_current_assets": 2143140000, "total_assets": 4264064000, "short_term_debt": 27760000, "long_term_debt": 819407000, "total_debt": 847167000, "total_liabilities": 2076836000, "total_equity": 2181984000, "shares_outstanding": 138476000, "goodwill_and_intangibles": 312334000 }, "cash_flow": { "operating_cash_flow": 80211000, "capital_expenditure": 53084000, "free_cash_flow": 133295000, "dividends_paid": 13752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351260, "ticker_id": 4281, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40598000", "ebitda": "90125000", "netIncome": "30924000", "grossProfit": "170407000", "depreciation": "None", "totalRevenue": "746279000", "costOfRevenue": "575872000", "interestIncome": "9053000", "incomeBeforeTax": "44262000", "interestExpense": "6496000", "operatingIncome": "42671000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12819000", "reportedCurrency": "USD", "netInterestIncome": "2557000", "nonInterestIncome": "None", "operatingExpenses": "127736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49527000", "sellingGeneralAndAdministrative": "127736000", "netIncomeFromContinuingOperations": "31443000" }, "balance": { "goodwill": "238890000", "inventory": "665843000", "commonStock": "14567000", "currentDebt": "None", "investments": "None", "totalAssets": "4264064000", "longTermDebt": "819407000", "shortTermDebt": "27760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "73444000", "reportedCurrency": "USD", "retainedEarnings": "1058531000", "totalLiabilities": "2076836000", "otherCurrentAssets": "232135000", "totalCurrentAssets": "2143140000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37418000", "currentNetReceivables": "411203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2120924000", "currentAccountsPayable": "197513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "950761000", "totalShareholderEquity": "2181984000", "capitalLeaseObligations": "131354000", "otherCurrentLiabilities": "412053000", "totalCurrentLiabilities": "709344000", "otherNonCurrentLiabilities": "88719000", "totalNonCurrentLiabilities": "1367492000", "cashAndShortTermInvestments": "796541000", "commonStockSharesOutstanding": "138476000", "intangibleAssetsExcludingGoodwill": "73444000", "cashAndCashEquivalentsAtCarryingValue": "796541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30924000", "profitLoss": "None", "dividendPayout": "13752000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8179000", "operatingCashflow": "80211000", "capitalExpenditures": "53084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30343000", "cashflowFromInvestment": "-223789000", "stockBasedCompensation": "5344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746279000, "cost_of_revenue": 575872000, "gross_profit": 170407000, "research_and_development": null, "selling_general_admin": 127736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40598000, "depreciation_amortisation": 49527000, "ebitda": 90125000, "interest_expense": 6496000, "interest_income": null, "other_non_operating": null, "pretax_income": 44262000, "tax_provision": 12819000, "effective_tax_rate": null, "net_income": 30924000, "net_income_continuing_ops": 31443000, "net_income_to_common": 30924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 796541000, "short_term_investments": 37418000, "net_receivables": 411203000, "inventory": 665843000, "other_current_assets": null, "total_current_assets": 2143140000, "net_ppe": null, "goodwill": 238890000, "intangible_assets": 73444000, "goodwill_and_intangibles": 312334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2120924000, "total_assets": 4264064000, "short_term_debt": 27760000, "accounts_payable": 197513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709344000, "long_term_debt": 819407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1367492000, "total_liabilities": 2076836000, "total_debt": 847167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1058531000, "total_equity": 2181984000, "shares_outstanding": 138476000, "operating_cash_flow": 80211000, "stock_based_compensation": 5344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223789000, "dividends_paid": 13752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30343000, "free_cash_flow": 133295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40598000", "ebitda": "90125000", "netIncome": "30924000", "grossProfit": "170407000", "depreciation": "None", "totalRevenue": "746279000", "costOfRevenue": "575872000", "interestIncome": "9053000", "incomeBeforeTax": "44262000", "interestExpense": "6496000", "operatingIncome": "42671000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12819000", "reportedCurrency": "USD", "netInterestIncome": "2557000", "nonInterestIncome": "None", "operatingExpenses": "127736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49527000", "sellingGeneralAndAdministrative": "127736000", "netIncomeFromContinuingOperations": "31443000" }, "balance": { "goodwill": "238890000", "inventory": "665843000", "commonStock": "14567000", "currentDebt": "None", "investments": "None", "totalAssets": "4264064000", "longTermDebt": "819407000", "shortTermDebt": "27760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "73444000", "reportedCurrency": "USD", "retainedEarnings": "1058531000", "totalLiabilities": "2076836000", "otherCurrentAssets": "232135000", "totalCurrentAssets": "2143140000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37418000", "currentNetReceivables": "411203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2120924000", "currentAccountsPayable": "197513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "950761000", "totalShareholderEquity": "2181984000", "capitalLeaseObligations": "131354000", "otherCurrentLiabilities": "412053000", "totalCurrentLiabilities": "709344000", "otherNonCurrentLiabilities": "88719000", "totalNonCurrentLiabilities": "1367492000", "cashAndShortTermInvestments": "796541000", "commonStockSharesOutstanding": "138476000", "intangibleAssetsExcludingGoodwill": "73444000", "cashAndCashEquivalentsAtCarryingValue": "796541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30924000", "profitLoss": "None", "dividendPayout": "13752000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8179000", "operatingCashflow": "80211000", "capitalExpenditures": "53084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30343000", "cashflowFromInvestment": "-223789000", "stockBasedCompensation": "5344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 785236000, "cost_of_revenue": 584572000, "gross_profit": 200664000, "ebit": 75283000, "ebitda": 125746000, "pretax_income": 80644000, "tax_provision": 28690000, "net_income": 51472000, "net_income_to_common": 51472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 972719000, "total_current_assets": 2297164000, "total_assets": 4239923000, "short_term_debt": 26485000, "long_term_debt": 818188000, "total_debt": 844673000, "total_liabilities": 2039117000, "total_equity": 2196081000, "shares_outstanding": 139266000, "goodwill_and_intangibles": 273749000 }, "cash_flow": { "operating_cash_flow": 6268000, "capital_expenditure": 145331000, "free_cash_flow": 151599000, "dividends_paid": 13790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351261, "ticker_id": 4281, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75283000", "ebitda": "125746000", "netIncome": "51472000", "grossProfit": "200664000", "depreciation": "None", "totalRevenue": "785236000", "costOfRevenue": "584572000", "interestIncome": "9934000", "incomeBeforeTax": "80644000", "interestExpense": "6454000", "operatingIncome": "77830000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28690000", "reportedCurrency": "USD", "netInterestIncome": "3480000", "nonInterestIncome": "None", "operatingExpenses": "122834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50463000", "sellingGeneralAndAdministrative": "122857000", "netIncomeFromContinuingOperations": "51954000" }, "balance": { "goodwill": "201416000", "inventory": "647520000", "commonStock": "14529000", "currentDebt": "None", "investments": "None", "totalAssets": "4239923000", "longTermDebt": "818188000", "shortTermDebt": "26485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72333000", "reportedCurrency": "USD", "retainedEarnings": "1041372000", "totalLiabilities": "2039117000", "otherCurrentAssets": "214443000", "totalCurrentAssets": "2297164000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35808000", "currentNetReceivables": "426674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942759000", "currentAccountsPayable": "191002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947503000", "totalShareholderEquity": "2196081000", "capitalLeaseObligations": "129315000", "otherCurrentLiabilities": "345072000", "totalCurrentLiabilities": "691875000", "otherNonCurrentLiabilities": "87918000", "totalNonCurrentLiabilities": "1347242000", "cashAndShortTermInvestments": "972719000", "commonStockSharesOutstanding": "139266000", "intangibleAssetsExcludingGoodwill": "72333000", "cashAndCashEquivalentsAtCarryingValue": "972719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51472000", "profitLoss": "None", "dividendPayout": "13790000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58758000", "operatingCashflow": "6268000", "capitalExpenditures": "145331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35089000", "cashflowFromInvestment": "-109439000", "stockBasedCompensation": "4922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785236000, "cost_of_revenue": 584572000, "gross_profit": 200664000, "research_and_development": 99506000, "selling_general_admin": 122857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75283000, "depreciation_amortisation": 50463000, "ebitda": 125746000, "interest_expense": 6454000, "interest_income": null, "other_non_operating": null, "pretax_income": 80644000, "tax_provision": 28690000, "effective_tax_rate": null, "net_income": 51472000, "net_income_continuing_ops": 51954000, "net_income_to_common": 51472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 972719000, "short_term_investments": 35808000, "net_receivables": 426674000, "inventory": 647520000, "other_current_assets": null, "total_current_assets": 2297164000, "net_ppe": null, "goodwill": 201416000, "intangible_assets": 72333000, "goodwill_and_intangibles": 273749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1942759000, "total_assets": 4239923000, "short_term_debt": 26485000, "accounts_payable": 191002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691875000, "long_term_debt": 818188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1347242000, "total_liabilities": 2039117000, "total_debt": 844673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1041372000, "total_equity": 2196081000, "shares_outstanding": 139266000, "operating_cash_flow": 6268000, "stock_based_compensation": 4922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109439000, "dividends_paid": 13790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35089000, "free_cash_flow": 151599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75283000", "ebitda": "125746000", "netIncome": "51472000", "grossProfit": "200664000", "depreciation": "None", "totalRevenue": "785236000", "costOfRevenue": "584572000", "interestIncome": "9934000", "incomeBeforeTax": "80644000", "interestExpense": "6454000", "operatingIncome": "77830000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28690000", "reportedCurrency": "USD", "netInterestIncome": "3480000", "nonInterestIncome": "None", "operatingExpenses": "122834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50463000", "sellingGeneralAndAdministrative": "122857000", "netIncomeFromContinuingOperations": "51954000" }, "balance": { "goodwill": "201416000", "inventory": "647520000", "commonStock": "14529000", "currentDebt": "None", "investments": "None", "totalAssets": "4239923000", "longTermDebt": "818188000", "shortTermDebt": "26485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72333000", "reportedCurrency": "USD", "retainedEarnings": "1041372000", "totalLiabilities": "2039117000", "otherCurrentAssets": "214443000", "totalCurrentAssets": "2297164000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35808000", "currentNetReceivables": "426674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942759000", "currentAccountsPayable": "191002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947503000", "totalShareholderEquity": "2196081000", "capitalLeaseObligations": "129315000", "otherCurrentLiabilities": "345072000", "totalCurrentLiabilities": "691875000", "otherNonCurrentLiabilities": "87918000", "totalNonCurrentLiabilities": "1347242000", "cashAndShortTermInvestments": "972719000", "commonStockSharesOutstanding": "139266000", "intangibleAssetsExcludingGoodwill": "72333000", "cashAndCashEquivalentsAtCarryingValue": "972719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51472000", "profitLoss": "None", "dividendPayout": "13790000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58758000", "operatingCashflow": "6268000", "capitalExpenditures": "145331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35089000", "cashflowFromInvestment": "-109439000", "stockBasedCompensation": "4922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 853653000, "cost_of_revenue": 616010000, "gross_profit": 237643000, "ebit": 112741000, "ebitda": 158957000, "pretax_income": 96512000, "tax_provision": 30557000, "net_income": 65529000, "net_income_to_common": 65529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1095119000, "total_current_assets": 2440126000, "total_assets": 4241207000, "short_term_debt": 26097000, "long_term_debt": 817257000, "total_debt": 843354000, "total_liabilities": 2098684000, "total_equity": 2138280000, "shares_outstanding": 140001000, "goodwill_and_intangibles": 273021000 }, "cash_flow": { "operating_cash_flow": 122303000, "capital_expenditure": 66829000, "free_cash_flow": 189132000, "dividends_paid": 13879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351263, "ticker_id": 4281, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112741000", "ebitda": "158957000", "netIncome": "65529000", "grossProfit": "237643000", "depreciation": "None", "totalRevenue": "853653000", "costOfRevenue": "616010000", "interestIncome": "2018000", "incomeBeforeTax": "96512000", "interestExpense": "7153000", "operatingIncome": "115130000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30557000", "reportedCurrency": "USD", "netInterestIncome": "-19389000", "nonInterestIncome": "None", "operatingExpenses": "122513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46216000", "sellingGeneralAndAdministrative": "122513000", "netIncomeFromContinuingOperations": "65955000" }, "balance": { "goodwill": "200895000", "inventory": "643542000", "commonStock": "14528000", "currentDebt": "None", "investments": "None", "totalAssets": "4241207000", "longTermDebt": "817257000", "shortTermDebt": "26097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "72126000", "reportedCurrency": "USD", "retainedEarnings": "1003700000", "totalLiabilities": "2098684000", "otherCurrentAssets": "179825000", "totalCurrentAssets": "2440126000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78994000", "currentNetReceivables": "442646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1801081000", "currentAccountsPayable": "207440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1308178000", "shortLongTermDebtTotal": "946577000", "totalShareholderEquity": "2138280000", "capitalLeaseObligations": "129320000", "otherCurrentLiabilities": "400678000", "totalCurrentLiabilities": "716949000", "otherNonCurrentLiabilities": "92896000", "totalNonCurrentLiabilities": "1381735000", "cashAndShortTermInvestments": "1095119000", "commonStockSharesOutstanding": "140001000", "intangibleAssetsExcludingGoodwill": "72126000", "cashAndCashEquivalentsAtCarryingValue": "1095119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65955000", "profitLoss": "None", "dividendPayout": "13879000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122303000", "capitalExpenditures": "66829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32146000", "cashflowFromInvestment": "36588000", "stockBasedCompensation": "5528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 853653000, "cost_of_revenue": 616010000, "gross_profit": 237643000, "research_and_development": null, "selling_general_admin": 122513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112741000, "depreciation_amortisation": 46216000, "ebitda": 158957000, "interest_expense": 7153000, "interest_income": null, "other_non_operating": null, "pretax_income": 96512000, "tax_provision": 30557000, "effective_tax_rate": null, "net_income": 65529000, "net_income_continuing_ops": 65955000, "net_income_to_common": 65529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1095119000, "short_term_investments": 78994000, "net_receivables": 442646000, "inventory": 643542000, "other_current_assets": null, "total_current_assets": 2440126000, "net_ppe": null, "goodwill": 200895000, "intangible_assets": 72126000, "goodwill_and_intangibles": 273021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1801081000, "total_assets": 4241207000, "short_term_debt": 26097000, "accounts_payable": 207440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 716949000, "long_term_debt": 817257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1381735000, "total_liabilities": 2098684000, "total_debt": 843354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1003700000, "total_equity": 2138280000, "shares_outstanding": 140001000, "operating_cash_flow": 122303000, "stock_based_compensation": 5528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36588000, "dividends_paid": 13879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32146000, "free_cash_flow": 189132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112741000", "ebitda": "158957000", "netIncome": "65529000", "grossProfit": "237643000", "depreciation": "None", "totalRevenue": "853653000", "costOfRevenue": "616010000", "interestIncome": "2018000", "incomeBeforeTax": "96512000", "interestExpense": "7153000", "operatingIncome": "115130000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30557000", "reportedCurrency": "USD", "netInterestIncome": "-19389000", "nonInterestIncome": "None", "operatingExpenses": "122513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46216000", "sellingGeneralAndAdministrative": "122513000", "netIncomeFromContinuingOperations": "65955000" }, "balance": { "goodwill": "200895000", "inventory": "643542000", "commonStock": "14528000", "currentDebt": "None", "investments": "None", "totalAssets": "4241207000", "longTermDebt": "817257000", "shortTermDebt": "26097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "72126000", "reportedCurrency": "USD", "retainedEarnings": "1003700000", "totalLiabilities": "2098684000", "otherCurrentAssets": "179825000", "totalCurrentAssets": "2440126000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78994000", "currentNetReceivables": "442646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1801081000", "currentAccountsPayable": "207440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1308178000", "shortLongTermDebtTotal": "946577000", "totalShareholderEquity": "2138280000", "capitalLeaseObligations": "129320000", "otherCurrentLiabilities": "400678000", "totalCurrentLiabilities": "716949000", "otherNonCurrentLiabilities": "92896000", "totalNonCurrentLiabilities": "1381735000", "cashAndShortTermInvestments": "1095119000", "commonStockSharesOutstanding": "140001000", "intangibleAssetsExcludingGoodwill": "72126000", "cashAndCashEquivalentsAtCarryingValue": "1095119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65955000", "profitLoss": "None", "dividendPayout": "13879000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122303000", "capitalExpenditures": "66829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32146000", "cashflowFromInvestment": "36588000", "stockBasedCompensation": "5528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "income_statement": { "revenue": 892110000, "cost_of_revenue": 634637000, "gross_profit": 257473000, "ebit": 139873000, "ebitda": 184266000, "pretax_income": 133469000, "tax_provision": 38054000, "net_income": 95038000, "net_income_to_common": 95038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1089420000, "total_current_assets": 2395252000, "total_assets": 4187461000, "short_term_debt": 26117000, "long_term_debt": 639668000, "total_debt": 665785000, "total_liabilities": 1973019000, "total_equity": 2210625000, "shares_outstanding": 140478000, "goodwill_and_intangibles": 279051000 }, "cash_flow": { "operating_cash_flow": 107239000, "capital_expenditure": 71676000, "free_cash_flow": 178915000, "dividends_paid": 13937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351264, "ticker_id": 4281, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:54.106911+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139873000", "ebitda": "184266000", "netIncome": "95038000", "grossProfit": "257473000", "depreciation": "None", "totalRevenue": "892110000", "costOfRevenue": "634637000", "interestIncome": "6292000", "incomeBeforeTax": "133469000", "interestExpense": "6404000", "operatingIncome": "134616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38054000", "reportedCurrency": "USD", "netInterestIncome": "-6404000", "nonInterestIncome": "None", "operatingExpenses": "122857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5257000", "costofGoodsAndServicesSold": "634637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44393000", "sellingGeneralAndAdministrative": "122857000", "netIncomeFromContinuingOperations": "95415000" }, "balance": { "goodwill": "203940000", "inventory": "660039000", "commonStock": "14526000", "currentDebt": "None", "investments": "None", "totalAssets": "4187461000", "longTermDebt": "639668000", "shortTermDebt": "26117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "75111000", "reportedCurrency": "USD", "retainedEarnings": "952062000", "totalLiabilities": "1973019000", "otherCurrentAssets": "178177000", "totalCurrentAssets": "2395252000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14366000", "currentNetReceivables": "453250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792209000", "currentAccountsPayable": "234004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172521000", "shortLongTermDebtTotal": "772934000", "totalShareholderEquity": "2210625000", "capitalLeaseObligations": "133266000", "otherCurrentLiabilities": "414343000", "totalCurrentLiabilities": "758374000", "otherNonCurrentLiabilities": "98693000", "totalNonCurrentLiabilities": "1214645000", "cashAndShortTermInvestments": "1089420000", "commonStockSharesOutstanding": "140478000", "intangibleAssetsExcludingGoodwill": "75111000", "cashAndCashEquivalentsAtCarryingValue": "1089420000", "accumulatedDepreciationAmortizationPPE": "-2786772000" }, "cashflow": { "netIncome": "95415000", "profitLoss": "None", "dividendPayout": "13937000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "94000", "operatingCashflow": "107239000", "capitalExpenditures": "71676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36850000", "cashflowFromInvestment": "95522000", "stockBasedCompensation": "14688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "239611000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 892110000, "cost_of_revenue": 634637000, "gross_profit": 257473000, "research_and_development": null, "selling_general_admin": 122857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139873000, "depreciation_amortisation": 44393000, "ebitda": 184266000, "interest_expense": 6404000, "interest_income": null, "other_non_operating": null, "pretax_income": 133469000, "tax_provision": 38054000, "effective_tax_rate": null, "net_income": 95038000, "net_income_continuing_ops": 95415000, "net_income_to_common": 95038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1089420000, "short_term_investments": 14366000, "net_receivables": 453250000, "inventory": 660039000, "other_current_assets": null, "total_current_assets": 2395252000, "net_ppe": null, "goodwill": 203940000, "intangible_assets": 75111000, "goodwill_and_intangibles": 279051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1792209000, "total_assets": 4187461000, "short_term_debt": 26117000, "accounts_payable": 234004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758374000, "long_term_debt": 639668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1214645000, "total_liabilities": 1973019000, "total_debt": 665785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 952062000, "total_equity": 2210625000, "shares_outstanding": 140478000, "operating_cash_flow": 107239000, "stock_based_compensation": 14688000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 95522000, "dividends_paid": 13937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36850000, "free_cash_flow": 178915000, "net_change_in_cash": 239611000 }, "raw_data": { "income": { "ebit": "139873000", "ebitda": "184266000", "netIncome": "95038000", "grossProfit": "257473000", "depreciation": "None", "totalRevenue": "892110000", "costOfRevenue": "634637000", "interestIncome": "6292000", "incomeBeforeTax": "133469000", "interestExpense": "6404000", "operatingIncome": "134616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38054000", "reportedCurrency": "USD", "netInterestIncome": "-6404000", "nonInterestIncome": "None", "operatingExpenses": "122857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5257000", "costofGoodsAndServicesSold": "634637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44393000", "sellingGeneralAndAdministrative": "122857000", "netIncomeFromContinuingOperations": "95415000" }, "balance": { "goodwill": "203940000", "inventory": "660039000", "commonStock": "14526000", "currentDebt": "None", "investments": "None", "totalAssets": "4187461000", "longTermDebt": "639668000", "shortTermDebt": "26117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "75111000", "reportedCurrency": "USD", "retainedEarnings": "952062000", "totalLiabilities": "1973019000", "otherCurrentAssets": "178177000", "totalCurrentAssets": "2395252000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14366000", "currentNetReceivables": "453250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792209000", "currentAccountsPayable": "234004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172521000", "shortLongTermDebtTotal": "772934000", "totalShareholderEquity": "2210625000", "capitalLeaseObligations": "133266000", "otherCurrentLiabilities": "414343000", "totalCurrentLiabilities": "758374000", "otherNonCurrentLiabilities": "98693000", "totalNonCurrentLiabilities": "1214645000", "cashAndShortTermInvestments": "1089420000", "commonStockSharesOutstanding": "140478000", "intangibleAssetsExcludingGoodwill": "75111000", "cashAndCashEquivalentsAtCarryingValue": "1089420000", "accumulatedDepreciationAmortizationPPE": "-2786772000" }, "cashflow": { "netIncome": "95415000", "profitLoss": "None", "dividendPayout": "13937000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "94000", "operatingCashflow": "107239000", "capitalExpenditures": "71676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36850000", "cashflowFromInvestment": "95522000", "stockBasedCompensation": "14688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "239611000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }