{ "ticker": { "uuid": "2fa5afde-739b-4f71-b6b2-2c5070ed5289", "symbol": "CAKE", "name": "The Cheesecake Factory", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/2fa5afde-739b-4f71-b6b2-2c5070ed5289/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fa5afde-739b-4f71-b6b2-2c5070ed5289/" }, "ticker_metadata": { "id": 5212, "uuid": "2fa5afde-739b-4f71-b6b2-2c5070ed5289", "symbol": "CAKE", "name": "The Cheesecake Factory", "asset_type": "equity", "market_cap": 3227064000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Cheesecake Factory Incorporated operates restaurants. The company is headquartered in Calabasas, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2fa5afde-739b-4f71-b6b2-2c5070ed5289", "symbol": "CAKE", "name": "The Cheesecake Factory", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/2fa5afde-739b-4f71-b6b2-2c5070ed5289/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fa5afde-739b-4f71-b6b2-2c5070ed5289/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.27, "quality": 0.9, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 66.13, "market_cap": 3204329150, "pe_ratio": 19.4162, "earnings_yield": 0.0515, "ebitda_to_ev": 0.0802, "shareholder_yield": 0.0168, "roe": 0.3594, "piotroski_f_score": 6, "momentum_12_1": 0.0824, "volatility_252d": 0.3395 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:00.209536+00:00", "batch_id": "" }, "size": { "price_close": 66.13, "market_cap": 3204329150, "market_cap_usd": 3204329150, "enterprise_value": 3770440150, "shares_outstanding": 48455000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.4162, "pb_ratio": 6.9777, "ptbv_ratio": 15.4603, "ps_ratio": 0.8425, "pcf_ratio": 10.0789, "pfcf_ratio": 6.8957, "ev_ebitda": 12.4639, "ev_ebit": 19.6811, "ev_sales": 0.9913, "ev_fcf": 8.1139, "earnings_yield": 0.0515, "fcf_yield": 0.1232, "price_to_sales": 0.8425, "price_to_book": 6.9777, "price_to_cashflow": 10.0789, "ebitda_to_ev": 0.0802, "sales_yield": 1.0088 }, "yield": { "dividend_yield": 0.0168, "buyback_yield": 0, "shareholder_yield": 0.0168, "debt_paydown_yield": null, "total_yield": 0.0168 }, "quality": { "gross_margin": 0.6226, "operating_margin": 0.0504, "net_margin": 0.0434, "ebitda_margin": 0.0795, "fcf_margin": 0.1222, "roe": 0.3594, "roa": 0.0501, "roic": 0.1696, "roc_greenblatt": null, "asset_turnover": 1.1535, "cash_conversion": 2.8157, "accruals_ratio": -0.0464, "sbc_to_revenue": 0.007, "piotroski_f_score": 6, "altman_z_score": 2.5222, "earnings_stability_5y": 0.2673, "revenue_stability_5y": 0.2089, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7182, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.1802, "net_debt_to_ebitda": 1.8714, "debt_to_assets": 0.243, "interest_coverage": 18.9399, "current_ratio": 0.5949, "quick_ratio": 0.5302, "net_debt": 566111000, "local_beta": 0.0006, "volatility_252d": 0.3395, "volatility_60d": 0.7865, "max_drawdown_12m": -0.3098, "risk_adjusted_momentum": 0.2427 }, "growth": { "revenue_growth_1y": 0.0514, "revenue_growth_3y_cagr": 0.0434, "revenue_growth_5y_cagr": 0.136, "eps_growth_1y": 0.0543, "eps_growth_3y_cagr": 0.5099, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.039, "book_value_growth_1y": -0.0031, "revenue_growth": 0.0514, "earnings_growth": 0.0543 }, "momentum": { "price_return_1m": 0.0784, "price_return_3m": 0.0773, "price_return_6m": 0.4217, "price_return_9m": 0.1081, "price_return_12m": 0.1672, "price_return_12m_ex1m": 0.0824, "momentum_6m": 0.4217, "momentum_12m": 0.1672, "momentum_12_1": 0.0824, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4863, "relative_strength": 0.0093 }, "raw_ttm": { "revenue_ttm": 3803442000, "gross_profit_ttm": 2368184000, "ebit_ttm": 191577000, "ebitda_ttm": 302510000, "net_income_ttm": 165034000, "eps_diluted_ttm": 3.4059, "operating_cash_flow_ttm": 317923000, "capital_expenditure_ttm": 146765000, "fcf_ttm": 464688000, "dividends_paid_ttm": 53937000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10115000, "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_current_liabilities": 781338000, "net_ppe": null, "total_assets": 3297341000, "total_debt": 801201000, "total_equity": 459226000, "net_working_capital": -312457000, "book_value_per_share": 9.4774, "retained_earnings": 1447805000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 207262000, "tangible_book_per_share": 4.2774 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 51, "rank_pb": 84, "rank_ptbv": 88, "rank_ps": 24, "rank_pcf": 44, "rank_ev_ebitda": 53, "rank_ev_ebit": 68, "rank_earnings_yield": 51, "rank_fcf_yield": 32, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 8, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 30, "rank_fcf_margin": 65, "rank_piotroski": 32, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 51 }, "composites": { "value_composite": 73, "quality_composite": 10, "momentum_composite": 69, "growth_composite": 73, "yield_composite": 26, "svqf_composite": 76, "vc1_composite": 68, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.493, "os_score": 0.4, "value_percentile": 0.27, "quality_percentile": 0.9, "momentum_percentile": 0.31, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2977, "ticker_id": 5212, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:00.209536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.13, "market_cap": 3204329150, "market_cap_usd": 3204329150, "enterprise_value": 3770440150, "shares_outstanding": 48455000, "fx_rate_to_usd": null, "pe_ratio": 19.41617576, "pb_ratio": 6.97767363, "ptbv_ratio": 15.46028288, "ps_ratio": 0.8424814, "pcf_ratio": 10.07894726, "pfcf_ratio": 6.89565719, "ev_ebitda": 12.46385293, "ev_ebit": 19.68106897, "ev_sales": 0.99132316, "ev_fcf": 8.11391762, "earnings_yield": 0.05150345, "fcf_yield": 0.12324503, "dividend_yield": 0.01683254, "buyback_yield": 0, "shareholder_yield": 0.01683254, "debt_paydown_yield": null, "total_yield": 0.01683254, "gross_margin": 0.62264233, "operating_margin": 0.05036938, "net_margin": 0.0433907, "ebitda_margin": 0.07953585, "fcf_margin": 0.12217565, "roe": 0.35937425, "roa": 0.05005063, "roic": 0.16964641, "roc_greenblatt": null, "asset_turnover": 1.15348761, "cash_conversion": 2.8157107, "accruals_ratio": -0.04636736, "sbc_to_revenue": 0.00701128, "debt_to_equity": 6.1802141, "net_debt_to_ebitda": 1.87137946, "debt_to_assets": 0.24298397, "interest_coverage": 18.93989125, "current_ratio": 0.59493715, "quick_ratio": 0.5302238, "net_debt": 566111000, "revenue_growth_1y": 0.05135041, "revenue_growth_3y_cagr": 0.043367, "revenue_growth_5y_cagr": 0.13598783, "eps_growth_1y": 0.05430804, "eps_growth_3y_cagr": 0.50985294, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03902423, "book_value_growth_1y": -0.00306445, "piotroski_f_score": 6, "altman_z_score": 2.52217485, "earnings_stability_5y": 0.267288, "revenue_stability_5y": 0.208931, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07836007, "price_return_3m": 0.07731305, "price_return_6m": 0.42171944, "price_return_9m": 0.10811169, "price_return_12m": 0.16719705, "price_return_12m_ex1m": 0.08238156, "distance_from_52w_high": 0, "distance_from_52w_low": 0.48625779, "relative_strength": 0.009256, "local_beta": 0.0006, "volatility_252d": 0.339457, "volatility_60d": 0.786512, "max_drawdown_12m": -0.30982562, "revenue_ttm": 3803442000, "gross_profit_ttm": 2368184000, "ebit_ttm": 191577000, "ebitda_ttm": 302510000, "net_income_ttm": 165034000, "eps_diluted_ttm": 3.40592302, "operating_cash_flow_ttm": 317923000, "capital_expenditure_ttm": 146765000, "fcf_ttm": 464688000, "dividends_paid_ttm": 53937000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10115000, "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_current_liabilities": 781338000, "net_ppe": null, "total_assets": 3297341000, "total_debt": 801201000, "total_equity": 459226000, "net_working_capital": -312457000, "book_value_per_share": 9.47737076, "retained_earnings": 1447805000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 207262000, "tangible_book_per_share": 4.27741203, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 51, "rank_pb": 84, "rank_ptbv": 88, "rank_ps": 24, "rank_pcf": 44, "rank_ev_ebitda": 53, "rank_ev_ebit": 68, "rank_earnings_yield": 51, "rank_fcf_yield": 32, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 8, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 30, "rank_fcf_margin": 65, "rank_piotroski": 32, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 51, "value_composite": 73, "quality_composite": 10, "momentum_composite": 69, "growth_composite": 73, "yield_composite": 26, "svqf_composite": 76, "vc1_composite": 68, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 41, "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": 66.13, "os": 0.4, "value": 0.27, "quality": 0.9, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 19.4162, "earnings_yield": 0.0515, "shareholder_yield": 0.0168, "roe": 0.3594, "momentum_12_1": 0.0824, "complete_fields": { "id": 2977, "ticker_id": 5212, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:00.209536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.13, "market_cap": 3204329150, "market_cap_usd": 3204329150, "enterprise_value": 3770440150, "shares_outstanding": 48455000, "fx_rate_to_usd": null, "pe_ratio": 19.41617576, "pb_ratio": 6.97767363, "ptbv_ratio": 15.46028288, "ps_ratio": 0.8424814, "pcf_ratio": 10.07894726, "pfcf_ratio": 6.89565719, "ev_ebitda": 12.46385293, "ev_ebit": 19.68106897, "ev_sales": 0.99132316, "ev_fcf": 8.11391762, "earnings_yield": 0.05150345, "fcf_yield": 0.12324503, "dividend_yield": 0.01683254, "buyback_yield": 0, "shareholder_yield": 0.01683254, "debt_paydown_yield": null, "total_yield": 0.01683254, "gross_margin": 0.62264233, "operating_margin": 0.05036938, "net_margin": 0.0433907, "ebitda_margin": 0.07953585, "fcf_margin": 0.12217565, "roe": 0.35937425, "roa": 0.05005063, "roic": 0.16964641, "roc_greenblatt": null, "asset_turnover": 1.15348761, "cash_conversion": 2.8157107, "accruals_ratio": -0.04636736, "sbc_to_revenue": 0.00701128, "debt_to_equity": 6.1802141, "net_debt_to_ebitda": 1.87137946, "debt_to_assets": 0.24298397, "interest_coverage": 18.93989125, "current_ratio": 0.59493715, "quick_ratio": 0.5302238, "net_debt": 566111000, "revenue_growth_1y": 0.05135041, "revenue_growth_3y_cagr": 0.043367, "revenue_growth_5y_cagr": 0.13598783, "eps_growth_1y": 0.05430804, "eps_growth_3y_cagr": 0.50985294, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03902423, "book_value_growth_1y": -0.00306445, "piotroski_f_score": 6, "altman_z_score": 2.52217485, "earnings_stability_5y": 0.267288, "revenue_stability_5y": 0.208931, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07836007, "price_return_3m": 0.07731305, "price_return_6m": 0.42171944, "price_return_9m": 0.10811169, "price_return_12m": 0.16719705, "price_return_12m_ex1m": 0.08238156, "distance_from_52w_high": 0, "distance_from_52w_low": 0.48625779, "relative_strength": 0.009256, "local_beta": 0.0006, "volatility_252d": 0.339457, "volatility_60d": 0.786512, "max_drawdown_12m": -0.30982562, "revenue_ttm": 3803442000, "gross_profit_ttm": 2368184000, "ebit_ttm": 191577000, "ebitda_ttm": 302510000, "net_income_ttm": 165034000, "eps_diluted_ttm": 3.40592302, "operating_cash_flow_ttm": 317923000, "capital_expenditure_ttm": 146765000, "fcf_ttm": 464688000, "dividends_paid_ttm": 53937000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10115000, "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_current_liabilities": 781338000, "net_ppe": null, "total_assets": 3297341000, "total_debt": 801201000, "total_equity": 459226000, "net_working_capital": -312457000, "book_value_per_share": 9.47737076, "retained_earnings": 1447805000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 207262000, "tangible_book_per_share": 4.27741203, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 51, "rank_pb": 84, "rank_ptbv": 88, "rank_ps": 24, "rank_pcf": 44, "rank_ev_ebitda": 53, "rank_ev_ebit": 68, "rank_earnings_yield": 51, "rank_fcf_yield": 32, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 8, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 30, "rank_fcf_margin": 65, "rank_piotroski": 32, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 51, "value_composite": 73, "quality_composite": 10, "momentum_composite": 69, "growth_composite": 73, "yield_composite": 26, "svqf_composite": 76, "vc1_composite": 68, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 41, "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "ebit": 173343000, "ebitda": 282374000, "pretax_income": 162895000, "tax_provision": 14468000, "net_income": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 797422000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 301281000, "capital_expenditure": 146204000, "free_cash_flow": 447485000, "dividends_paid": 52192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35569, "ticker_id": 5212, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173343000", "ebitda": "282374000", "netIncome": "148427000", "grossProfit": "2938659000", "depreciation": "None", "totalRevenue": "3751806000", "costOfRevenue": "813147000", "interestIncome": "None", "incomeBeforeTax": "162895000", "interestExpense": "10448000", "operatingIncome": "187285000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14468000", "reportedCurrency": "USD", "netInterestIncome": "-10448000", "nonInterestIncome": "None", "operatingExpenses": "2751374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109031000", "sellingGeneralAndAdministrative": "244915000", "netIncomeFromContinuingOperations": "148427000" }, "balance": { "goodwill": "1451000", "inventory": "53969000", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "3261672000", "longTermDebt": "561259000", "shortTermDebt": "236163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251806000", "reportedCurrency": "USD", "retainedEarnings": "1412942000", "totalLiabilities": "2825245000", "otherCurrentAssets": "36752000", "totalCurrentAssets": "454828000", "currentLongTermDebt": "68815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2806844000", "currentAccountsPayable": "62714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3462248000", "totalShareholderEquity": "436427000", "capitalLeaseObligations": "1499761000", "otherCurrentLiabilities": "478134000", "totalCurrentLiabilities": "777011000", "otherNonCurrentLiabilities": "29354000", "totalNonCurrentLiabilities": "2048234000", "cashAndShortTermInvestments": "215729000", "commonStockSharesOutstanding": "48346000", "intangibleAssetsExcludingGoodwill": "251806000", "cashAndCashEquivalentsAtCarryingValue": "215729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148427000", "profitLoss": "None", "dividendPayout": "52192000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10561000", "operatingCashflow": "301281000", "capitalExpenditures": "146204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22783000", "cashflowFromInvestment": "-147260000", "stockBasedCompensation": "27234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3751806000, "cost_of_revenue": 813147000, "gross_profit": 2938659000, "research_and_development": null, "selling_general_admin": 244915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173343000, "depreciation_amortisation": 109031000, "ebitda": 282374000, "interest_expense": 10448000, "interest_income": null, "other_non_operating": null, "pretax_income": 162895000, "tax_provision": 14468000, "effective_tax_rate": null, "net_income": 148427000, "net_income_continuing_ops": 148427000, "net_income_to_common": 148427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215729000, "short_term_investments": null, "net_receivables": 148378000, "inventory": 53969000, "other_current_assets": null, "total_current_assets": 454828000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 251806000, "goodwill_and_intangibles": 253257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2806844000, "total_assets": 3261672000, "short_term_debt": 236163000, "accounts_payable": 62714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777011000, "long_term_debt": 561259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2048234000, "total_liabilities": 2825245000, "total_debt": 797422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1412942000, "total_equity": 436427000, "shares_outstanding": 48346000, "operating_cash_flow": 301281000, "stock_based_compensation": 27234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147260000, "dividends_paid": 52192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22783000, "free_cash_flow": 447485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173343000", "ebitda": "282374000", "netIncome": "148427000", "grossProfit": "2938659000", "depreciation": "None", "totalRevenue": "3751806000", "costOfRevenue": "813147000", "interestIncome": "None", "incomeBeforeTax": "162895000", "interestExpense": "10448000", "operatingIncome": "187285000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14468000", "reportedCurrency": "USD", "netInterestIncome": "-10448000", "nonInterestIncome": "None", "operatingExpenses": "2751374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109031000", "sellingGeneralAndAdministrative": "244915000", "netIncomeFromContinuingOperations": "148427000" }, "balance": { "goodwill": "1451000", "inventory": "53969000", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "3261672000", "longTermDebt": "561259000", "shortTermDebt": "236163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251806000", "reportedCurrency": "USD", "retainedEarnings": "1412942000", "totalLiabilities": "2825245000", "otherCurrentAssets": "36752000", "totalCurrentAssets": "454828000", "currentLongTermDebt": "68815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2806844000", "currentAccountsPayable": "62714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3462248000", "totalShareholderEquity": "436427000", "capitalLeaseObligations": "1499761000", "otherCurrentLiabilities": "478134000", "totalCurrentLiabilities": "777011000", "otherNonCurrentLiabilities": "29354000", "totalNonCurrentLiabilities": "2048234000", "cashAndShortTermInvestments": "215729000", "commonStockSharesOutstanding": "48346000", "intangibleAssetsExcludingGoodwill": "251806000", "cashAndCashEquivalentsAtCarryingValue": "215729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148427000", "profitLoss": "None", "dividendPayout": "52192000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10561000", "operatingCashflow": "301281000", "capitalExpenditures": "146204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22783000", "cashflowFromInvestment": "-147260000", "stockBasedCompensation": "27234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109031000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 3581699000, "cost_of_revenue": 806021000, "gross_profit": 2775678000, "ebit": 181454000, "ebitda": 282904000, "pretax_income": 171047000, "tax_provision": 14264000, "net_income": 156783000, "net_income_to_common": 156783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84176000, "total_current_assets": 333313000, "total_assets": 3041760000, "short_term_debt": 157138000, "long_term_debt": 452062000, "total_debt": 609200000, "total_liabilities": 2598305000, "total_equity": 443455000, "shares_outstanding": 48974000, "goodwill_and_intangibles": 251789000 }, "cash_flow": { "operating_cash_flow": 268325000, "capital_expenditure": 160364000, "free_cash_flow": 428689000, "dividends_paid": 53041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35574, "ticker_id": 5212, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181454000", "ebitda": "282904000", "netIncome": "156783000", "grossProfit": "2775678000", "depreciation": "None", "totalRevenue": "3581699000", "costOfRevenue": "806021000", "interestIncome": "None", "incomeBeforeTax": "171047000", "interestExpense": "10107000", "operatingIncome": "178317000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14264000", "reportedCurrency": "USD", "netInterestIncome": "-10107000", "nonInterestIncome": "None", "operatingExpenses": "2597361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "806021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101450000", "sellingGeneralAndAdministrative": "228737000", "netIncomeFromContinuingOperations": "156783000" }, "balance": { "goodwill": "1451000", "inventory": "64526000", "commonStock": "1084000", "currentDebt": "None", "investments": "None", "totalAssets": "3041760000", "longTermDebt": "452062000", "shortTermDebt": "157138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "250338000", "reportedCurrency": "USD", "retainedEarnings": "1317828000", "totalLiabilities": "2598305000", "otherCurrentAssets": "95189000", "totalCurrentAssets": "333313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2708447000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1908220000", "totalShareholderEquity": "443455000", "capitalLeaseObligations": "1456158000", "otherCurrentLiabilities": "469772000", "totalCurrentLiabilities": "711420000", "otherNonCurrentLiabilities": "27637000", "totalNonCurrentLiabilities": "1886885000", "cashAndShortTermInvestments": "84176000", "commonStockSharesOutstanding": "48974000", "intangibleAssetsExcludingGoodwill": "250338000", "cashAndCashEquivalentsAtCarryingValue": "84176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156783000", "profitLoss": "None", "dividendPayout": "53041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6883000", "operatingCashflow": "268325000", "capitalExpenditures": "160364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78794000", "cashflowFromInvestment": "-161097000", "stockBasedCompensation": "29962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3581699000, "cost_of_revenue": 806021000, "gross_profit": 2775678000, "research_and_development": null, "selling_general_admin": 228737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181454000, "depreciation_amortisation": 101450000, "ebitda": 282904000, "interest_expense": 10107000, "interest_income": null, "other_non_operating": null, "pretax_income": 171047000, "tax_provision": 14264000, "effective_tax_rate": null, "net_income": 156783000, "net_income_continuing_ops": 156783000, "net_income_to_common": 156783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84176000, "short_term_investments": null, "net_receivables": 89422000, "inventory": 64526000, "other_current_assets": null, "total_current_assets": 333313000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 250338000, "goodwill_and_intangibles": 251789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2708447000, "total_assets": 3041760000, "short_term_debt": 157138000, "accounts_payable": 62092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711420000, "long_term_debt": 452062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1886885000, "total_liabilities": 2598305000, "total_debt": 609200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1317828000, "total_equity": 443455000, "shares_outstanding": 48974000, "operating_cash_flow": 268325000, "stock_based_compensation": 29962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161097000, "dividends_paid": 53041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78794000, "free_cash_flow": 428689000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181454000", "ebitda": "282904000", "netIncome": "156783000", "grossProfit": "2775678000", "depreciation": "None", "totalRevenue": "3581699000", "costOfRevenue": "806021000", "interestIncome": "None", "incomeBeforeTax": "171047000", "interestExpense": "10107000", "operatingIncome": "178317000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14264000", "reportedCurrency": "USD", "netInterestIncome": "-10107000", "nonInterestIncome": "None", "operatingExpenses": "2597361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "806021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101450000", "sellingGeneralAndAdministrative": "228737000", "netIncomeFromContinuingOperations": "156783000" }, "balance": { "goodwill": "1451000", "inventory": "64526000", "commonStock": "1084000", "currentDebt": "None", "investments": "None", "totalAssets": "3041760000", "longTermDebt": "452062000", "shortTermDebt": "157138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "250338000", "reportedCurrency": "USD", "retainedEarnings": "1317828000", "totalLiabilities": "2598305000", "otherCurrentAssets": "95189000", "totalCurrentAssets": "333313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2708447000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1908220000", "totalShareholderEquity": "443455000", "capitalLeaseObligations": "1456158000", "otherCurrentLiabilities": "469772000", "totalCurrentLiabilities": "711420000", "otherNonCurrentLiabilities": "27637000", "totalNonCurrentLiabilities": "1886885000", "cashAndShortTermInvestments": "84176000", "commonStockSharesOutstanding": "48974000", "intangibleAssetsExcludingGoodwill": "250338000", "cashAndCashEquivalentsAtCarryingValue": "84176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156783000", "profitLoss": "None", "dividendPayout": "53041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6883000", "operatingCashflow": "268325000", "capitalExpenditures": "160364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78794000", "cashflowFromInvestment": "-161097000", "stockBasedCompensation": "29962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101450000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 3439503000, "cost_of_revenue": 2031395000, "gross_profit": 1408108000, "ebit": 108566000, "ebitda": 201702000, "pretax_income": 100014000, "tax_provision": -1337000, "net_income": 101351000, "net_income_to_common": 101351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56290000, "total_current_assets": 300798000, "total_assets": 2840383000, "short_term_debt": 134905000, "long_term_debt": 470047000, "total_debt": 604952000, "total_liabilities": 2522321000, "total_equity": 318062000, "shares_outstanding": 49050000, "goodwill_and_intangibles": 251727000 }, "cash_flow": { "operating_cash_flow": 218401000, "capital_expenditure": 153223000, "free_cash_flow": 371624000, "dividends_paid": 53207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35579, "ticker_id": 5212, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108566000", "ebitda": "201702000", "netIncome": "101351000", "grossProfit": "1408108000", "depreciation": "None", "totalRevenue": "3439503000", "costOfRevenue": "2031395000", "interestIncome": "None", "incomeBeforeTax": "100014000", "interestExpense": "8552000", "operatingIncome": "108566000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1337000", "reportedCurrency": "USD", "netInterestIncome": "-8552000", "nonInterestIncome": "None", "operatingExpenses": "1299542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2031395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93136000", "sellingGeneralAndAdministrative": "217449000", "netIncomeFromContinuingOperations": "101351000" }, "balance": { "goodwill": "1451000", "inventory": "57654000", "commonStock": "1072000", "currentDebt": "None", "investments": "None", "totalAssets": "2840383000", "longTermDebt": "470047000", "shortTermDebt": "134905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "250276000", "reportedCurrency": "USD", "retainedEarnings": "1216239000", "totalLiabilities": "2522321000", "otherCurrentAssets": "43979000", "totalCurrentAssets": "300798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2539585000", "currentAccountsPayable": "63152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1859907000", "totalShareholderEquity": "318062000", "capitalLeaseObligations": "1389860000", "otherCurrentLiabilities": "239699000", "totalCurrentLiabilities": "660671000", "otherNonCurrentLiabilities": "42669000", "totalNonCurrentLiabilities": "1861649999", "cashAndShortTermInvestments": "56290000", "commonStockSharesOutstanding": "49050000", "intangibleAssetsExcludingGoodwill": "250276000", "cashAndCashEquivalentsAtCarryingValue": "56290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101351000", "profitLoss": "None", "dividendPayout": "53207000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2092000", "operatingCashflow": "218401000", "capitalExpenditures": "153223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123535000", "cashflowFromInvestment": "-153497000", "stockBasedCompensation": "25781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3439503000, "cost_of_revenue": 2031395000, "gross_profit": 1408108000, "research_and_development": null, "selling_general_admin": 217449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108566000, "depreciation_amortisation": 93136000, "ebitda": 201702000, "interest_expense": 8552000, "interest_income": null, "other_non_operating": null, "pretax_income": 100014000, "tax_provision": -1337000, "effective_tax_rate": null, "net_income": 101351000, "net_income_continuing_ops": 101351000, "net_income_to_common": 101351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56290000, "short_term_investments": null, "net_receivables": 142875000, "inventory": 57654000, "other_current_assets": null, "total_current_assets": 300798000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 250276000, "goodwill_and_intangibles": 251727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2539585000, "total_assets": 2840383000, "short_term_debt": 134905000, "accounts_payable": 63152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660671000, "long_term_debt": 470047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1861649999, "total_liabilities": 2522321000, "total_debt": 604952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1216239000, "total_equity": 318062000, "shares_outstanding": 49050000, "operating_cash_flow": 218401000, "stock_based_compensation": 25781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153497000, "dividends_paid": 53207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123535000, "free_cash_flow": 371624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108566000", "ebitda": "201702000", "netIncome": "101351000", "grossProfit": "1408108000", "depreciation": "None", "totalRevenue": "3439503000", "costOfRevenue": "2031395000", "interestIncome": "None", "incomeBeforeTax": "100014000", "interestExpense": "8552000", "operatingIncome": "108566000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1337000", "reportedCurrency": "USD", "netInterestIncome": "-8552000", "nonInterestIncome": "None", "operatingExpenses": "1299542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2031395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93136000", "sellingGeneralAndAdministrative": "217449000", "netIncomeFromContinuingOperations": "101351000" }, "balance": { "goodwill": "1451000", "inventory": "57654000", "commonStock": "1072000", "currentDebt": "None", "investments": "None", "totalAssets": "2840383000", "longTermDebt": "470047000", "shortTermDebt": "134905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "250276000", "reportedCurrency": "USD", "retainedEarnings": "1216239000", "totalLiabilities": "2522321000", "otherCurrentAssets": "43979000", "totalCurrentAssets": "300798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2539585000", "currentAccountsPayable": "63152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1859907000", "totalShareholderEquity": "318062000", "capitalLeaseObligations": "1389860000", "otherCurrentLiabilities": "239699000", "totalCurrentLiabilities": "660671000", "otherNonCurrentLiabilities": "42669000", "totalNonCurrentLiabilities": "1861649999", "cashAndShortTermInvestments": "56290000", "commonStockSharesOutstanding": "49050000", "intangibleAssetsExcludingGoodwill": "250276000", "cashAndCashEquivalentsAtCarryingValue": "56290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101351000", "profitLoss": "None", "dividendPayout": "53207000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2092000", "operatingCashflow": "218401000", "capitalExpenditures": "153223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123535000", "cashflowFromInvestment": "-153497000", "stockBasedCompensation": "25781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93136000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 3303156000, "cost_of_revenue": 2022877000, "gross_profit": 1280279000, "ebit": 40380000, "ebitda": 132760000, "pretax_income": 32892000, "tax_provision": -10231000, "net_income": 43123000, "net_income_to_common": 43123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114777000, "total_current_assets": 345768000, "total_assets": 2775220000, "short_term_debt": 139099000, "long_term_debt": 468032000, "total_debt": 607131000, "total_liabilities": 2483217000, "total_equity": 292003000, "shares_outstanding": 50414000, "goodwill_and_intangibles": 251524000 }, "cash_flow": { "operating_cash_flow": 161926000, "capital_expenditure": 113144000, "free_cash_flow": 275070000, "dividends_paid": 42272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35584, "ticker_id": 5212, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40380000", "ebitda": "132760000", "netIncome": "43123000", "grossProfit": "1280279000", "depreciation": "None", "totalRevenue": "3303156000", "costOfRevenue": "2022877000", "interestIncome": "None", "incomeBeforeTax": "32892000", "interestExpense": "6043000", "operatingIncome": "38935000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10231000", "reportedCurrency": "USD", "netInterestIncome": "-6043000", "nonInterestIncome": "None", "operatingExpenses": "1241344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2022877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92380000", "sellingGeneralAndAdministrative": "205753000", "netIncomeFromContinuingOperations": "43123000" }, "balance": { "goodwill": "1451000", "inventory": "55559000", "commonStock": "1063000", "currentDebt": "None", "investments": "None", "totalAssets": "2775220000", "longTermDebt": "468032000", "shortTermDebt": "139099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "250073000", "reportedCurrency": "USD", "retainedEarnings": "1170078000", "totalLiabilities": "2483217000", "otherCurrentAssets": "28513000", "totalCurrentAssets": "345768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2429452000", "currentAccountsPayable": "66638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2015037000", "shortLongTermDebtTotal": "1840628000", "totalShareholderEquity": "292003000", "capitalLeaseObligations": "1372596000", "otherCurrentLiabilities": "206272000", "totalCurrentLiabilities": "656678000", "otherNonCurrentLiabilities": "46724000", "totalNonCurrentLiabilities": "1826539000", "cashAndShortTermInvestments": "114777000", "commonStockSharesOutstanding": "50414000", "intangibleAssetsExcludingGoodwill": "250073000", "cashAndCashEquivalentsAtCarryingValue": "114777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43123000", "profitLoss": "None", "dividendPayout": "42272000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12725000", "operatingCashflow": "161926000", "capitalExpenditures": "113144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123636000", "cashflowFromInvestment": "-112815000", "stockBasedCompensation": "24426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3303156000, "cost_of_revenue": 2022877000, "gross_profit": 1280279000, "research_and_development": null, "selling_general_admin": 205753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40380000, "depreciation_amortisation": 92380000, "ebitda": 132760000, "interest_expense": 6043000, "interest_income": null, "other_non_operating": null, "pretax_income": 32892000, "tax_provision": -10231000, "effective_tax_rate": null, "net_income": 43123000, "net_income_continuing_ops": 43123000, "net_income_to_common": 43123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114777000, "short_term_investments": null, "net_receivables": 146919000, "inventory": 55559000, "other_current_assets": null, "total_current_assets": 345768000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 250073000, "goodwill_and_intangibles": 251524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2429452000, "total_assets": 2775220000, "short_term_debt": 139099000, "accounts_payable": 66638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656678000, "long_term_debt": 468032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1826539000, "total_liabilities": 2483217000, "total_debt": 607131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1170078000, "total_equity": 292003000, "shares_outstanding": 50414000, "operating_cash_flow": 161926000, "stock_based_compensation": 24426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112815000, "dividends_paid": 42272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123636000, "free_cash_flow": 275070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40380000", "ebitda": "132760000", "netIncome": "43123000", "grossProfit": "1280279000", "depreciation": "None", "totalRevenue": "3303156000", "costOfRevenue": "2022877000", "interestIncome": "None", "incomeBeforeTax": "32892000", "interestExpense": "6043000", "operatingIncome": "38935000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10231000", "reportedCurrency": "USD", "netInterestIncome": "-6043000", "nonInterestIncome": "None", "operatingExpenses": "1241344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2022877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92380000", "sellingGeneralAndAdministrative": "205753000", "netIncomeFromContinuingOperations": "43123000" }, "balance": { "goodwill": "1451000", "inventory": "55559000", "commonStock": "1063000", "currentDebt": "None", "investments": "None", "totalAssets": "2775220000", "longTermDebt": "468032000", "shortTermDebt": "139099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "250073000", "reportedCurrency": "USD", "retainedEarnings": "1170078000", "totalLiabilities": "2483217000", "otherCurrentAssets": "28513000", "totalCurrentAssets": "345768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2429452000", "currentAccountsPayable": "66638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2015037000", "shortLongTermDebtTotal": "1840628000", "totalShareholderEquity": "292003000", "capitalLeaseObligations": "1372596000", "otherCurrentLiabilities": "206272000", "totalCurrentLiabilities": "656678000", "otherNonCurrentLiabilities": "46724000", "totalNonCurrentLiabilities": "1826539000", "cashAndShortTermInvestments": "114777000", "commonStockSharesOutstanding": "50414000", "intangibleAssetsExcludingGoodwill": "250073000", "cashAndCashEquivalentsAtCarryingValue": "114777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43123000", "profitLoss": "None", "dividendPayout": "42272000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12725000", "operatingCashflow": "161926000", "capitalExpenditures": "113144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123636000", "cashflowFromInvestment": "-112815000", "stockBasedCompensation": "24426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92380000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 2927540000, "cost_of_revenue": 1725761000, "gross_profit": 1201779000, "ebit": 82318000, "ebitda": 171972000, "pretax_income": 71620000, "tax_provision": -753000, "net_income": 72373000, "net_income_to_common": 72373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189627000, "total_current_assets": 405589000, "total_assets": 2798125000, "short_term_debt": 131818000, "long_term_debt": 466017000, "total_debt": 597835000, "total_liabilities": 2467959000, "total_equity": 330166000, "shares_outstanding": 48510000, "goodwill_and_intangibles": 251701000 }, "cash_flow": { "operating_cash_flow": 213006000, "capital_expenditure": 67549000, "free_cash_flow": 280555000, "dividends_paid": 18998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35589, "ticker_id": 5212, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82318000", "ebitda": "171972000", "netIncome": "72373000", "grossProfit": "1201779000", "depreciation": "None", "totalRevenue": "2927540000", "costOfRevenue": "1725761000", "interestIncome": "None", "incomeBeforeTax": "71620000", "interestExpense": "10698000", "operatingIncome": "82318000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-753000", "reportedCurrency": "USD", "netInterestIncome": "-10698000", "nonInterestIncome": "None", "operatingExpenses": "1119461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1725761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89654000", "sellingGeneralAndAdministrative": "186136000", "netIncomeFromContinuingOperations": "72373000" }, "balance": { "goodwill": "1451000", "inventory": "42839000", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "2798125000", "longTermDebt": "466017000", "shortTermDebt": "131818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "250250000", "reportedCurrency": "USD", "retainedEarnings": "1169150000", "totalLiabilities": "2467959000", "otherCurrentAssets": "17978000", "totalCurrentAssets": "405589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2392536000", "currentAccountsPayable": "54086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1982983000", "shortLongTermDebtTotal": "1816104000", "totalShareholderEquity": "330166000", "capitalLeaseObligations": "1350087000", "otherCurrentLiabilities": "239187000", "totalCurrentLiabilities": "636273000", "otherNonCurrentLiabilities": "44996000", "totalNonCurrentLiabilities": "1831685999", "cashAndShortTermInvestments": "189627000", "commonStockSharesOutstanding": "48510000", "intangibleAssetsExcludingGoodwill": "250250000", "cashAndCashEquivalentsAtCarryingValue": "189627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72373000", "profitLoss": "None", "dividendPayout": "18998000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3478000", "operatingCashflow": "213006000", "capitalExpenditures": "67549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108827000", "cashflowFromInvestment": "-68610000", "stockBasedCompensation": "22988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2927540000, "cost_of_revenue": 1725761000, "gross_profit": 1201779000, "research_and_development": null, "selling_general_admin": 186136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82318000, "depreciation_amortisation": 89654000, "ebitda": 171972000, "interest_expense": 10698000, "interest_income": null, "other_non_operating": null, "pretax_income": 71620000, "tax_provision": -753000, "effective_tax_rate": null, "net_income": 72373000, "net_income_continuing_ops": 72373000, "net_income_to_common": 72373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189627000, "short_term_investments": null, "net_receivables": 155145000, "inventory": 42839000, "other_current_assets": null, "total_current_assets": 405589000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 250250000, "goodwill_and_intangibles": 251701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2392536000, "total_assets": 2798125000, "short_term_debt": 131818000, "accounts_payable": 54086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 636273000, "long_term_debt": 466017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1831685999, "total_liabilities": 2467959000, "total_debt": 597835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1169150000, "total_equity": 330166000, "shares_outstanding": 48510000, "operating_cash_flow": 213006000, "stock_based_compensation": 22988000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68610000, "dividends_paid": 18998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108827000, "free_cash_flow": 280555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82318000", "ebitda": "171972000", "netIncome": "72373000", "grossProfit": "1201779000", "depreciation": "None", "totalRevenue": "2927540000", "costOfRevenue": "1725761000", "interestIncome": "None", "incomeBeforeTax": "71620000", "interestExpense": "10698000", "operatingIncome": "82318000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-753000", "reportedCurrency": "USD", "netInterestIncome": "-10698000", "nonInterestIncome": "None", "operatingExpenses": "1119461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1725761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89654000", "sellingGeneralAndAdministrative": "186136000", "netIncomeFromContinuingOperations": "72373000" }, "balance": { "goodwill": "1451000", "inventory": "42839000", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "2798125000", "longTermDebt": "466017000", "shortTermDebt": "131818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "250250000", "reportedCurrency": "USD", "retainedEarnings": "1169150000", "totalLiabilities": "2467959000", "otherCurrentAssets": "17978000", "totalCurrentAssets": "405589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2392536000", "currentAccountsPayable": "54086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1982983000", "shortLongTermDebtTotal": "1816104000", "totalShareholderEquity": "330166000", "capitalLeaseObligations": "1350087000", "otherCurrentLiabilities": "239187000", "totalCurrentLiabilities": "636273000", "otherNonCurrentLiabilities": "44996000", "totalNonCurrentLiabilities": "1831685999", "cashAndShortTermInvestments": "189627000", "commonStockSharesOutstanding": "48510000", "intangibleAssetsExcludingGoodwill": "250250000", "cashAndCashEquivalentsAtCarryingValue": "189627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72373000", "profitLoss": "None", "dividendPayout": "18998000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3478000", "operatingCashflow": "213006000", "capitalExpenditures": "67549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108827000", "cashflowFromInvestment": "-68610000", "stockBasedCompensation": "22988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89654000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 1983225000, "cost_of_revenue": 1236918000, "gross_profit": 746307000, "ebit": -347437000, "ebitda": -255922000, "pretax_income": -356036000, "tax_provision": -102671000, "net_income": -253365000, "net_income_to_common": -253365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154085000, "total_current_assets": 341359000, "total_assets": 2747054000, "short_term_debt": 132519000, "long_term_debt": 280000000, "total_debt": 412519000, "total_liabilities": 2240113000, "total_equity": 506941000, "shares_outstanding": 43869000, "goodwill_and_intangibles": 253160000 }, "cash_flow": { "operating_cash_flow": 2908000, "capital_expenditure": 50914000, "free_cash_flow": 53822000, "dividends_paid": 15791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35594, "ticker_id": 5212, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-347437000", "ebitda": "-255922000", "netIncome": "-253365000", "grossProfit": "746307000", "depreciation": "None", "totalRevenue": "1983225000", "costOfRevenue": "1236918000", "interestIncome": "None", "incomeBeforeTax": "-356036000", "interestExpense": "8599000", "operatingIncome": "-347437000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-102671000", "reportedCurrency": "USD", "netInterestIncome": "-8599000", "nonInterestIncome": "None", "operatingExpenses": "1093744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1236918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91515000", "sellingGeneralAndAdministrative": "157644000", "netIncomeFromContinuingOperations": "-253365000" }, "balance": { "goodwill": "1451000", "inventory": "39288000", "commonStock": "986000", "currentDebt": "None", "investments": "None", "totalAssets": "2747054000", "longTermDebt": "280000000", "shortTermDebt": "132519000", "treasuryStock": "-1696743000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "251709000", "reportedCurrency": "USD", "retainedEarnings": "1110087000", "totalLiabilities": "2240113000", "otherCurrentAssets": "17355000", "totalCurrentAssets": "341359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405695000", "currentAccountsPayable": "58432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "774137000", "shortLongTermDebtTotal": "1636840000", "totalShareholderEquity": "506941000", "capitalLeaseObligations": "1356840000", "otherCurrentLiabilities": "210461000", "totalCurrentLiabilities": "586067000", "otherNonCurrentLiabilities": "149725000", "totalNonCurrentLiabilities": "1654045999", "cashAndShortTermInvestments": "154085000", "commonStockSharesOutstanding": "43869000", "intangibleAssetsExcludingGoodwill": "251709000", "cashAndCashEquivalentsAtCarryingValue": "154085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253365000", "profitLoss": "None", "dividendPayout": "15791000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7921000", "operatingCashflow": "2908000", "capitalExpenditures": "50914000", "changeInReceivables": "15148000", "changeInExchangeRate": "-17000", "cashflowFromFinancing": "143692000", "cashflowFromInvestment": "-50914000", "stockBasedCompensation": "21350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3621000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1983225000, "cost_of_revenue": 1236918000, "gross_profit": 746307000, "research_and_development": null, "selling_general_admin": 157644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -347437000, "depreciation_amortisation": 91515000, "ebitda": -255922000, "interest_expense": 8599000, "interest_income": null, "other_non_operating": null, "pretax_income": -356036000, "tax_provision": -102671000, "effective_tax_rate": null, "net_income": -253365000, "net_income_continuing_ops": -253365000, "net_income_to_common": -253365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154085000, "short_term_investments": null, "net_receivables": 130631000, "inventory": 39288000, "other_current_assets": null, "total_current_assets": 341359000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 251709000, "goodwill_and_intangibles": 253160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2405695000, "total_assets": 2747054000, "short_term_debt": 132519000, "accounts_payable": 58432000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586067000, "long_term_debt": 280000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1654045999, "total_liabilities": 2240113000, "total_debt": 412519000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1110087000, "total_equity": 506941000, "shares_outstanding": 43869000, "operating_cash_flow": 2908000, "stock_based_compensation": 21350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50914000, "dividends_paid": 15791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143692000, "free_cash_flow": 53822000, "net_change_in_cash": 95669000 }, "raw_data": { "income": { "ebit": "-347437000", "ebitda": "-255922000", "netIncome": "-253365000", "grossProfit": "746307000", "depreciation": "None", "totalRevenue": "1983225000", "costOfRevenue": "1236918000", "interestIncome": "None", "incomeBeforeTax": "-356036000", "interestExpense": "8599000", "operatingIncome": "-347437000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-102671000", "reportedCurrency": "USD", "netInterestIncome": "-8599000", "nonInterestIncome": "None", "operatingExpenses": "1093744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1236918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91515000", "sellingGeneralAndAdministrative": "157644000", "netIncomeFromContinuingOperations": "-253365000" }, "balance": { "goodwill": "1451000", "inventory": "39288000", "commonStock": "986000", "currentDebt": "None", "investments": "None", "totalAssets": "2747054000", "longTermDebt": "280000000", "shortTermDebt": "132519000", "treasuryStock": "-1696743000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "251709000", "reportedCurrency": "USD", "retainedEarnings": "1110087000", "totalLiabilities": "2240113000", "otherCurrentAssets": "17355000", "totalCurrentAssets": "341359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405695000", "currentAccountsPayable": "58432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "774137000", "shortLongTermDebtTotal": "1636840000", "totalShareholderEquity": "506941000", "capitalLeaseObligations": "1356840000", "otherCurrentLiabilities": "210461000", "totalCurrentLiabilities": "586067000", "otherNonCurrentLiabilities": "149725000", "totalNonCurrentLiabilities": "1654045999", "cashAndShortTermInvestments": "154085000", "commonStockSharesOutstanding": "43869000", "intangibleAssetsExcludingGoodwill": "251709000", "cashAndCashEquivalentsAtCarryingValue": "154085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253365000", "profitLoss": "None", "dividendPayout": "15791000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7921000", "operatingCashflow": "2908000", "capitalExpenditures": "50914000", "changeInReceivables": "15148000", "changeInExchangeRate": "-17000", "cashflowFromFinancing": "143692000", "cashflowFromInvestment": "-50914000", "stockBasedCompensation": "21350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3621000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91415000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 2482692000, "cost_of_revenue": 1461450000, "gross_profit": 1021242000, "ebit": 142831000, "ebitda": 230964000, "pretax_income": 140334000, "tax_provision": 13041000, "net_income": 127293000, "net_income_to_common": 127293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58416000, "total_current_assets": 244515000, "total_assets": 2840593000, "short_term_debt": 128081000, "long_term_debt": 290000000, "total_debt": 418081000, "total_liabilities": 2268851000, "total_equity": 571742000, "shares_outstanding": 44545000, "goodwill_and_intangibles": 437207000 }, "cash_flow": { "operating_cash_flow": 218761000, "capital_expenditure": 75865000, "free_cash_flow": 294626000, "dividends_paid": 60722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35599, "ticker_id": 5212, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142831000", "ebitda": "230964000", "netIncome": "127293000", "grossProfit": "1021242000", "depreciation": "None", "totalRevenue": "2482692000", "costOfRevenue": "1461450000", "interestIncome": "36736000", "incomeBeforeTax": "140334000", "interestExpense": "2497000", "operatingIncome": "103598000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13041000", "reportedCurrency": "USD", "netInterestIncome": "-2497000", "nonInterestIncome": "None", "operatingExpenses": "917644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39233000", "costofGoodsAndServicesSold": "1461450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88133000", "sellingGeneralAndAdministrative": "160199000", "netIncomeFromContinuingOperations": "127293000" }, "balance": { "goodwill": "78355000", "inventory": "47225000", "commonStock": "977000", "currentDebt": "None", "investments": "None", "totalAssets": "2840593000", "longTermDebt": "290000000", "shortTermDebt": "128081000", "treasuryStock": "-1693122000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "358852000", "reportedCurrency": "USD", "retainedEarnings": "1408333000", "totalLiabilities": "2268851000", "otherCurrentAssets": "20774000", "totalCurrentAssets": "244515000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "118100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2596078000", "currentAccountsPayable": "61946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2072575000", "shortLongTermDebtTotal": "1607950000", "totalShareholderEquity": "571742000", "capitalLeaseObligations": "1317950000", "otherCurrentLiabilities": "213760000", "totalCurrentLiabilities": "614587000", "otherNonCurrentLiabilities": "27100000", "totalNonCurrentLiabilities": "1654264000", "cashAndShortTermInvestments": "58416000", "commonStockSharesOutstanding": "44545000", "intangibleAssetsExcludingGoodwill": "358852000", "cashAndCashEquivalentsAtCarryingValue": "58416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127293000", "profitLoss": "None", "dividendPayout": "60722000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5766000", "operatingCashflow": "218761000", "capitalExpenditures": "75865000", "changeInReceivables": "3777000", "changeInExchangeRate": "117000", "cashflowFromFinancing": "176020000", "cashflowFromInvestment": "-363060000", "stockBasedCompensation": "19373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31838000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2482692000, "cost_of_revenue": 1461450000, "gross_profit": 1021242000, "research_and_development": null, "selling_general_admin": 160199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142831000, "depreciation_amortisation": 88133000, "ebitda": 230964000, "interest_expense": 2497000, "interest_income": null, "other_non_operating": null, "pretax_income": 140334000, "tax_provision": 13041000, "effective_tax_rate": null, "net_income": 127293000, "net_income_continuing_ops": 127293000, "net_income_to_common": 127293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58416000, "short_term_investments": null, "net_receivables": 118100000, "inventory": 47225000, "other_current_assets": null, "total_current_assets": 244515000, "net_ppe": null, "goodwill": 78355000, "intangible_assets": 358852000, "goodwill_and_intangibles": 437207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2596078000, "total_assets": 2840593000, "short_term_debt": 128081000, "accounts_payable": 61946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 614587000, "long_term_debt": 290000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1654264000, "total_liabilities": 2268851000, "total_debt": 418081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1408333000, "total_equity": 571742000, "shares_outstanding": 44545000, "operating_cash_flow": 218761000, "stock_based_compensation": 19373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -363060000, "dividends_paid": 60722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 176020000, "free_cash_flow": 294626000, "net_change_in_cash": 31838000 }, "raw_data": { "income": { "ebit": "142831000", "ebitda": "230964000", "netIncome": "127293000", "grossProfit": "1021242000", "depreciation": "None", "totalRevenue": "2482692000", "costOfRevenue": "1461450000", "interestIncome": "36736000", "incomeBeforeTax": "140334000", "interestExpense": "2497000", "operatingIncome": "103598000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13041000", "reportedCurrency": "USD", "netInterestIncome": "-2497000", "nonInterestIncome": "None", "operatingExpenses": "917644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39233000", "costofGoodsAndServicesSold": "1461450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88133000", "sellingGeneralAndAdministrative": "160199000", "netIncomeFromContinuingOperations": "127293000" }, "balance": { "goodwill": "78355000", "inventory": "47225000", "commonStock": "977000", "currentDebt": "None", "investments": "None", "totalAssets": "2840593000", "longTermDebt": "290000000", "shortTermDebt": "128081000", "treasuryStock": "-1693122000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "358852000", "reportedCurrency": "USD", "retainedEarnings": "1408333000", "totalLiabilities": "2268851000", "otherCurrentAssets": "20774000", "totalCurrentAssets": "244515000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "118100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2596078000", "currentAccountsPayable": "61946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2072575000", "shortLongTermDebtTotal": "1607950000", "totalShareholderEquity": "571742000", "capitalLeaseObligations": "1317950000", "otherCurrentLiabilities": "213760000", "totalCurrentLiabilities": "614587000", "otherNonCurrentLiabilities": "27100000", "totalNonCurrentLiabilities": "1654264000", "cashAndShortTermInvestments": "58416000", "commonStockSharesOutstanding": "44545000", "intangibleAssetsExcludingGoodwill": "358852000", "cashAndCashEquivalentsAtCarryingValue": "58416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127293000", "profitLoss": "None", "dividendPayout": "60722000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5766000", "operatingCashflow": "218761000", "capitalExpenditures": "75865000", "changeInReceivables": "3777000", "changeInExchangeRate": "117000", "cashflowFromFinancing": "176020000", "cashflowFromInvestment": "-363060000", "stockBasedCompensation": "19373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31838000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88133000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 2332331000, "cost_of_revenue": 1367014000, "gross_profit": 965317000, "ebit": 114111000, "ebitda": 210087000, "pretax_income": 107411000, "tax_provision": 8376000, "net_income": 99035000, "net_income_to_common": 99035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26578000, "total_current_assets": 195230000, "total_assets": 1314133000, "short_term_debt": 22757000, "long_term_debt": 10000000, "total_debt": 32757000, "total_liabilities": 743074000, "total_equity": 571059000, "shares_outstanding": 46215000, "goodwill_and_intangibles": 26209000 }, "cash_flow": { "operating_cash_flow": 291315000, "capital_expenditure": 105929000, "free_cash_flow": 397244000, "dividends_paid": 56251000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35604, "ticker_id": 5212, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114111000", "ebitda": "210087000", "netIncome": "99035000", "grossProfit": "965317000", "depreciation": "None", "totalRevenue": "2332331000", "costOfRevenue": "1367014000", "interestIncome": "None", "incomeBeforeTax": "107411000", "interestExpense": "6783000", "operatingIncome": "118948000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8376000", "reportedCurrency": "USD", "netInterestIncome": "-6783000", "nonInterestIncome": "None", "operatingExpenses": "828508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-4754000", "costofGoodsAndServicesSold": "1367014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95976000", "sellingGeneralAndAdministrative": "154770000", "netIncomeFromContinuingOperations": "99035000" }, "balance": { "goodwill": "None", "inventory": "38886000", "commonStock": "967000", "currentDebt": "None", "investments": "None", "totalAssets": "1314133000", "longTermDebt": "10000000", "shortTermDebt": "22757000", "treasuryStock": "-1642140000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26209000", "reportedCurrency": "USD", "retainedEarnings": "1384494000", "totalLiabilities": "743074000", "otherCurrentAssets": "40645000", "totalCurrentAssets": "195230000", "currentLongTermDebt": "None", "longTermInvestments": "79767000", "shortTermInvestments": "None", "currentNetReceivables": "89121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1118903000", "currentAccountsPayable": "49071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "913275000", "shortLongTermDebtTotal": "32757000", "totalShareholderEquity": "571059000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "172336000", "totalCurrentLiabilities": "416500000", "otherNonCurrentLiabilities": "127203000", "totalNonCurrentLiabilities": "326574000", "cashAndShortTermInvestments": "26578000", "commonStockSharesOutstanding": "46215000", "intangibleAssetsExcludingGoodwill": "26209000", "cashAndCashEquivalentsAtCarryingValue": "26578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99035000", "profitLoss": "None", "dividendPayout": "56251000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3667000", "operatingCashflow": "291315000", "capitalExpenditures": "105929000", "changeInReceivables": "3680000", "changeInExchangeRate": "-65000", "cashflowFromFinancing": "-140291000", "cashflowFromInvestment": "-130389000", "stockBasedCompensation": "19988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56251000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20570000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2332331000, "cost_of_revenue": 1367014000, "gross_profit": 965317000, "research_and_development": 0, "selling_general_admin": 154770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114111000, "depreciation_amortisation": 95976000, "ebitda": 210087000, "interest_expense": 6783000, "interest_income": null, "other_non_operating": null, "pretax_income": 107411000, "tax_provision": 8376000, "effective_tax_rate": null, "net_income": 99035000, "net_income_continuing_ops": 99035000, "net_income_to_common": 99035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26578000, "short_term_investments": null, "net_receivables": 89121000, "inventory": 38886000, "other_current_assets": null, "total_current_assets": 195230000, "net_ppe": null, "goodwill": null, "intangible_assets": 26209000, "goodwill_and_intangibles": 26209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1118903000, "total_assets": 1314133000, "short_term_debt": 22757000, "accounts_payable": 49071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416500000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326574000, "total_liabilities": 743074000, "total_debt": 32757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1384494000, "total_equity": 571059000, "shares_outstanding": 46215000, "operating_cash_flow": 291315000, "stock_based_compensation": 19988000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130389000, "dividends_paid": 56251000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140291000, "free_cash_flow": 397244000, "net_change_in_cash": 20570000 }, "raw_data": { "income": { "ebit": "114111000", "ebitda": "210087000", "netIncome": "99035000", "grossProfit": "965317000", "depreciation": "None", "totalRevenue": "2332331000", "costOfRevenue": "1367014000", "interestIncome": "None", "incomeBeforeTax": "107411000", "interestExpense": "6783000", "operatingIncome": "118948000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8376000", "reportedCurrency": "USD", "netInterestIncome": "-6783000", "nonInterestIncome": "None", "operatingExpenses": "828508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-4754000", "costofGoodsAndServicesSold": "1367014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95976000", "sellingGeneralAndAdministrative": "154770000", "netIncomeFromContinuingOperations": "99035000" }, "balance": { "goodwill": "None", "inventory": "38886000", "commonStock": "967000", "currentDebt": "None", "investments": "None", "totalAssets": "1314133000", "longTermDebt": "10000000", "shortTermDebt": "22757000", "treasuryStock": "-1642140000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26209000", "reportedCurrency": "USD", "retainedEarnings": "1384494000", "totalLiabilities": "743074000", "otherCurrentAssets": "40645000", "totalCurrentAssets": "195230000", "currentLongTermDebt": "None", "longTermInvestments": "79767000", "shortTermInvestments": "None", "currentNetReceivables": "89121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1118903000", "currentAccountsPayable": "49071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "913275000", "shortLongTermDebtTotal": "32757000", "totalShareholderEquity": "571059000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "172336000", "totalCurrentLiabilities": "416500000", "otherNonCurrentLiabilities": "127203000", "totalNonCurrentLiabilities": "326574000", "cashAndShortTermInvestments": "26578000", "commonStockSharesOutstanding": "46215000", "intangibleAssetsExcludingGoodwill": "26209000", "cashAndCashEquivalentsAtCarryingValue": "26578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99035000", "profitLoss": "None", "dividendPayout": "56251000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3667000", "operatingCashflow": "291315000", "capitalExpenditures": "105929000", "changeInReceivables": "3680000", "changeInExchangeRate": "-65000", "cashflowFromFinancing": "-140291000", "cashflowFromInvestment": "-130389000", "stockBasedCompensation": "19988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56251000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20570000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95976000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "ebit": 55045000, "ebitda": 83029000, "pretax_income": 53351000, "tax_provision": 3803000, "net_income": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235090000, "total_current_assets": 464847000, "total_assets": 3297341000, "short_term_debt": 239124000, "long_term_debt": 562077000, "total_debt": 801201000, "total_liabilities": 2838115000, "total_equity": 459226000, "shares_outstanding": 48455000, "goodwill_and_intangibles": 251964000 }, "cash_flow": { "operating_cash_flow": 95561000, "capital_expenditure": 43377000, "free_cash_flow": 138938000, "dividends_paid": 14230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35567, "ticker_id": 5212, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55045000", "ebitda": "83029000", "netIncome": "49548000", "grossProfit": "154461000", "depreciation": "None", "totalRevenue": "978833000", "costOfRevenue": "824372000", "interestIncome": "None", "incomeBeforeTax": "53351000", "interestExpense": "1995000", "operatingIncome": "55045000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3803000", "reportedCurrency": "USD", "netInterestIncome": "-1995000", "nonInterestIncome": "None", "operatingExpenses": "99416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "824372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27984000", "sellingGeneralAndAdministrative": "63931000", "netIncomeFromContinuingOperations": "49548000" }, "balance": { "goodwill": "None", "inventory": "50563000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "3297341000", "longTermDebt": "562077000", "shortTermDebt": "239124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "251964000", "reportedCurrency": "USD", "retainedEarnings": "1447805000", "totalLiabilities": "2838115000", "otherCurrentAssets": "60952000", "totalCurrentAssets": "464847000", "currentLongTermDebt": "68916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2832493999", "currentAccountsPayable": "66922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2141740000", "totalShareholderEquity": "459226000", "capitalLeaseObligations": "1510747000", "otherCurrentLiabilities": "287577000", "totalCurrentLiabilities": "781338000", "otherNonCurrentLiabilities": "154161000", "totalNonCurrentLiabilities": "2056777000", "cashAndShortTermInvestments": "235090000", "commonStockSharesOutstanding": "48455000", "intangibleAssetsExcludingGoodwill": "251964000", "cashAndCashEquivalentsAtCarryingValue": "235090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49548000", "profitLoss": "None", "dividendPayout": "14230000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3404000", "operatingCashflow": "95561000", "capitalExpenditures": "43377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32391000", "cashflowFromInvestment": "-43692000", "stockBasedCompensation": "7014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 978833000, "cost_of_revenue": 824372000, "gross_profit": 154461000, "research_and_development": null, "selling_general_admin": 63931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55045000, "depreciation_amortisation": 27984000, "ebitda": 83029000, "interest_expense": 1995000, "interest_income": null, "other_non_operating": null, "pretax_income": 53351000, "tax_provision": 3803000, "effective_tax_rate": null, "net_income": 49548000, "net_income_continuing_ops": 49548000, "net_income_to_common": 49548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235090000, "short_term_investments": null, "net_receivables": 118242000, "inventory": 50563000, "other_current_assets": null, "total_current_assets": 464847000, "net_ppe": null, "goodwill": null, "intangible_assets": 251964000, "goodwill_and_intangibles": 251964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2832493999, "total_assets": 3297341000, "short_term_debt": 239124000, "accounts_payable": 66922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 781338000, "long_term_debt": 562077000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2056777000, "total_liabilities": 2838115000, "total_debt": 801201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1447805000, "total_equity": 459226000, "shares_outstanding": 48455000, "operating_cash_flow": 95561000, "stock_based_compensation": 7014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43692000, "dividends_paid": 14230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32391000, "free_cash_flow": 138938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55045000", "ebitda": "83029000", "netIncome": "49548000", "grossProfit": "154461000", "depreciation": "None", "totalRevenue": "978833000", "costOfRevenue": "824372000", "interestIncome": "None", "incomeBeforeTax": "53351000", "interestExpense": "1995000", "operatingIncome": "55045000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3803000", "reportedCurrency": "USD", "netInterestIncome": "-1995000", "nonInterestIncome": "None", "operatingExpenses": "99416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "824372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27984000", "sellingGeneralAndAdministrative": "63931000", "netIncomeFromContinuingOperations": "49548000" }, "balance": { "goodwill": "None", "inventory": "50563000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "3297341000", "longTermDebt": "562077000", "shortTermDebt": "239124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "251964000", "reportedCurrency": "USD", "retainedEarnings": "1447805000", "totalLiabilities": "2838115000", "otherCurrentAssets": "60952000", "totalCurrentAssets": "464847000", "currentLongTermDebt": "68916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2832493999", "currentAccountsPayable": "66922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2141740000", "totalShareholderEquity": "459226000", "capitalLeaseObligations": "1510747000", "otherCurrentLiabilities": "287577000", "totalCurrentLiabilities": "781338000", "otherNonCurrentLiabilities": "154161000", "totalNonCurrentLiabilities": "2056777000", "cashAndShortTermInvestments": "235090000", "commonStockSharesOutstanding": "48455000", "intangibleAssetsExcludingGoodwill": "251964000", "cashAndCashEquivalentsAtCarryingValue": "235090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49548000", "profitLoss": "None", "dividendPayout": "14230000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3404000", "operatingCashflow": "95561000", "capitalExpenditures": "43377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32391000", "cashflowFromInvestment": "-43692000", "stockBasedCompensation": "7014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27984000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 961558000, "cost_of_revenue": 207389000, "gross_profit": 754169000, "ebit": 33702000, "ebitda": 62372000, "pretax_income": 30702000, "tax_provision": 1927000, "net_income": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215729000, "total_current_assets": 454828000, "total_assets": 3261672000, "short_term_debt": 236163000, "long_term_debt": 561259000, "total_debt": 797422000, "total_liabilities": 2825245000, "total_equity": 436427000, "shares_outstanding": 48346000, "goodwill_and_intangibles": 253257000 }, "cash_flow": { "operating_cash_flow": 74907000, "capital_expenditure": 24787000, "free_cash_flow": 99694000, "dividends_paid": 12782000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35568, "ticker_id": 5212, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33702000", "ebitda": "62372000", "netIncome": "28775000", "grossProfit": "754169000", "depreciation": "None", "totalRevenue": "961558000", "costOfRevenue": "207389000", "interestIncome": "None", "incomeBeforeTax": "30702000", "interestExpense": "3000000", "operatingIncome": "33235000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1927000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "720934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28670000", "sellingGeneralAndAdministrative": "67209000", "netIncomeFromContinuingOperations": "28775000" }, "balance": { "goodwill": "1451000", "inventory": "53969000", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "3261672000", "longTermDebt": "561259000", "shortTermDebt": "236163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251806000", "reportedCurrency": "USD", "retainedEarnings": "1412942000", "totalLiabilities": "2825245000", "otherCurrentAssets": "36752000", "totalCurrentAssets": "454828000", "currentLongTermDebt": "68815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2806844000", "currentAccountsPayable": "62714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3462248000", "totalShareholderEquity": "436427000", "capitalLeaseObligations": "1499761000", "otherCurrentLiabilities": "265275000", "totalCurrentLiabilities": "777011000", "otherNonCurrentLiabilities": "29354000", "totalNonCurrentLiabilities": "2048234000", "cashAndShortTermInvestments": "215729000", "commonStockSharesOutstanding": "48346000", "intangibleAssetsExcludingGoodwill": "251806000", "cashAndCashEquivalentsAtCarryingValue": "215729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28775000", "profitLoss": "None", "dividendPayout": "12782000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9445000", "operatingCashflow": "74907000", "capitalExpenditures": "24787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23956000", "cashflowFromInvestment": "-25306000", "stockBasedCompensation": "6792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12782000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961558000, "cost_of_revenue": 207389000, "gross_profit": 754169000, "research_and_development": null, "selling_general_admin": 67209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33702000, "depreciation_amortisation": 28670000, "ebitda": 62372000, "interest_expense": 3000000, "interest_income": null, "other_non_operating": null, "pretax_income": 30702000, "tax_provision": 1927000, "effective_tax_rate": null, "net_income": 28775000, "net_income_continuing_ops": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215729000, "short_term_investments": null, "net_receivables": 148378000, "inventory": 53969000, "other_current_assets": null, "total_current_assets": 454828000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 251806000, "goodwill_and_intangibles": 253257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2806844000, "total_assets": 3261672000, "short_term_debt": 236163000, "accounts_payable": 62714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777011000, "long_term_debt": 561259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2048234000, "total_liabilities": 2825245000, "total_debt": 797422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1412942000, "total_equity": 436427000, "shares_outstanding": 48346000, "operating_cash_flow": 74907000, "stock_based_compensation": 6792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25306000, "dividends_paid": 12782000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23956000, "free_cash_flow": 99694000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33702000", "ebitda": "62372000", "netIncome": "28775000", "grossProfit": "754169000", "depreciation": "None", "totalRevenue": "961558000", "costOfRevenue": "207389000", "interestIncome": "None", "incomeBeforeTax": "30702000", "interestExpense": "3000000", "operatingIncome": "33235000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1927000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "720934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28670000", "sellingGeneralAndAdministrative": "67209000", "netIncomeFromContinuingOperations": "28775000" }, "balance": { "goodwill": "1451000", "inventory": "53969000", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "3261672000", "longTermDebt": "561259000", "shortTermDebt": "236163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251806000", "reportedCurrency": "USD", "retainedEarnings": "1412942000", "totalLiabilities": "2825245000", "otherCurrentAssets": "36752000", "totalCurrentAssets": "454828000", "currentLongTermDebt": "68815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2806844000", "currentAccountsPayable": "62714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3462248000", "totalShareholderEquity": "436427000", "capitalLeaseObligations": "1499761000", "otherCurrentLiabilities": "265275000", "totalCurrentLiabilities": "777011000", "otherNonCurrentLiabilities": "29354000", "totalNonCurrentLiabilities": "2048234000", "cashAndShortTermInvestments": "215729000", "commonStockSharesOutstanding": "48346000", "intangibleAssetsExcludingGoodwill": "251806000", "cashAndCashEquivalentsAtCarryingValue": "215729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28775000", "profitLoss": "None", "dividendPayout": "12782000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9445000", "operatingCashflow": "74907000", "capitalExpenditures": "24787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23956000", "cashflowFromInvestment": "-25306000", "stockBasedCompensation": "6792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12782000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28670000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 907226000, "cost_of_revenue": 197654000, "gross_profit": 709572000, "ebit": 37728000, "ebitda": 65147000, "pretax_income": 35481000, "tax_provision": 3582000, "net_income": 31899000, "net_income_to_common": 31899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189978000, "total_current_assets": 423942000, "total_assets": 3241354000, "short_term_debt": 234624000, "long_term_debt": 560441000, "total_debt": 795065000, "total_liabilities": 2816005000, "total_equity": 425349000, "shares_outstanding": 48616000, "goodwill_and_intangibles": 252108000 }, "cash_flow": { "operating_cash_flow": 90611000, "capital_expenditure": 37052000, "free_cash_flow": 127663000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35570, "ticker_id": 5212, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37728000", "ebitda": "65147000", "netIncome": "31899000", "grossProfit": "709572000", "depreciation": "None", "totalRevenue": "907226000", "costOfRevenue": "197654000", "interestIncome": "None", "incomeBeforeTax": "35481000", "interestExpense": "2247000", "operatingIncome": "37269000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3582000", "reportedCurrency": "USD", "netInterestIncome": "-2247000", "nonInterestIncome": "None", "operatingExpenses": "672303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27419000", "sellingGeneralAndAdministrative": "58996000", "netIncomeFromContinuingOperations": "31899000" }, "balance": { "goodwill": "None", "inventory": "63413000", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "3241354000", "longTermDebt": "560441000", "shortTermDebt": "234624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "252108000", "reportedCurrency": "USD", "retainedEarnings": "1397655000", "totalLiabilities": "2816005000", "otherCurrentAssets": "59292000", "totalCurrentAssets": "423942000", "currentLongTermDebt": "68715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817412000", "currentAccountsPayable": "55546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2139100000", "totalShareholderEquity": "425349000", "capitalLeaseObligations": "1509944000", "otherCurrentLiabilities": "291881000", "totalCurrentLiabilities": "771403000", "otherNonCurrentLiabilities": "140126000", "totalNonCurrentLiabilities": "2044602000", "cashAndShortTermInvestments": "189978000", "commonStockSharesOutstanding": "48616000", "intangibleAssetsExcludingGoodwill": "252108000", "cashAndCashEquivalentsAtCarryingValue": "189978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31899000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2998000", "operatingCashflow": "90611000", "capitalExpenditures": "37052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12207000", "cashflowFromInvestment": "-37052000", "stockBasedCompensation": "5672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 907226000, "cost_of_revenue": 197654000, "gross_profit": 709572000, "research_and_development": null, "selling_general_admin": 58996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37728000, "depreciation_amortisation": 27419000, "ebitda": 65147000, "interest_expense": 2247000, "interest_income": null, "other_non_operating": null, "pretax_income": 35481000, "tax_provision": 3582000, "effective_tax_rate": null, "net_income": 31899000, "net_income_continuing_ops": 31899000, "net_income_to_common": 31899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189978000, "short_term_investments": null, "net_receivables": 111259000, "inventory": 63413000, "other_current_assets": null, "total_current_assets": 423942000, "net_ppe": null, "goodwill": null, "intangible_assets": 252108000, "goodwill_and_intangibles": 252108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2817412000, "total_assets": 3241354000, "short_term_debt": 234624000, "accounts_payable": 55546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771403000, "long_term_debt": 560441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2044602000, "total_liabilities": 2816005000, "total_debt": 795065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1397655000, "total_equity": 425349000, "shares_outstanding": 48616000, "operating_cash_flow": 90611000, "stock_based_compensation": 5672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37052000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12207000, "free_cash_flow": 127663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37728000", "ebitda": "65147000", "netIncome": "31899000", "grossProfit": "709572000", "depreciation": "None", "totalRevenue": "907226000", "costOfRevenue": "197654000", "interestIncome": "None", "incomeBeforeTax": "35481000", "interestExpense": "2247000", "operatingIncome": "37269000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3582000", "reportedCurrency": "USD", "netInterestIncome": "-2247000", "nonInterestIncome": "None", "operatingExpenses": "672303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27419000", "sellingGeneralAndAdministrative": "58996000", "netIncomeFromContinuingOperations": "31899000" }, "balance": { "goodwill": "None", "inventory": "63413000", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "3241354000", "longTermDebt": "560441000", "shortTermDebt": "234624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "252108000", "reportedCurrency": "USD", "retainedEarnings": "1397655000", "totalLiabilities": "2816005000", "otherCurrentAssets": "59292000", "totalCurrentAssets": "423942000", "currentLongTermDebt": "68715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817412000", "currentAccountsPayable": "55546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2139100000", "totalShareholderEquity": "425349000", "capitalLeaseObligations": "1509944000", "otherCurrentLiabilities": "291881000", "totalCurrentLiabilities": "771403000", "otherNonCurrentLiabilities": "140126000", "totalNonCurrentLiabilities": "2044602000", "cashAndShortTermInvestments": "189978000", "commonStockSharesOutstanding": "48616000", "intangibleAssetsExcludingGoodwill": "252108000", "cashAndCashEquivalentsAtCarryingValue": "189978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31899000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2998000", "operatingCashflow": "90611000", "capitalExpenditures": "37052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12207000", "cashflowFromInvestment": "-37052000", "stockBasedCompensation": "5672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27419000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 955825000, "cost_of_revenue": 205843000, "gross_profit": 749982000, "ebit": 65102000, "ebitda": 91962000, "pretax_income": 62229000, "tax_provision": 7417000, "net_income": 54812000, "net_income_to_common": 54812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148763000, "total_current_assets": 379389000, "total_assets": 3151904000, "short_term_debt": 218004000, "long_term_debt": 559623000, "total_debt": 777627000, "total_liabilities": 2750956000, "total_equity": 400948000, "shares_outstanding": 48102000, "goodwill_and_intangibles": 252132000 }, "cash_flow": { "operating_cash_flow": 56844000, "capital_expenditure": 41549000, "free_cash_flow": 98393000, "dividends_paid": 14325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35571, "ticker_id": 5212, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65102000", "ebitda": "91962000", "netIncome": "54812000", "grossProfit": "749982000", "depreciation": "None", "totalRevenue": "955825000", "costOfRevenue": "205843000", "interestIncome": "None", "incomeBeforeTax": "62229000", "interestExpense": "2873000", "operatingIncome": "64822000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7417000", "reportedCurrency": "USD", "netInterestIncome": "-2873000", "nonInterestIncome": "None", "operatingExpenses": "685160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26860000", "sellingGeneralAndAdministrative": "58778000", "netIncomeFromContinuingOperations": "54812000" }, "balance": { "goodwill": "None", "inventory": "66413000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "3151904000", "longTermDebt": "559623000", "shortTermDebt": "218004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "252132000", "reportedCurrency": "USD", "retainedEarnings": "1379162000", "totalLiabilities": "2750956000", "otherCurrentAssets": "58185000", "totalCurrentAssets": "379389000", "currentLongTermDebt": "68614000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106028000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772515000", "currentAccountsPayable": "59149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2100170000", "totalShareholderEquity": "400948000", "capitalLeaseObligations": "1471933000", "otherCurrentLiabilities": "263607000", "totalCurrentLiabilities": "737053000", "otherNonCurrentLiabilities": "131737000", "totalNonCurrentLiabilities": "2013903000", "cashAndShortTermInvestments": "148763000", "commonStockSharesOutstanding": "48102000", "intangibleAssetsExcludingGoodwill": "252132000", "cashAndCashEquivalentsAtCarryingValue": "148763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54812000", "profitLoss": "None", "dividendPayout": "14325000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "497000", "operatingCashflow": "56844000", "capitalExpenditures": "41549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2283000", "cashflowFromInvestment": "-41549000", "stockBasedCompensation": "7189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 955825000, "cost_of_revenue": 205843000, "gross_profit": 749982000, "research_and_development": null, "selling_general_admin": 58778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65102000, "depreciation_amortisation": 26860000, "ebitda": 91962000, "interest_expense": 2873000, "interest_income": null, "other_non_operating": null, "pretax_income": 62229000, "tax_provision": 7417000, "effective_tax_rate": null, "net_income": 54812000, "net_income_continuing_ops": 54812000, "net_income_to_common": 54812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148763000, "short_term_investments": null, "net_receivables": 106028000, "inventory": 66413000, "other_current_assets": null, "total_current_assets": 379389000, "net_ppe": null, "goodwill": null, "intangible_assets": 252132000, "goodwill_and_intangibles": 252132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2772515000, "total_assets": 3151904000, "short_term_debt": 218004000, "accounts_payable": 59149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 737053000, "long_term_debt": 559623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2013903000, "total_liabilities": 2750956000, "total_debt": 777627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1379162000, "total_equity": 400948000, "shares_outstanding": 48102000, "operating_cash_flow": 56844000, "stock_based_compensation": 7189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41549000, "dividends_paid": 14325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2283000, "free_cash_flow": 98393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65102000", "ebitda": "91962000", "netIncome": "54812000", "grossProfit": "749982000", "depreciation": "None", "totalRevenue": "955825000", "costOfRevenue": "205843000", "interestIncome": "None", "incomeBeforeTax": "62229000", "interestExpense": "2873000", "operatingIncome": "64822000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7417000", "reportedCurrency": "USD", "netInterestIncome": "-2873000", "nonInterestIncome": "None", "operatingExpenses": "685160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26860000", "sellingGeneralAndAdministrative": "58778000", "netIncomeFromContinuingOperations": "54812000" }, "balance": { "goodwill": "None", "inventory": "66413000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "3151904000", "longTermDebt": "559623000", "shortTermDebt": "218004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "252132000", "reportedCurrency": "USD", "retainedEarnings": "1379162000", "totalLiabilities": "2750956000", "otherCurrentAssets": "58185000", "totalCurrentAssets": "379389000", "currentLongTermDebt": "68614000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106028000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772515000", "currentAccountsPayable": "59149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2100170000", "totalShareholderEquity": "400948000", "capitalLeaseObligations": "1471933000", "otherCurrentLiabilities": "263607000", "totalCurrentLiabilities": "737053000", "otherNonCurrentLiabilities": "131737000", "totalNonCurrentLiabilities": "2013903000", "cashAndShortTermInvestments": "148763000", "commonStockSharesOutstanding": "48102000", "intangibleAssetsExcludingGoodwill": "252132000", "cashAndCashEquivalentsAtCarryingValue": "148763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54812000", "profitLoss": "None", "dividendPayout": "14325000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "497000", "operatingCashflow": "56844000", "capitalExpenditures": "41549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2283000", "cashflowFromInvestment": "-41549000", "stockBasedCompensation": "7189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26860000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 927197000, "cost_of_revenue": 202261000, "gross_profit": 724936000, "ebit": 32155000, "ebitda": 58237000, "pretax_income": 34483000, "tax_provision": 1542000, "net_income": 32941000, "net_income_to_common": 32941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135411000, "total_current_assets": 361053000, "total_assets": 3110864000, "short_term_debt": 148040000, "long_term_debt": 627306000, "total_debt": 775346000, "total_liabilities": 2771459000, "total_equity": 339405000, "shares_outstanding": 49530542, "goodwill_and_intangibles": 252173000 }, "cash_flow": { "operating_cash_flow": 78919000, "capital_expenditure": 42816000, "free_cash_flow": 121735000, "dividends_paid": 12485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35572, "ticker_id": 5212, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32155000", "ebitda": "58237000", "netIncome": "32941000", "grossProfit": "724936000", "depreciation": "None", "totalRevenue": "927197000", "costOfRevenue": "202261000", "interestIncome": "None", "incomeBeforeTax": "34483000", "interestExpense": "2328000", "operatingIncome": "51959000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1542000", "reportedCurrency": "USD", "netInterestIncome": "-2328000", "nonInterestIncome": "None", "operatingExpenses": "672977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26082000", "sellingGeneralAndAdministrative": "59932000", "netIncomeFromContinuingOperations": "32941000" }, "balance": { "goodwill": "None", "inventory": "66904000", "commonStock": "1092000", "currentDebt": "None", "investments": "None", "totalAssets": "3110864000", "longTermDebt": "627306000", "shortTermDebt": "148040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "252173000", "reportedCurrency": "USD", "retainedEarnings": "1337688000", "totalLiabilities": "2771459000", "otherCurrentAssets": "55131000", "totalCurrentAssets": "361053000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749811000", "currentAccountsPayable": "63611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2101992000", "totalShareholderEquity": "339405000", "capitalLeaseObligations": "1326646000", "otherCurrentLiabilities": "272437000", "totalCurrentLiabilities": "683943000", "otherNonCurrentLiabilities": "133564000", "totalNonCurrentLiabilities": "2087516000", "cashAndShortTermInvestments": "135411000", "commonStockSharesOutstanding": "49530542", "intangibleAssetsExcludingGoodwill": "252173000", "cashAndCashEquivalentsAtCarryingValue": "135411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32941000", "profitLoss": "None", "dividendPayout": "12485000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2379000", "operatingCashflow": "78919000", "capitalExpenditures": "42816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15663000", "cashflowFromInvestment": "-43353000", "stockBasedCompensation": "7581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141359000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 927197000, "cost_of_revenue": 202261000, "gross_profit": 724936000, "research_and_development": null, "selling_general_admin": 59932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32155000, "depreciation_amortisation": 26082000, "ebitda": 58237000, "interest_expense": 2328000, "interest_income": null, "other_non_operating": null, "pretax_income": 34483000, "tax_provision": 1542000, "effective_tax_rate": null, "net_income": 32941000, "net_income_continuing_ops": 32941000, "net_income_to_common": 32941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135411000, "short_term_investments": null, "net_receivables": 82887000, "inventory": 66904000, "other_current_assets": null, "total_current_assets": 361053000, "net_ppe": null, "goodwill": null, "intangible_assets": 252173000, "goodwill_and_intangibles": 252173000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2749811000, "total_assets": 3110864000, "short_term_debt": 148040000, "accounts_payable": 63611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683943000, "long_term_debt": 627306000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2087516000, "total_liabilities": 2771459000, "total_debt": 775346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1337688000, "total_equity": 339405000, "shares_outstanding": 49530542, "operating_cash_flow": 78919000, "stock_based_compensation": 7581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43353000, "dividends_paid": 12485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15663000, "free_cash_flow": 121735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32155000", "ebitda": "58237000", "netIncome": "32941000", "grossProfit": "724936000", "depreciation": "None", "totalRevenue": "927197000", "costOfRevenue": "202261000", "interestIncome": "None", "incomeBeforeTax": "34483000", "interestExpense": "2328000", "operatingIncome": "51959000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1542000", "reportedCurrency": "USD", "netInterestIncome": "-2328000", "nonInterestIncome": "None", "operatingExpenses": "672977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26082000", "sellingGeneralAndAdministrative": "59932000", "netIncomeFromContinuingOperations": "32941000" }, "balance": { "goodwill": "None", "inventory": "66904000", "commonStock": "1092000", "currentDebt": "None", "investments": "None", "totalAssets": "3110864000", "longTermDebt": "627306000", "shortTermDebt": "148040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "252173000", "reportedCurrency": "USD", "retainedEarnings": "1337688000", "totalLiabilities": "2771459000", "otherCurrentAssets": "55131000", "totalCurrentAssets": "361053000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749811000", "currentAccountsPayable": "63611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2101992000", "totalShareholderEquity": "339405000", "capitalLeaseObligations": "1326646000", "otherCurrentLiabilities": "272437000", "totalCurrentLiabilities": "683943000", "otherNonCurrentLiabilities": "133564000", "totalNonCurrentLiabilities": "2087516000", "cashAndShortTermInvestments": "135411000", "commonStockSharesOutstanding": "49530542", "intangibleAssetsExcludingGoodwill": "252173000", "cashAndCashEquivalentsAtCarryingValue": "135411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32941000", "profitLoss": "None", "dividendPayout": "12485000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2379000", "operatingCashflow": "78919000", "capitalExpenditures": "42816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15663000", "cashflowFromInvestment": "-43353000", "stockBasedCompensation": "7581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141359000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26082000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 920963000, "cost_of_revenue": 520999000, "gross_profit": 399964000, "ebit": 49469000, "ebitda": 75904000, "pretax_income": 45336000, "tax_provision": 4182000, "net_income": 41154000, "net_income_to_common": 41154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84176000, "total_current_assets": 333313000, "total_assets": 3041760000, "short_term_debt": 157138000, "long_term_debt": 452062000, "total_debt": 609200000, "total_liabilities": 2598305000, "total_equity": 443455000, "shares_outstanding": 48974000, "goodwill_and_intangibles": 251789000 }, "cash_flow": { "operating_cash_flow": 94001000, "capital_expenditure": 40068000, "free_cash_flow": 134069000, "dividends_paid": 13237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35573, "ticker_id": 5212, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49469000", "ebitda": "75904000", "netIncome": "41154000", "grossProfit": "399964000", "depreciation": "None", "totalRevenue": "920963000", "costOfRevenue": "520999000", "interestIncome": "None", "incomeBeforeTax": "45336000", "interestExpense": "4133000", "operatingIncome": "46632000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4182000", "reportedCurrency": "USD", "netInterestIncome": "-2328000", "nonInterestIncome": "None", "operatingExpenses": "353332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26435000", "sellingGeneralAndAdministrative": "57783000", "netIncomeFromContinuingOperations": "32941000" }, "balance": { "goodwill": "1451000", "inventory": "64526000", "commonStock": "1084000", "currentDebt": "None", "investments": "None", "totalAssets": "3041760000", "longTermDebt": "452062000", "shortTermDebt": "157138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "250338000", "reportedCurrency": "USD", "retainedEarnings": "1317828000", "totalLiabilities": "2598305000", "otherCurrentAssets": "95189000", "totalCurrentAssets": "333313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2708447000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1908220000", "totalShareholderEquity": "443455000", "capitalLeaseObligations": "1474686000", "otherCurrentLiabilities": "242962000", "totalCurrentLiabilities": "711420000", "otherNonCurrentLiabilities": "133564000", "totalNonCurrentLiabilities": "1886885000", "cashAndShortTermInvestments": "84176000", "commonStockSharesOutstanding": "48974000", "intangibleAssetsExcludingGoodwill": "250338000", "cashAndCashEquivalentsAtCarryingValue": "84176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41154000", "profitLoss": "None", "dividendPayout": "13237000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5276000", "operatingCashflow": "94001000", "capitalExpenditures": "40068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21525000", "cashflowFromInvestment": "-40068000", "stockBasedCompensation": "8466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13237000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 920963000, "cost_of_revenue": 520999000, "gross_profit": 399964000, "research_and_development": null, "selling_general_admin": 57783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49469000, "depreciation_amortisation": 26435000, "ebitda": 75904000, "interest_expense": 4133000, "interest_income": null, "other_non_operating": null, "pretax_income": 45336000, "tax_provision": 4182000, "effective_tax_rate": null, "net_income": 41154000, "net_income_continuing_ops": 32941000, "net_income_to_common": 41154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84176000, "short_term_investments": null, "net_receivables": 89422000, "inventory": 64526000, "other_current_assets": null, "total_current_assets": 333313000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 250338000, "goodwill_and_intangibles": 251789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2708447000, "total_assets": 3041760000, "short_term_debt": 157138000, "accounts_payable": 62092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711420000, "long_term_debt": 452062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1886885000, "total_liabilities": 2598305000, "total_debt": 609200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1317828000, "total_equity": 443455000, "shares_outstanding": 48974000, "operating_cash_flow": 94001000, "stock_based_compensation": 8466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40068000, "dividends_paid": 13237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21525000, "free_cash_flow": 134069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49469000", "ebitda": "75904000", "netIncome": "41154000", "grossProfit": "399964000", "depreciation": "None", "totalRevenue": "920963000", "costOfRevenue": "520999000", "interestIncome": "None", "incomeBeforeTax": "45336000", "interestExpense": "4133000", "operatingIncome": "46632000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4182000", "reportedCurrency": "USD", "netInterestIncome": "-2328000", "nonInterestIncome": "None", "operatingExpenses": "353332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26435000", "sellingGeneralAndAdministrative": "57783000", "netIncomeFromContinuingOperations": "32941000" }, "balance": { "goodwill": "1451000", "inventory": "64526000", "commonStock": "1084000", "currentDebt": "None", "investments": "None", "totalAssets": "3041760000", "longTermDebt": "452062000", "shortTermDebt": "157138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "250338000", "reportedCurrency": "USD", "retainedEarnings": "1317828000", "totalLiabilities": "2598305000", "otherCurrentAssets": "95189000", "totalCurrentAssets": "333313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2708447000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1908220000", "totalShareholderEquity": "443455000", "capitalLeaseObligations": "1474686000", "otherCurrentLiabilities": "242962000", "totalCurrentLiabilities": "711420000", "otherNonCurrentLiabilities": "133564000", "totalNonCurrentLiabilities": "1886885000", "cashAndShortTermInvestments": "84176000", "commonStockSharesOutstanding": "48974000", "intangibleAssetsExcludingGoodwill": "250338000", "cashAndCashEquivalentsAtCarryingValue": "84176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41154000", "profitLoss": "None", "dividendPayout": "13237000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5276000", "operatingCashflow": "94001000", "capitalExpenditures": "40068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21525000", "cashflowFromInvestment": "-40068000", "stockBasedCompensation": "8466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13237000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26435000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 865471000, "cost_of_revenue": 506245000, "gross_profit": 359226000, "ebit": 33700000, "ebitda": 58999000, "pretax_income": 31835000, "tax_provision": 1841000, "net_income": 29994000, "net_income_to_common": 29994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52215000, "total_current_assets": 286538000, "total_assets": 2935788000, "short_term_debt": 139974000, "long_term_debt": 452062000, "total_debt": 592036000, "total_liabilities": 2539409000, "total_equity": 396379000, "shares_outstanding": 48946000, "goodwill_and_intangibles": 253466000 }, "cash_flow": { "operating_cash_flow": 79879000, "capital_expenditure": 54215000, "free_cash_flow": 134094000, "dividends_paid": 13111000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35575, "ticker_id": 5212, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33700000", "ebitda": "58999000", "netIncome": "29994000", "grossProfit": "359226000", "depreciation": "None", "totalRevenue": "865471000", "costOfRevenue": "506245000", "interestIncome": "None", "incomeBeforeTax": "31835000", "interestExpense": "1865000", "operatingIncome": "33700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1841000", "reportedCurrency": "USD", "netInterestIncome": "-4133000", "nonInterestIncome": "None", "operatingExpenses": "325526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25299000", "sellingGeneralAndAdministrative": "56204000", "netIncomeFromContinuingOperations": "41154000" }, "balance": { "goodwill": "1451000", "inventory": "69805000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "2935788000", "longTermDebt": "452062000", "shortTermDebt": "139974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "252015000", "reportedCurrency": "USD", "retainedEarnings": "1290562000", "totalLiabilities": "2539409000", "otherCurrentAssets": "90174000", "totalCurrentAssets": "286538000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649250000", "currentAccountsPayable": "62663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1888483000", "totalShareholderEquity": "396379000", "capitalLeaseObligations": "1456158000", "otherCurrentLiabilities": "264998000", "totalCurrentLiabilities": "651893000", "otherNonCurrentLiabilities": "27637000", "totalNonCurrentLiabilities": "1887516000", "cashAndShortTermInvestments": "52215000", "commonStockSharesOutstanding": "48946000", "intangibleAssetsExcludingGoodwill": "252015000", "cashAndCashEquivalentsAtCarryingValue": "52215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29994000", "profitLoss": "None", "dividendPayout": "13111000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1183000", "operatingCashflow": "79879000", "capitalExpenditures": "54215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14211000", "cashflowFromInvestment": "-54225000", "stockBasedCompensation": "7021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13111000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 865471000, "cost_of_revenue": 506245000, "gross_profit": 359226000, "research_and_development": null, "selling_general_admin": 56204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33700000, "depreciation_amortisation": 25299000, "ebitda": 58999000, "interest_expense": 1865000, "interest_income": null, "other_non_operating": null, "pretax_income": 31835000, "tax_provision": 1841000, "effective_tax_rate": null, "net_income": 29994000, "net_income_continuing_ops": 41154000, "net_income_to_common": 29994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52215000, "short_term_investments": null, "net_receivables": 74344000, "inventory": 69805000, "other_current_assets": null, "total_current_assets": 286538000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 252015000, "goodwill_and_intangibles": 253466000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2649250000, "total_assets": 2935788000, "short_term_debt": 139974000, "accounts_payable": 62663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651893000, "long_term_debt": 452062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1887516000, "total_liabilities": 2539409000, "total_debt": 592036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1290562000, "total_equity": 396379000, "shares_outstanding": 48946000, "operating_cash_flow": 79879000, "stock_based_compensation": 7021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54225000, "dividends_paid": 13111000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14211000, "free_cash_flow": 134094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33700000", "ebitda": "58999000", "netIncome": "29994000", "grossProfit": "359226000", "depreciation": "None", "totalRevenue": "865471000", "costOfRevenue": "506245000", "interestIncome": "None", "incomeBeforeTax": "31835000", "interestExpense": "1865000", "operatingIncome": "33700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1841000", "reportedCurrency": "USD", "netInterestIncome": "-4133000", "nonInterestIncome": "None", "operatingExpenses": "325526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25299000", "sellingGeneralAndAdministrative": "56204000", "netIncomeFromContinuingOperations": "41154000" }, "balance": { "goodwill": "1451000", "inventory": "69805000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "2935788000", "longTermDebt": "452062000", "shortTermDebt": "139974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "252015000", "reportedCurrency": "USD", "retainedEarnings": "1290562000", "totalLiabilities": "2539409000", "otherCurrentAssets": "90174000", "totalCurrentAssets": "286538000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649250000", "currentAccountsPayable": "62663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1888483000", "totalShareholderEquity": "396379000", "capitalLeaseObligations": "1456158000", "otherCurrentLiabilities": "264998000", "totalCurrentLiabilities": "651893000", "otherNonCurrentLiabilities": "27637000", "totalNonCurrentLiabilities": "1887516000", "cashAndShortTermInvestments": "52215000", "commonStockSharesOutstanding": "48946000", "intangibleAssetsExcludingGoodwill": "252015000", "cashAndCashEquivalentsAtCarryingValue": "52215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29994000", "profitLoss": "None", "dividendPayout": "13111000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1183000", "operatingCashflow": "79879000", "capitalExpenditures": "54215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14211000", "cashflowFromInvestment": "-54225000", "stockBasedCompensation": "7021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13111000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25299000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 904042000, "cost_of_revenue": 518976000, "gross_profit": 385066000, "ebit": 59105000, "ebitda": 84065000, "pretax_income": 56344000, "tax_provision": 3900000, "net_income": 52444000, "net_income_to_common": 52444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40654000, "total_current_assets": 277935000, "total_assets": 2879591000, "short_term_debt": 149899000, "long_term_debt": 471558000, "total_debt": 621457000, "total_liabilities": 2505611000, "total_equity": 373980000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 252039000 }, "cash_flow": { "operating_cash_flow": 27697000, "capital_expenditure": 29640000, "free_cash_flow": 57337000, "dividends_paid": 13870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35576, "ticker_id": 5212, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59105000", "ebitda": "84065000", "netIncome": "52444000", "grossProfit": "385066000", "depreciation": "None", "totalRevenue": "904042000", "costOfRevenue": "518976000", "interestIncome": "None", "incomeBeforeTax": "56344000", "interestExpense": "2348000", "operatingIncome": "58692000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-1865000", "nonInterestIncome": "None", "operatingExpenses": "326374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24960000", "sellingGeneralAndAdministrative": "54384000", "netIncomeFromContinuingOperations": "29994000" }, "balance": { "goodwill": "None", "inventory": "70987000", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "2879591000", "longTermDebt": "471558000", "shortTermDebt": "149899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "252039000", "reportedCurrency": "USD", "retainedEarnings": "1274339000", "totalLiabilities": "2505611000", "otherCurrentAssets": "52119000", "totalCurrentAssets": "277935000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601656000", "currentAccountsPayable": "68644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1879886000", "totalShareholderEquity": "373980000", "capitalLeaseObligations": "1416925000", "otherCurrentLiabilities": "231720000", "totalCurrentLiabilities": "642607000", "otherNonCurrentLiabilities": "139007000", "totalNonCurrentLiabilities": "1863004000", "cashAndShortTermInvestments": "40654000", "commonStockSharesOutstanding": "48775000", "intangibleAssetsExcludingGoodwill": "252039000", "cashAndCashEquivalentsAtCarryingValue": "40654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52444000", "profitLoss": "None", "dividendPayout": "13870000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5524000", "operatingCashflow": "27697000", "capitalExpenditures": "29640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17739000", "cashflowFromInvestment": "-29448000", "stockBasedCompensation": "6826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3869000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 904042000, "cost_of_revenue": 518976000, "gross_profit": 385066000, "research_and_development": null, "selling_general_admin": 54384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59105000, "depreciation_amortisation": 24960000, "ebitda": 84065000, "interest_expense": 2348000, "interest_income": null, "other_non_operating": null, "pretax_income": 56344000, "tax_provision": 3900000, "effective_tax_rate": null, "net_income": 52444000, "net_income_continuing_ops": 29994000, "net_income_to_common": 52444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40654000, "short_term_investments": null, "net_receivables": 114175000, "inventory": 70987000, "other_current_assets": null, "total_current_assets": 277935000, "net_ppe": null, "goodwill": null, "intangible_assets": 252039000, "goodwill_and_intangibles": 252039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2601656000, "total_assets": 2879591000, "short_term_debt": 149899000, "accounts_payable": 68644000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642607000, "long_term_debt": 471558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1863004000, "total_liabilities": 2505611000, "total_debt": 621457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1274339000, "total_equity": 373980000, "shares_outstanding": 48775000, "operating_cash_flow": 27697000, "stock_based_compensation": 6826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29448000, "dividends_paid": 13870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17739000, "free_cash_flow": 57337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59105000", "ebitda": "84065000", "netIncome": "52444000", "grossProfit": "385066000", "depreciation": "None", "totalRevenue": "904042000", "costOfRevenue": "518976000", "interestIncome": "None", "incomeBeforeTax": "56344000", "interestExpense": "2348000", "operatingIncome": "58692000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-1865000", "nonInterestIncome": "None", "operatingExpenses": "326374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24960000", "sellingGeneralAndAdministrative": "54384000", "netIncomeFromContinuingOperations": "29994000" }, "balance": { "goodwill": "None", "inventory": "70987000", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "2879591000", "longTermDebt": "471558000", "shortTermDebt": "149899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "252039000", "reportedCurrency": "USD", "retainedEarnings": "1274339000", "totalLiabilities": "2505611000", "otherCurrentAssets": "52119000", "totalCurrentAssets": "277935000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601656000", "currentAccountsPayable": "68644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1879886000", "totalShareholderEquity": "373980000", "capitalLeaseObligations": "1416925000", "otherCurrentLiabilities": "231720000", "totalCurrentLiabilities": "642607000", "otherNonCurrentLiabilities": "139007000", "totalNonCurrentLiabilities": "1863004000", "cashAndShortTermInvestments": "40654000", "commonStockSharesOutstanding": "48775000", "intangibleAssetsExcludingGoodwill": "252039000", "cashAndCashEquivalentsAtCarryingValue": "40654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52444000", "profitLoss": "None", "dividendPayout": "13870000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5524000", "operatingCashflow": "27697000", "capitalExpenditures": "29640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17739000", "cashflowFromInvestment": "-29448000", "stockBasedCompensation": "6826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3869000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24960000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 891223000, "cost_of_revenue": 524183000, "gross_profit": 367040000, "ebit": 40310000, "ebitda": 65066000, "pretax_income": 37532000, "tax_provision": 4341000, "net_income": 33191000, "net_income_to_common": 33191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60220000, "total_current_assets": 283572000, "total_assets": 2837640000, "short_term_debt": 147380000, "long_term_debt": 471054000, "total_debt": 618434000, "total_liabilities": 2505202000, "total_equity": 332438000, "shares_outstanding": 48662000, "goodwill_and_intangibles": 251771000 }, "cash_flow": { "operating_cash_flow": 66748000, "capital_expenditure": 37337000, "free_cash_flow": 104085000, "dividends_paid": 12823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35577, "ticker_id": 5212, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40310000", "ebitda": "65066000", "netIncome": "33191000", "grossProfit": "367040000", "depreciation": "None", "totalRevenue": "891223000", "costOfRevenue": "524183000", "interestIncome": "None", "incomeBeforeTax": "37532000", "interestExpense": "1761000", "operatingIncome": "39293000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4341000", "reportedCurrency": "USD", "netInterestIncome": "-2348000", "nonInterestIncome": "None", "operatingExpenses": "327747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "524183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24756000", "sellingGeneralAndAdministrative": "60366000", "netIncomeFromContinuingOperations": "52444000" }, "balance": { "goodwill": "None", "inventory": "65468999", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "2837640000", "longTermDebt": "471054000", "shortTermDebt": "147380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "251771000", "reportedCurrency": "USD", "retainedEarnings": "1235666000", "totalLiabilities": "2505202000", "otherCurrentAssets": "44887000", "totalCurrentAssets": "283572000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554067999", "currentAccountsPayable": "61383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1861207000", "totalShareholderEquity": "332438000", "capitalLeaseObligations": "1408832000", "otherCurrentLiabilities": "249502000", "totalCurrentLiabilities": "654501000", "otherNonCurrentLiabilities": "133017000", "totalNonCurrentLiabilities": "1850701000", "cashAndShortTermInvestments": "60220000", "commonStockSharesOutstanding": "48662000", "intangibleAssetsExcludingGoodwill": "251771000", "cashAndCashEquivalentsAtCarryingValue": "60220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33191000", "profitLoss": "None", "dividendPayout": "12823000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7818000", "operatingCashflow": "66748000", "capitalExpenditures": "37337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25319000", "cashflowFromInvestment": "-37356000", "stockBasedCompensation": "7649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891223000, "cost_of_revenue": 524183000, "gross_profit": 367040000, "research_and_development": null, "selling_general_admin": 60366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40310000, "depreciation_amortisation": 24756000, "ebitda": 65066000, "interest_expense": 1761000, "interest_income": null, "other_non_operating": null, "pretax_income": 37532000, "tax_provision": 4341000, "effective_tax_rate": null, "net_income": 33191000, "net_income_continuing_ops": 52444000, "net_income_to_common": 33191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60220000, "short_term_investments": null, "net_receivables": 112996000, "inventory": 65468999, "other_current_assets": null, "total_current_assets": 283572000, "net_ppe": null, "goodwill": null, "intangible_assets": 251771000, "goodwill_and_intangibles": 251771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2554067999, "total_assets": 2837640000, "short_term_debt": 147380000, "accounts_payable": 61383000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 654501000, "long_term_debt": 471054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1850701000, "total_liabilities": 2505202000, "total_debt": 618434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1235666000, "total_equity": 332438000, "shares_outstanding": 48662000, "operating_cash_flow": 66748000, "stock_based_compensation": 7649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37356000, "dividends_paid": 12823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25319000, "free_cash_flow": 104085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40310000", "ebitda": "65066000", "netIncome": "33191000", "grossProfit": "367040000", "depreciation": "None", "totalRevenue": "891223000", "costOfRevenue": "524183000", "interestIncome": "None", "incomeBeforeTax": "37532000", "interestExpense": "1761000", "operatingIncome": "39293000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4341000", "reportedCurrency": "USD", "netInterestIncome": "-2348000", "nonInterestIncome": "None", "operatingExpenses": "327747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "524183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24756000", "sellingGeneralAndAdministrative": "60366000", "netIncomeFromContinuingOperations": "52444000" }, "balance": { "goodwill": "None", "inventory": "65468999", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "2837640000", "longTermDebt": "471054000", "shortTermDebt": "147380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "251771000", "reportedCurrency": "USD", "retainedEarnings": "1235666000", "totalLiabilities": "2505202000", "otherCurrentAssets": "44887000", "totalCurrentAssets": "283572000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554067999", "currentAccountsPayable": "61383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1861207000", "totalShareholderEquity": "332438000", "capitalLeaseObligations": "1408832000", "otherCurrentLiabilities": "249502000", "totalCurrentLiabilities": "654501000", "otherNonCurrentLiabilities": "133017000", "totalNonCurrentLiabilities": "1850701000", "cashAndShortTermInvestments": "60220000", "commonStockSharesOutstanding": "48662000", "intangibleAssetsExcludingGoodwill": "251771000", "cashAndCashEquivalentsAtCarryingValue": "60220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33191000", "profitLoss": "None", "dividendPayout": "12823000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7818000", "operatingCashflow": "66748000", "capitalExpenditures": "37337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25319000", "cashflowFromInvestment": "-37356000", "stockBasedCompensation": "7649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24756000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 877009000, "cost_of_revenue": 609504000, "gross_profit": 267505000, "ebit": 43762000, "ebitda": 68174000, "pretax_income": 5656000, "tax_provision": -7025000, "net_income": 12681000, "net_income_to_common": 12681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56290000, "total_current_assets": 300798000, "total_assets": 2840383000, "short_term_debt": 134905000, "long_term_debt": 470551000, "total_debt": 605456000, "total_liabilities": 2522321000, "total_equity": 318062000, "shares_outstanding": 48609000, "goodwill_and_intangibles": 251727000 }, "cash_flow": { "operating_cash_flow": 67855000, "capital_expenditure": 52733000, "free_cash_flow": 120588000, "dividends_paid": 13081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35578, "ticker_id": 5212, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43762000", "ebitda": "68174000", "netIncome": "12681000", "grossProfit": "267505000", "depreciation": "None", "totalRevenue": "877009000", "costOfRevenue": "609504000", "interestIncome": "None", "incomeBeforeTax": "5656000", "interestExpense": "2483000", "operatingIncome": "8138999", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7025000", "reportedCurrency": "USD", "netInterestIncome": "-1761000", "nonInterestIncome": "None", "operatingExpenses": "259366001", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24412000", "sellingGeneralAndAdministrative": "54683000", "netIncomeFromContinuingOperations": "33191000" }, "balance": { "goodwill": "1451000", "inventory": "57654000", "commonStock": "1072000", "currentDebt": "None", "investments": "None", "totalAssets": "2840383000", "longTermDebt": "470551000", "shortTermDebt": "134905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "250276000", "reportedCurrency": "USD", "retainedEarnings": "1216239000", "totalLiabilities": "2522321000", "otherCurrentAssets": "43979000", "totalCurrentAssets": "300798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2539585000", "currentAccountsPayable": "63152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1859907000", "totalShareholderEquity": "318062000", "capitalLeaseObligations": "1390656000", "otherCurrentLiabilities": "239699000", "totalCurrentLiabilities": "660671000", "otherNonCurrentLiabilities": "136874000", "totalNonCurrentLiabilities": "1861649999", "cashAndShortTermInvestments": "56290000", "commonStockSharesOutstanding": "48609000", "intangibleAssetsExcludingGoodwill": "250276000", "cashAndCashEquivalentsAtCarryingValue": "56290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12681000", "profitLoss": "None", "dividendPayout": "13081000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1021000", "operatingCashflow": "67855000", "capitalExpenditures": "52733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22906000", "cashflowFromInvestment": "-52849000", "stockBasedCompensation": "6931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 877009000, "cost_of_revenue": 609504000, "gross_profit": 267505000, "research_and_development": null, "selling_general_admin": 54683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43762000, "depreciation_amortisation": 24412000, "ebitda": 68174000, "interest_expense": 2483000, "interest_income": null, "other_non_operating": null, "pretax_income": 5656000, "tax_provision": -7025000, "effective_tax_rate": null, "net_income": 12681000, "net_income_continuing_ops": 33191000, "net_income_to_common": 12681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56290000, "short_term_investments": null, "net_receivables": 142875000, "inventory": 57654000, "other_current_assets": null, "total_current_assets": 300798000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 250276000, "goodwill_and_intangibles": 251727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2539585000, "total_assets": 2840383000, "short_term_debt": 134905000, "accounts_payable": 63152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660671000, "long_term_debt": 470551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1861649999, "total_liabilities": 2522321000, "total_debt": 605456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1216239000, "total_equity": 318062000, "shares_outstanding": 48609000, "operating_cash_flow": 67855000, "stock_based_compensation": 6931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52849000, "dividends_paid": 13081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22906000, "free_cash_flow": 120588000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43762000", "ebitda": "68174000", "netIncome": "12681000", "grossProfit": "267505000", "depreciation": "None", "totalRevenue": "877009000", "costOfRevenue": "609504000", "interestIncome": "None", "incomeBeforeTax": "5656000", "interestExpense": "2483000", "operatingIncome": "8138999", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7025000", "reportedCurrency": "USD", "netInterestIncome": "-1761000", "nonInterestIncome": "None", "operatingExpenses": "259366001", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24412000", "sellingGeneralAndAdministrative": "54683000", "netIncomeFromContinuingOperations": "33191000" }, "balance": { "goodwill": "1451000", "inventory": "57654000", "commonStock": "1072000", "currentDebt": "None", "investments": "None", "totalAssets": "2840383000", "longTermDebt": "470551000", "shortTermDebt": "134905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "250276000", "reportedCurrency": "USD", "retainedEarnings": "1216239000", "totalLiabilities": "2522321000", "otherCurrentAssets": "43979000", "totalCurrentAssets": "300798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2539585000", "currentAccountsPayable": "63152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1859907000", "totalShareholderEquity": "318062000", "capitalLeaseObligations": "1390656000", "otherCurrentLiabilities": "239699000", "totalCurrentLiabilities": "660671000", "otherNonCurrentLiabilities": "136874000", "totalNonCurrentLiabilities": "1861649999", "cashAndShortTermInvestments": "56290000", "commonStockSharesOutstanding": "48609000", "intangibleAssetsExcludingGoodwill": "250276000", "cashAndCashEquivalentsAtCarryingValue": "56290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12681000", "profitLoss": "None", "dividendPayout": "13081000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1021000", "operatingCashflow": "67855000", "capitalExpenditures": "52733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22906000", "cashflowFromInvestment": "-52849000", "stockBasedCompensation": "6931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24012000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 830210000, "cost_of_revenue": 496396000, "gross_profit": 333814000, "ebit": 20492000, "ebitda": 43329000, "pretax_income": 17003000, "tax_provision": -942000, "net_income": 17945000, "net_income_to_common": 17945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63987000, "total_current_assets": 63987000, "total_assets": 2769708000, "short_term_debt": 144488000, "long_term_debt": 470047000, "total_debt": 614535000, "total_liabilities": 469500000, "total_equity": 321644000, "shares_outstanding": 48985000, "goodwill_and_intangibles": 252980000 }, "cash_flow": { "operating_cash_flow": 49030000, "capital_expenditure": 37438000, "free_cash_flow": 86468000, "dividends_paid": 13128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35580, "ticker_id": 5212, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20492000", "ebitda": "43329000", "netIncome": "17945000", "grossProfit": "333814000", "depreciation": "None", "totalRevenue": "830210000", "costOfRevenue": "496396000", "interestIncome": "None", "incomeBeforeTax": "17003000", "interestExpense": "2027000", "operatingIncome": "19030000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-942000", "reportedCurrency": "USD", "netInterestIncome": "-2483000", "nonInterestIncome": "None", "operatingExpenses": "314784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22837000", "sellingGeneralAndAdministrative": "54209000", "netIncomeFromContinuingOperations": "12681000" }, "balance": { "goodwill": "1451000", "inventory": "58672000", "commonStock": "1071000", "currentDebt": "None", "investments": "None", "totalAssets": "2769708000", "longTermDebt": "470047000", "shortTermDebt": "144488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "251529000", "reportedCurrency": "USD", "retainedEarnings": "1217271000", "totalLiabilities": "469500000", "otherCurrentAssets": "-152831000", "totalCurrentAssets": "63987000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2504514000", "currentAccountsPayable": "53392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2085014000", "shortLongTermDebtTotal": "469500000", "totalShareholderEquity": "321644000", "capitalLeaseObligations": "1389860000", "otherCurrentLiabilities": "240440000", "totalCurrentLiabilities": "618520000", "otherNonCurrentLiabilities": "42669000", "totalNonCurrentLiabilities": "469500000", "cashAndShortTermInvestments": "63987000", "commonStockSharesOutstanding": "48985000", "intangibleAssetsExcludingGoodwill": "251529000", "cashAndCashEquivalentsAtCarryingValue": "63987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17945000", "profitLoss": "None", "dividendPayout": "13128000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2193000", "operatingCashflow": "49030000", "capitalExpenditures": "37438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38942000", "cashflowFromInvestment": "-37440000", "stockBasedCompensation": "6623000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 830210000, "cost_of_revenue": 496396000, "gross_profit": 333814000, "research_and_development": null, "selling_general_admin": 54209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20492000, "depreciation_amortisation": 22837000, "ebitda": 43329000, "interest_expense": 2027000, "interest_income": null, "other_non_operating": null, "pretax_income": 17003000, "tax_provision": -942000, "effective_tax_rate": null, "net_income": 17945000, "net_income_continuing_ops": 12681000, "net_income_to_common": 17945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63987000, "short_term_investments": null, "net_receivables": 94159000, "inventory": 58672000, "other_current_assets": null, "total_current_assets": 63987000, "net_ppe": null, "goodwill": 1451000, "intangible_assets": 251529000, "goodwill_and_intangibles": 252980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2504514000, "total_assets": 2769708000, "short_term_debt": 144488000, "accounts_payable": 53392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 618520000, "long_term_debt": 470047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 469500000, "total_liabilities": 469500000, "total_debt": 614535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1217271000, "total_equity": 321644000, "shares_outstanding": 48985000, "operating_cash_flow": 49030000, "stock_based_compensation": 6623000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37440000, "dividends_paid": 13128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38942000, "free_cash_flow": 86468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20492000", "ebitda": "43329000", "netIncome": "17945000", "grossProfit": "333814000", "depreciation": "None", "totalRevenue": "830210000", "costOfRevenue": "496396000", "interestIncome": "None", "incomeBeforeTax": "17003000", "interestExpense": "2027000", "operatingIncome": "19030000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-942000", "reportedCurrency": "USD", "netInterestIncome": "-2483000", "nonInterestIncome": "None", "operatingExpenses": "314784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22837000", "sellingGeneralAndAdministrative": "54209000", "netIncomeFromContinuingOperations": "12681000" }, "balance": { "goodwill": "1451000", "inventory": "58672000", "commonStock": "1071000", "currentDebt": "None", "investments": "None", "totalAssets": "2769708000", "longTermDebt": "470047000", "shortTermDebt": "144488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "251529000", "reportedCurrency": "USD", "retainedEarnings": "1217271000", "totalLiabilities": "469500000", "otherCurrentAssets": "-152831000", "totalCurrentAssets": "63987000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2504514000", "currentAccountsPayable": "53392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2085014000", "shortLongTermDebtTotal": "469500000", "totalShareholderEquity": "321644000", "capitalLeaseObligations": "1389860000", "otherCurrentLiabilities": "240440000", "totalCurrentLiabilities": "618520000", "otherNonCurrentLiabilities": "42669000", "totalNonCurrentLiabilities": "469500000", "cashAndShortTermInvestments": "63987000", "commonStockSharesOutstanding": "48985000", "intangibleAssetsExcludingGoodwill": "251529000", "cashAndCashEquivalentsAtCarryingValue": "63987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17945000", "profitLoss": "None", "dividendPayout": "13128000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2193000", "operatingCashflow": "49030000", "capitalExpenditures": "37438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38942000", "cashflowFromInvestment": "-37440000", "stockBasedCompensation": "6623000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22837000", "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": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "income_statement": { "revenue": 866170000, "cost_of_revenue": 507243000, "gross_profit": 358927000, "ebit": 48105000, "ebitda": 71437000, "pretax_income": 45309000, "tax_provision": 2634000, "net_income": 42675000, "net_income_to_common": 42675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91557000, "total_current_assets": 299171000, "total_assets": 2769708000, "short_term_debt": 142370000, "long_term_debt": 469500000, "total_debt": 611870000, "total_liabilities": 2443805000, "total_equity": 325903000, "shares_outstanding": 49085000, "goodwill_and_intangibles": 251559000 }, "cash_flow": { "operating_cash_flow": 36481000, "capital_expenditure": 24908000, "free_cash_flow": 61389000, "dividends_paid": 13816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35581, "ticker_id": 5212, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:50.376476+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48105000", "ebitda": "71437000", "netIncome": "42675000", "grossProfit": "358927000", "depreciation": "None", "totalRevenue": "866170000", "costOfRevenue": "507243000", "interestIncome": "None", "incomeBeforeTax": "45309000", "interestExpense": "2162000", "operatingIncome": "47471000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2634000", "reportedCurrency": "USD", "netInterestIncome": "-2027000", "nonInterestIncome": "None", "operatingExpenses": "311456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23332000", "sellingGeneralAndAdministrative": "54488000", "netIncomeFromContinuingOperations": "17945000" }, "balance": { "goodwill": "None", "inventory": "60868000", "commonStock": "1070000", "currentDebt": "None", "investments": "None", "totalAssets": "2769708000", "longTermDebt": "469500000", "shortTermDebt": "142370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "251559000", "reportedCurrency": "USD", "retainedEarnings": "1213115000", "totalLiabilities": "2443805000", "otherCurrentAssets": "75380000", "totalCurrentAssets": "299171000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2470537000", "currentAccountsPayable": "72682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051073000", "shortLongTermDebtTotal": "1840074000", "totalShareholderEquity": "325903000", "capitalLeaseObligations": "1391307000", "otherCurrentLiabilities": "408400000", "totalCurrentLiabilities": "623452000", "otherNonCurrentLiabilities": "120364000", "totalNonCurrentLiabilities": "1820353000", "cashAndShortTermInvestments": "91557000", "commonStockSharesOutstanding": "49085000", "intangibleAssetsExcludingGoodwill": "251559000", "cashAndCashEquivalentsAtCarryingValue": "91557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42675000", "profitLoss": "None", "dividendPayout": "13816000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1878000", "operatingCashflow": "36481000", "capitalExpenditures": "24908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36129000", "cashflowFromInvestment": "-25046000", "stockBasedCompensation": "6325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866170000, "cost_of_revenue": 507243000, "gross_profit": 358927000, "research_and_development": null, "selling_general_admin": 54488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48105000, "depreciation_amortisation": 23332000, "ebitda": 71437000, "interest_expense": 2162000, "interest_income": null, "other_non_operating": null, "pretax_income": 45309000, "tax_provision": 2634000, "effective_tax_rate": null, "net_income": 42675000, "net_income_continuing_ops": 17945000, "net_income_to_common": 42675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91557000, "short_term_investments": null, "net_receivables": 71366000, "inventory": 60868000, "other_current_assets": null, "total_current_assets": 299171000, "net_ppe": null, "goodwill": null, "intangible_assets": 251559000, "goodwill_and_intangibles": 251559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2470537000, "total_assets": 2769708000, "short_term_debt": 142370000, "accounts_payable": 72682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 623452000, "long_term_debt": 469500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1820353000, "total_liabilities": 2443805000, "total_debt": 611870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1213115000, "total_equity": 325903000, "shares_outstanding": 49085000, "operating_cash_flow": 36481000, "stock_based_compensation": 6325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25046000, "dividends_paid": 13816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36129000, "free_cash_flow": 61389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48105000", "ebitda": "71437000", "netIncome": "42675000", "grossProfit": "358927000", "depreciation": "None", "totalRevenue": "866170000", "costOfRevenue": "507243000", "interestIncome": "None", "incomeBeforeTax": "45309000", "interestExpense": "2162000", "operatingIncome": "47471000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2634000", "reportedCurrency": "USD", "netInterestIncome": "-2027000", "nonInterestIncome": "None", "operatingExpenses": "311456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23332000", "sellingGeneralAndAdministrative": "54488000", "netIncomeFromContinuingOperations": "17945000" }, "balance": { "goodwill": "None", "inventory": "60868000", "commonStock": "1070000", "currentDebt": "None", "investments": "None", "totalAssets": "2769708000", "longTermDebt": "469500000", "shortTermDebt": "142370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "251559000", "reportedCurrency": "USD", "retainedEarnings": "1213115000", "totalLiabilities": "2443805000", "otherCurrentAssets": "75380000", "totalCurrentAssets": "299171000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2470537000", "currentAccountsPayable": "72682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051073000", "shortLongTermDebtTotal": "1840074000", "totalShareholderEquity": "325903000", "capitalLeaseObligations": "1391307000", "otherCurrentLiabilities": "408400000", "totalCurrentLiabilities": "623452000", "otherNonCurrentLiabilities": "120364000", "totalNonCurrentLiabilities": "1820353000", "cashAndShortTermInvestments": "91557000", "commonStockSharesOutstanding": "49085000", "intangibleAssetsExcludingGoodwill": "251559000", "cashAndCashEquivalentsAtCarryingValue": "91557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42675000", "profitLoss": "None", "dividendPayout": "13816000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1878000", "operatingCashflow": "36481000", "capitalExpenditures": "24908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36129000", "cashflowFromInvestment": "-25046000", "stockBasedCompensation": "6325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23332000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }