{ "ticker": { "uuid": "52819aaa-9c57-4572-80bf-125a49f78547", "symbol": "TTAM", "name": "Titan America SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/52819aaa-9c57-4572-80bf-125a49f78547/", "api_url": "https://sharemaestro.com/factors/api/tickers/52819aaa-9c57-4572-80bf-125a49f78547/" }, "ticker_metadata": { "id": 4053, "uuid": "52819aaa-9c57-4572-80bf-125a49f78547", "symbol": "TTAM", "name": "Titan America SA", "asset_type": "equity", "market_cap": 2999577000, "stock_exchange_id": 3, "industry": "Building Materials", "sector": "Basic Materials", "description": "Titan America SA (TTAM) is a leading company in the U.S. cement and construction materials sector, known for its dedication to sustainable practices and innovation. The firm capitalizes on strategically situated facilities to enhance its distribution network, responding effectively to the rising demand stemming from significant infrastructure investments across the country. With a strong emphasis on advanced technologies, Titan America not only boosts production efficiency but also fortifies its competitive position in the market. As the construction landscape evolves, TTAM is poised for robust growth and sustained success in this dynamic arena.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "52819aaa-9c57-4572-80bf-125a49f78547", "symbol": "TTAM", "name": "Titan America SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/52819aaa-9c57-4572-80bf-125a49f78547/", "api_url": "https://sharemaestro.com/factors/api/tickers/52819aaa-9c57-4572-80bf-125a49f78547/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.75, "quality": 0.89, "momentum": 0.67, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.67, "market_cap": 2891302475.88, "pe_ratio": 15.6216, "earnings_yield": 0.064, "ebitda_to_ev": 0.1247, "shareholder_yield": 0.0155, "roe": 0.1744, "piotroski_f_score": 7, "momentum_12_1": 0.1863, "volatility_252d": 0.3326 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:52.864124+00:00", "batch_id": "" }, "size": { "price_close": 15.67, "market_cap": 2891302475.88, "market_cap_usd": 2891302475.88, "enterprise_value": 3061771475.88, "shares_outstanding": 184511964, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.6216, "pb_ratio": 2.7242, "ptbv_ratio": 3.5638, "ps_ratio": 1.7311, "pcf_ratio": 9.3174, "pfcf_ratio": 6.1134, "ev_ebitda": 8.0196, "ev_ebit": 11.395, "ev_sales": 1.8332, "ev_fcf": 6.4738, "earnings_yield": 0.064, "fcf_yield": 0.1545, "price_to_sales": 1.7311, "price_to_book": 2.7242, "price_to_cashflow": 9.3174, "ebitda_to_ev": 0.1247, "sales_yield": 0.5455 }, "yield": { "dividend_yield": 0.0155, "buyback_yield": 0, "shareholder_yield": 0.0155, "debt_paydown_yield": null, "total_yield": 0.0155 }, "quality": { "gross_margin": 0.2607, "operating_margin": 0.1609, "net_margin": 0.1108, "ebitda_margin": 0.2286, "fcf_margin": 0.2832, "roe": 0.1744, "roa": 0.0959, "roic": 0.1653, "roc_greenblatt": null, "asset_turnover": 0.8654, "cash_conversion": 2.5553, "accruals_ratio": -0.0649, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": 4.1542, "earnings_stability_5y": 0.2416, "revenue_stability_5y": 0.1475, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2256, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8184, "net_debt_to_ebitda": 0.4465, "debt_to_assets": 0.2066, "interest_coverage": 12.9641, "current_ratio": 2.9889, "quick_ratio": 1.9645, "net_debt": 170469000, "local_beta": 0.0012, "volatility_252d": 0.3326, "volatility_60d": 0.739, "max_drawdown_12m": -0.2491, "risk_adjusted_momentum": 0.56 }, "growth": { "revenue_growth_1y": 0.0267, "revenue_growth_3y_cagr": 0.0685, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0893, "eps_growth_3y_cagr": 0.4353, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2331, "book_value_growth_1y": 0.3855, "revenue_growth": 0.0267, "earnings_growth": 0.0893 }, "momentum": { "price_return_1m": -0.0515, "price_return_3m": -0.022, "price_return_6m": 0.0113, "price_return_9m": 0.0192, "price_return_12m": 0.1252, "price_return_12m_ex1m": 0.1863, "momentum_6m": 0.0113, "momentum_12m": 0.1252, "momentum_12_1": 0.1863, "distance_from_52w_high": -0.1694, "distance_from_52w_low": 0.251, "relative_strength": 0.0253 }, "raw_ttm": { "revenue_ttm": 1670170998, "gross_profit_ttm": 435467000, "ebit_ttm": 268693998, "ebitda_ttm": 381787996, "net_income_ttm": 185083998, "eps_diluted_ttm": 1.0031, "operating_cash_flow_ttm": 310313705, "capital_expenditure_ttm": 162633295, "fcf_ttm": 472947000, "dividends_paid_ttm": 44735892, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20725998, "cash_and_equivalents": 228248000, "total_current_assets": 648048000, "total_current_liabilities": 216820000, "net_ppe": null, "total_assets": 1930007000, "total_debt": 398717000, "total_equity": 1061352000, "net_working_capital": 219590000, "book_value_per_share": 5.7522, "retained_earnings": 777749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811302000, "tangible_book_per_share": 4.397 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 42, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 43, "rank_pcf": 40, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 24, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 23, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 20, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 50 }, "composites": { "value_composite": 25, "quality_composite": 11, "momentum_composite": 33, "growth_composite": 75, "yield_composite": 27, "svqf_composite": 21, "vc1_composite": 25, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.817, "os_score": 0.91, "value_percentile": 0.75, "quality_percentile": 0.89, "momentum_percentile": 0.67, "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": 34, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5100, "ticker_id": 4053, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:52.864124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.67, "market_cap": 2891302475.88, "market_cap_usd": 2891302475.88, "enterprise_value": 3061771475.88, "shares_outstanding": 184511964, "fx_rate_to_usd": null, "pe_ratio": 15.62156916, "pb_ratio": 2.72416924, "ptbv_ratio": 3.56378078, "ps_ratio": 1.73114159, "pcf_ratio": 9.31735347, "pfcf_ratio": 6.11337523, "ev_ebitda": 8.01955931, "ev_ebit": 11.39501254, "ev_sales": 1.83320838, "ev_fcf": 6.4738152, "earnings_yield": 0.06401406, "fcf_yield": 0.15446842, "dividend_yield": 0.01547257, "buyback_yield": 0, "shareholder_yield": 0.01547257, "debt_paydown_yield": null, "total_yield": 0.01547257, "gross_margin": 0.26073199, "operating_margin": 0.16087814, "net_margin": 0.11081739, "ebitda_margin": 0.22859216, "fcf_margin": 0.2831728, "roe": 0.17438512, "roa": 0.0958981, "roic": 0.16525882, "roc_greenblatt": null, "asset_turnover": 0.86537044, "cash_conversion": 2.55531005, "accruals_ratio": -0.06488562, "sbc_to_revenue": null, "debt_to_equity": 0.81844195, "net_debt_to_ebitda": 0.44650173, "debt_to_assets": 0.20658837, "interest_coverage": 12.96410421, "current_ratio": 2.98887556, "quick_ratio": 1.96451434, "net_debt": 170469000, "revenue_growth_1y": 0.02669818, "revenue_growth_3y_cagr": 0.06851472, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.08927404, "eps_growth_3y_cagr": 0.43525599, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23314856, "book_value_growth_1y": 0.38548293, "piotroski_f_score": 7, "altman_z_score": 4.15417118, "earnings_stability_5y": 0.241569, "revenue_stability_5y": 0.14749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05145278, "price_return_3m": -0.02195148, "price_return_6m": 0.01129397, "price_return_9m": 0.01918036, "price_return_12m": 0.12524146, "price_return_12m_ex1m": 0.1862788, "distance_from_52w_high": -0.16935685, "distance_from_52w_low": 0.25095798, "relative_strength": 0.02527788, "local_beta": 0.0012, "volatility_252d": 0.332615, "volatility_60d": 0.738997, "max_drawdown_12m": -0.24907633, "revenue_ttm": 1670170998, "gross_profit_ttm": 435467000, "ebit_ttm": 268693998, "ebitda_ttm": 381787996, "net_income_ttm": 185083998, "eps_diluted_ttm": 1.00310025, "operating_cash_flow_ttm": 310313705, "capital_expenditure_ttm": 162633295, "fcf_ttm": 472947000, "dividends_paid_ttm": 44735892, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20725998, "cash_and_equivalents": 228248000, "total_current_assets": 648048000, "total_current_liabilities": 216820000, "net_ppe": null, "total_assets": 1930007000, "total_debt": 398717000, "total_equity": 1061352000, "net_working_capital": 219590000, "book_value_per_share": 5.75221236, "retained_earnings": 777749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811302000, "tangible_book_per_share": 4.39701569, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 42, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 43, "rank_pcf": 40, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 24, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 23, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 20, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 50, "value_composite": 25, "quality_composite": 11, "momentum_composite": 33, "growth_composite": 75, "yield_composite": 27, "svqf_composite": 21, "vc1_composite": 25, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 31, "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": 15.67, "os": 0.91, "value": 0.75, "quality": 0.89, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 15.6216, "earnings_yield": 0.064, "shareholder_yield": 0.0155, "roe": 0.1744, "momentum_12_1": 0.1863, "complete_fields": { "id": 5100, "ticker_id": 4053, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:52.864124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.67, "market_cap": 2891302475.88, "market_cap_usd": 2891302475.88, "enterprise_value": 3061771475.88, "shares_outstanding": 184511964, "fx_rate_to_usd": null, "pe_ratio": 15.62156916, "pb_ratio": 2.72416924, "ptbv_ratio": 3.56378078, "ps_ratio": 1.73114159, "pcf_ratio": 9.31735347, "pfcf_ratio": 6.11337523, "ev_ebitda": 8.01955931, "ev_ebit": 11.39501254, "ev_sales": 1.83320838, "ev_fcf": 6.4738152, "earnings_yield": 0.06401406, "fcf_yield": 0.15446842, "dividend_yield": 0.01547257, "buyback_yield": 0, "shareholder_yield": 0.01547257, "debt_paydown_yield": null, "total_yield": 0.01547257, "gross_margin": 0.26073199, "operating_margin": 0.16087814, "net_margin": 0.11081739, "ebitda_margin": 0.22859216, "fcf_margin": 0.2831728, "roe": 0.17438512, "roa": 0.0958981, "roic": 0.16525882, "roc_greenblatt": null, "asset_turnover": 0.86537044, "cash_conversion": 2.55531005, "accruals_ratio": -0.06488562, "sbc_to_revenue": null, "debt_to_equity": 0.81844195, "net_debt_to_ebitda": 0.44650173, "debt_to_assets": 0.20658837, "interest_coverage": 12.96410421, "current_ratio": 2.98887556, "quick_ratio": 1.96451434, "net_debt": 170469000, "revenue_growth_1y": 0.02669818, "revenue_growth_3y_cagr": 0.06851472, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.08927404, "eps_growth_3y_cagr": 0.43525599, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23314856, "book_value_growth_1y": 0.38548293, "piotroski_f_score": 7, "altman_z_score": 4.15417118, "earnings_stability_5y": 0.241569, "revenue_stability_5y": 0.14749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05145278, "price_return_3m": -0.02195148, "price_return_6m": 0.01129397, "price_return_9m": 0.01918036, "price_return_12m": 0.12524146, "price_return_12m_ex1m": 0.1862788, "distance_from_52w_high": -0.16935685, "distance_from_52w_low": 0.25095798, "relative_strength": 0.02527788, "local_beta": 0.0012, "volatility_252d": 0.332615, "volatility_60d": 0.738997, "max_drawdown_12m": -0.24907633, "revenue_ttm": 1670170998, "gross_profit_ttm": 435467000, "ebit_ttm": 268693998, "ebitda_ttm": 381787996, "net_income_ttm": 185083998, "eps_diluted_ttm": 1.00310025, "operating_cash_flow_ttm": 310313705, "capital_expenditure_ttm": 162633295, "fcf_ttm": 472947000, "dividends_paid_ttm": 44735892, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20725998, "cash_and_equivalents": 228248000, "total_current_assets": 648048000, "total_current_liabilities": 216820000, "net_ppe": null, "total_assets": 1930007000, "total_debt": 398717000, "total_equity": 1061352000, "net_working_capital": 219590000, "book_value_per_share": 5.75221236, "retained_earnings": 777749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811302000, "tangible_book_per_share": 4.39701569, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 42, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 43, "rank_pcf": 40, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 24, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 23, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 76, "rank_fcf_margin": 32, "rank_piotroski": 20, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 50, "value_composite": 25, "quality_composite": 11, "momentum_composite": 33, "growth_composite": 75, "yield_composite": 27, "svqf_composite": 21, "vc1_composite": 25, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 1664188000, "cost_of_revenue": 1229202000, "gross_profit": 434986000, "ebit": 271499000, "ebitda": 380215000, "pretax_income": 244842000, "tax_provision": 59402999, "net_income": 185439000, "net_income_to_common": 185439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211750000, "total_current_assets": 609955000, "total_assets": 1893875000, "short_term_debt": 16555000, "long_term_debt": 390438000, "total_debt": 406993000, "total_liabilities": 859809000, "total_equity": 1034066000, "shares_outstanding": 183463266, "goodwill_and_intangibles": 250582000 }, "cash_flow": { "operating_cash_flow": 277635000, "capital_expenditure": 160545000, "free_cash_flow": 438180000, "dividends_paid": 29498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344088, "ticker_id": 4053, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271499000", "ebitda": "380215000", "netIncome": "185439000", "grossProfit": "434986000", "depreciation": "None", "totalRevenue": "1664188000", "costOfRevenue": "1229202000", "interestIncome": "5772000", "incomeBeforeTax": "244842000", "interestExpense": "22561000", "operatingIncome": "271499000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59402999", "reportedCurrency": "USD", "netInterestIncome": "-22561000", "nonInterestIncome": "None", "operatingExpenses": "163487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1229202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108716000", "sellingGeneralAndAdministrative": "156013000", "netIncomeFromContinuingOperations": "185439000" }, "balance": { "goodwill": "221562000", "inventory": "226414000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1893875000", "longTermDebt": "390438000", "shortTermDebt": "16555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "29020000", "reportedCurrency": "USD", "retainedEarnings": "777749000", "totalLiabilities": "859809000", "otherCurrentAssets": "18068000", "totalCurrentAssets": "609955000", "currentLongTermDebt": "5387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283920000", "currentAccountsPayable": "144681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462413000", "totalShareholderEquity": "1034066000", "capitalLeaseObligations": "66588000", "otherCurrentLiabilities": "39988000", "totalCurrentLiabilities": "201224000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "658585000", "cashAndShortTermInvestments": "211750000", "commonStockSharesOutstanding": "183463266", "intangibleAssetsExcludingGoodwill": "29020000", "cashAndCashEquivalentsAtCarryingValue": "211750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185439000", "profitLoss": "None", "dividendPayout": "29498000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1074000", "operatingCashflow": "277635000", "capitalExpenditures": "160545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79938999", "cashflowFromInvestment": "-157948000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1664188000, "cost_of_revenue": 1229202000, "gross_profit": 434986000, "research_and_development": null, "selling_general_admin": 156013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271499000, "depreciation_amortisation": 108716000, "ebitda": 380215000, "interest_expense": 22561000, "interest_income": null, "other_non_operating": null, "pretax_income": 244842000, "tax_provision": 59402999, "effective_tax_rate": null, "net_income": 185439000, "net_income_continuing_ops": 185439000, "net_income_to_common": 185439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211750000, "short_term_investments": null, "net_receivables": 153723000, "inventory": 226414000, "other_current_assets": null, "total_current_assets": 609955000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 29020000, "goodwill_and_intangibles": 250582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1283920000, "total_assets": 1893875000, "short_term_debt": 16555000, "accounts_payable": 144681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201224000, "long_term_debt": 390438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658585000, "total_liabilities": 859809000, "total_debt": 406993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 777749000, "total_equity": 1034066000, "shares_outstanding": 183463266, "operating_cash_flow": 277635000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157948000, "dividends_paid": 29498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79938999, "free_cash_flow": 438180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271499000", "ebitda": "380215000", "netIncome": "185439000", "grossProfit": "434986000", "depreciation": "None", "totalRevenue": "1664188000", "costOfRevenue": "1229202000", "interestIncome": "5772000", "incomeBeforeTax": "244842000", "interestExpense": "22561000", "operatingIncome": "271499000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59402999", "reportedCurrency": "USD", "netInterestIncome": "-22561000", "nonInterestIncome": "None", "operatingExpenses": "163487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1229202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108716000", "sellingGeneralAndAdministrative": "156013000", "netIncomeFromContinuingOperations": "185439000" }, "balance": { "goodwill": "221562000", "inventory": "226414000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1893875000", "longTermDebt": "390438000", "shortTermDebt": "16555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "29020000", "reportedCurrency": "USD", "retainedEarnings": "777749000", "totalLiabilities": "859809000", "otherCurrentAssets": "18068000", "totalCurrentAssets": "609955000", "currentLongTermDebt": "5387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283920000", "currentAccountsPayable": "144681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462413000", "totalShareholderEquity": "1034066000", "capitalLeaseObligations": "66588000", "otherCurrentLiabilities": "39988000", "totalCurrentLiabilities": "201224000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "658585000", "cashAndShortTermInvestments": "211750000", "commonStockSharesOutstanding": "183463266", "intangibleAssetsExcludingGoodwill": "29020000", "cashAndCashEquivalentsAtCarryingValue": "211750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185439000", "profitLoss": "None", "dividendPayout": "29498000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1074000", "operatingCashflow": "277635000", "capitalExpenditures": "160545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79938999", "cashflowFromInvestment": "-157948000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 1634393000, "cost_of_revenue": 1217738000, "gross_profit": 416655000, "ebit": 248769000, "ebitda": 348710000, "pretax_income": 223618000, "tax_provision": 57544000, "net_income": 166074000, "net_income_to_common": 166074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12124000, "total_current_assets": 384256000, "total_assets": 1566252000, "short_term_debt": 45994000, "long_term_debt": 358222000, "total_debt": 404216000, "total_liabilities": 816238000, "total_equity": 750014000, "shares_outstanding": 184362000, "goodwill_and_intangibles": 251729000 }, "cash_flow": { "operating_cash_flow": 248037000, "capital_expenditure": 135421000, "free_cash_flow": 383458000, "dividends_paid": 85069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344093, "ticker_id": 4053, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248769000", "ebitda": "348710000", "netIncome": "166074000", "grossProfit": "416655000", "depreciation": "None", "totalRevenue": "1634393000", "costOfRevenue": "1217738000", "interestIncome": "1468000", "incomeBeforeTax": "223618000", "interestExpense": "25151000", "operatingIncome": "251388000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57544000", "reportedCurrency": "USD", "netInterestIncome": "-26662000", "nonInterestIncome": "None", "operatingExpenses": "165267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1217738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99941000", "sellingGeneralAndAdministrative": "138799000", "netIncomeFromContinuingOperations": "166074000" }, "balance": { "goodwill": "221562000", "inventory": "227638000", "commonStock": "1753625000", "currentDebt": "None", "investments": "None", "totalAssets": "1566252000", "longTermDebt": "358222000", "shortTermDebt": "45994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "30167000", "reportedCurrency": "USD", "retainedEarnings": "597296000", "totalLiabilities": "816238000", "otherCurrentAssets": "16081000", "totalCurrentAssets": "384256000", "currentLongTermDebt": "33608000", "longTermInvestments": "None", "shortTermInvestments": "1328000", "currentNetReceivables": "128413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181996000", "currentAccountsPayable": "139831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "460183000", "totalShareholderEquity": "750014000", "capitalLeaseObligations": "68353000", "otherCurrentLiabilities": "42844000", "totalCurrentLiabilities": "239046000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "577192000", "cashAndShortTermInvestments": "12124000", "commonStockSharesOutstanding": "184362000", "intangibleAssetsExcludingGoodwill": "30167000", "cashAndCashEquivalentsAtCarryingValue": "12124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166074000", "profitLoss": "None", "dividendPayout": "85069000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-37649000", "operatingCashflow": "248037000", "capitalExpenditures": "135421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123326000", "cashflowFromInvestment": "-135803000", "stockBasedCompensation": "3841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1634393000, "cost_of_revenue": 1217738000, "gross_profit": 416655000, "research_and_development": null, "selling_general_admin": 138799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248769000, "depreciation_amortisation": 99941000, "ebitda": 348710000, "interest_expense": 25151000, "interest_income": null, "other_non_operating": null, "pretax_income": 223618000, "tax_provision": 57544000, "effective_tax_rate": null, "net_income": 166074000, "net_income_continuing_ops": 166074000, "net_income_to_common": 166074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12124000, "short_term_investments": 1328000, "net_receivables": 128413000, "inventory": 227638000, "other_current_assets": null, "total_current_assets": 384256000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 30167000, "goodwill_and_intangibles": 251729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1181996000, "total_assets": 1566252000, "short_term_debt": 45994000, "accounts_payable": 139831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239046000, "long_term_debt": 358222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 577192000, "total_liabilities": 816238000, "total_debt": 404216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 597296000, "total_equity": 750014000, "shares_outstanding": 184362000, "operating_cash_flow": 248037000, "stock_based_compensation": 3841000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135803000, "dividends_paid": 85069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123326000, "free_cash_flow": 383458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248769000", "ebitda": "348710000", "netIncome": "166074000", "grossProfit": "416655000", "depreciation": "None", "totalRevenue": "1634393000", "costOfRevenue": "1217738000", "interestIncome": "1468000", "incomeBeforeTax": "223618000", "interestExpense": "25151000", "operatingIncome": "251388000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57544000", "reportedCurrency": "USD", "netInterestIncome": "-26662000", "nonInterestIncome": "None", "operatingExpenses": "165267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1217738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99941000", "sellingGeneralAndAdministrative": "138799000", "netIncomeFromContinuingOperations": "166074000" }, "balance": { "goodwill": "221562000", "inventory": "227638000", "commonStock": "1753625000", "currentDebt": "None", "investments": "None", "totalAssets": "1566252000", "longTermDebt": "358222000", "shortTermDebt": "45994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "30167000", "reportedCurrency": "USD", "retainedEarnings": "597296000", "totalLiabilities": "816238000", "otherCurrentAssets": "16081000", "totalCurrentAssets": "384256000", "currentLongTermDebt": "33608000", "longTermInvestments": "None", "shortTermInvestments": "1328000", "currentNetReceivables": "128413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181996000", "currentAccountsPayable": "139831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "460183000", "totalShareholderEquity": "750014000", "capitalLeaseObligations": "68353000", "otherCurrentLiabilities": "42844000", "totalCurrentLiabilities": "239046000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "577192000", "cashAndShortTermInvestments": "12124000", "commonStockSharesOutstanding": "184362000", "intangibleAssetsExcludingGoodwill": "30167000", "cashAndCashEquivalentsAtCarryingValue": "12124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166074000", "profitLoss": "None", "dividendPayout": "85069000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-37649000", "operatingCashflow": "248037000", "capitalExpenditures": "135421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123326000", "cashflowFromInvestment": "-135803000", "stockBasedCompensation": "3841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 1591601000, "cost_of_revenue": 1228112000, "gross_profit": 363489000, "ebit": 223161000, "ebitda": 314240000, "pretax_income": 202378000, "tax_provision": 47134000, "net_income": 155244000, "net_income_to_common": 155244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22036000, "total_current_assets": 372899000, "total_assets": 1498803000, "short_term_debt": 279407000, "long_term_debt": 76262000, "total_debt": 355669000, "total_liabilities": 779032000, "total_equity": 719771000, "shares_outstanding": 184362465, "goodwill_and_intangibles": 254775000 }, "cash_flow": { "operating_cash_flow": 227125000, "capital_expenditure": 118744000, "free_cash_flow": 345869000, "dividends_paid": 33786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344098, "ticker_id": 4053, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223161000", "ebitda": "314240000", "netIncome": "155244000", "grossProfit": "363489000", "depreciation": "None", "totalRevenue": "1591601000", "costOfRevenue": "1228112000", "interestIncome": "950000", "incomeBeforeTax": "202378000", "interestExpense": "20783000", "operatingIncome": "225636000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47134000", "reportedCurrency": "USD", "netInterestIncome": "-22585000", "nonInterestIncome": "None", "operatingExpenses": "137853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91079000", "sellingGeneralAndAdministrative": "110137000", "netIncomeFromContinuingOperations": "155244000" }, "balance": { "goodwill": "221562000", "inventory": "189989000", "commonStock": "25219000", "currentDebt": "None", "investments": "None", "totalAssets": "1498803000", "longTermDebt": "76262000", "shortTermDebt": "279407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33213000", "reportedCurrency": "USD", "retainedEarnings": "518621000", "totalLiabilities": "779032000", "otherCurrentAssets": "33493000", "totalCurrentAssets": "372899000", "currentLongTermDebt": "267670000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1125904000", "currentAccountsPayable": "151229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409413000", "totalShareholderEquity": "719771000", "capitalLeaseObligations": "65481000", "otherCurrentLiabilities": "52514000", "totalCurrentLiabilities": "491974000", "otherNonCurrentLiabilities": "114000", "totalNonCurrentLiabilities": "287058000", "cashAndShortTermInvestments": "22036000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "33213000", "cashAndCashEquivalentsAtCarryingValue": "22036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202378000", "profitLoss": "None", "dividendPayout": "33786000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9185000", "operatingCashflow": "227125000", "capitalExpenditures": "118744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117779000", "cashflowFromInvestment": "-117653000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1591601000, "cost_of_revenue": 1228112000, "gross_profit": 363489000, "research_and_development": null, "selling_general_admin": 110137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223161000, "depreciation_amortisation": 91079000, "ebitda": 314240000, "interest_expense": 20783000, "interest_income": null, "other_non_operating": null, "pretax_income": 202378000, "tax_provision": 47134000, "effective_tax_rate": null, "net_income": 155244000, "net_income_continuing_ops": 155244000, "net_income_to_common": 155244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22036000, "short_term_investments": null, "net_receivables": 127381000, "inventory": 189989000, "other_current_assets": null, "total_current_assets": 372899000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 33213000, "goodwill_and_intangibles": 254775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1125904000, "total_assets": 1498803000, "short_term_debt": 279407000, "accounts_payable": 151229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 491974000, "long_term_debt": 76262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287058000, "total_liabilities": 779032000, "total_debt": 355669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 518621000, "total_equity": 719771000, "shares_outstanding": 184362465, "operating_cash_flow": 227125000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117653000, "dividends_paid": 33786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117779000, "free_cash_flow": 345869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223161000", "ebitda": "314240000", "netIncome": "155244000", "grossProfit": "363489000", "depreciation": "None", "totalRevenue": "1591601000", "costOfRevenue": "1228112000", "interestIncome": "950000", "incomeBeforeTax": "202378000", "interestExpense": "20783000", "operatingIncome": "225636000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47134000", "reportedCurrency": "USD", "netInterestIncome": "-22585000", "nonInterestIncome": "None", "operatingExpenses": "137853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91079000", "sellingGeneralAndAdministrative": "110137000", "netIncomeFromContinuingOperations": "155244000" }, "balance": { "goodwill": "221562000", "inventory": "189989000", "commonStock": "25219000", "currentDebt": "None", "investments": "None", "totalAssets": "1498803000", "longTermDebt": "76262000", "shortTermDebt": "279407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33213000", "reportedCurrency": "USD", "retainedEarnings": "518621000", "totalLiabilities": "779032000", "otherCurrentAssets": "33493000", "totalCurrentAssets": "372899000", "currentLongTermDebt": "267670000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1125904000", "currentAccountsPayable": "151229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409413000", "totalShareholderEquity": "719771000", "capitalLeaseObligations": "65481000", "otherCurrentLiabilities": "52514000", "totalCurrentLiabilities": "491974000", "otherNonCurrentLiabilities": "114000", "totalNonCurrentLiabilities": "287058000", "cashAndShortTermInvestments": "22036000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "33213000", "cashAndCashEquivalentsAtCarryingValue": "22036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202378000", "profitLoss": "None", "dividendPayout": "33786000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9185000", "operatingCashflow": "227125000", "capitalExpenditures": "118744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117779000", "cashflowFromInvestment": "-117653000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 1364146000, "cost_of_revenue": 1142880000, "gross_profit": 221266000, "ebit": 101083000, "ebitda": 188811000, "pretax_income": 79692000, "tax_provision": 16971000, "net_income": 62721000, "net_income_to_common": 62721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29841000, "total_current_assets": 356895000, "total_assets": 1447232000, "short_term_debt": 87871000, "long_term_debt": 320167000, "total_debt": 408038000, "total_liabilities": 854505000, "total_equity": 592727000, "shares_outstanding": 184362465, "goodwill_and_intangibles": 257578000 }, "cash_flow": { "operating_cash_flow": 178374000, "capital_expenditure": 128270000, "free_cash_flow": 306644000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344099, "ticker_id": 4053, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101083000", "ebitda": "188811000", "netIncome": "62721000", "grossProfit": "221266000", "depreciation": "None", "totalRevenue": "1364146000", "costOfRevenue": "1142880000", "interestIncome": "436000", "incomeBeforeTax": "79692000", "interestExpense": "21391000", "operatingIncome": "97042000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16971000", "reportedCurrency": "USD", "netInterestIncome": "-23189000", "nonInterestIncome": "None", "operatingExpenses": "124224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1142880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87728000", "sellingGeneralAndAdministrative": "99356000", "netIncomeFromContinuingOperations": "62721000" }, "balance": { "goodwill": "221562000", "inventory": "180804000", "commonStock": "25219000", "currentDebt": "None", "investments": "None", "totalAssets": "1447232000", "longTermDebt": "320167000", "shortTermDebt": "87871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "36016000", "reportedCurrency": "USD", "retainedEarnings": "398687000", "totalLiabilities": "854505000", "otherCurrentAssets": "31258000", "totalCurrentAssets": "356895000", "currentLongTermDebt": "74339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090337000", "currentAccountsPayable": "175368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462093000", "totalShareholderEquity": "592727000", "capitalLeaseObligations": "67587000", "otherCurrentLiabilities": "45779000", "totalCurrentLiabilities": "325458000", "otherNonCurrentLiabilities": "788000", "totalNonCurrentLiabilities": "529047000", "cashAndShortTermInvestments": "29841000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "36016000", "cashAndCashEquivalentsAtCarryingValue": "29841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79692000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-40644000", "operatingCashflow": "178374000", "capitalExpenditures": "128270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21661000", "cashflowFromInvestment": "-127301000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1364146000, "cost_of_revenue": 1142880000, "gross_profit": 221266000, "research_and_development": null, "selling_general_admin": 99356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101083000, "depreciation_amortisation": 87728000, "ebitda": 188811000, "interest_expense": 21391000, "interest_income": null, "other_non_operating": null, "pretax_income": 79692000, "tax_provision": 16971000, "effective_tax_rate": null, "net_income": 62721000, "net_income_continuing_ops": 62721000, "net_income_to_common": 62721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29841000, "short_term_investments": null, "net_receivables": 114992000, "inventory": 180804000, "other_current_assets": null, "total_current_assets": 356895000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 36016000, "goodwill_and_intangibles": 257578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1090337000, "total_assets": 1447232000, "short_term_debt": 87871000, "accounts_payable": 175368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325458000, "long_term_debt": 320167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529047000, "total_liabilities": 854505000, "total_debt": 408038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 398687000, "total_equity": 592727000, "shares_outstanding": 184362465, "operating_cash_flow": 178374000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127301000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21661000, "free_cash_flow": 306644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101083000", "ebitda": "188811000", "netIncome": "62721000", "grossProfit": "221266000", "depreciation": "None", "totalRevenue": "1364146000", "costOfRevenue": "1142880000", "interestIncome": "436000", "incomeBeforeTax": "79692000", "interestExpense": "21391000", "operatingIncome": "97042000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16971000", "reportedCurrency": "USD", "netInterestIncome": "-23189000", "nonInterestIncome": "None", "operatingExpenses": "124224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1142880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87728000", "sellingGeneralAndAdministrative": "99356000", "netIncomeFromContinuingOperations": "62721000" }, "balance": { "goodwill": "221562000", "inventory": "180804000", "commonStock": "25219000", "currentDebt": "None", "investments": "None", "totalAssets": "1447232000", "longTermDebt": "320167000", "shortTermDebt": "87871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "36016000", "reportedCurrency": "USD", "retainedEarnings": "398687000", "totalLiabilities": "854505000", "otherCurrentAssets": "31258000", "totalCurrentAssets": "356895000", "currentLongTermDebt": "74339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090337000", "currentAccountsPayable": "175368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462093000", "totalShareholderEquity": "592727000", "capitalLeaseObligations": "67587000", "otherCurrentLiabilities": "45779000", "totalCurrentLiabilities": "325458000", "otherNonCurrentLiabilities": "788000", "totalNonCurrentLiabilities": "529047000", "cashAndShortTermInvestments": "29841000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "36016000", "cashAndCashEquivalentsAtCarryingValue": "29841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79692000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-40644000", "operatingCashflow": "178374000", "capitalExpenditures": "128270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21661000", "cashflowFromInvestment": "-127301000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 1152417000, "cost_of_revenue": 956261000, "gross_profit": 196156000, "ebit": 95640000, "ebitda": 177371000, "pretax_income": 74557000, "tax_provision": 15336000, "net_income": 59221000, "net_income_to_common": 59221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 184362465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146703000, "capital_expenditure": 71454000, "free_cash_flow": 218157000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344100, "ticker_id": 4053, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95640000", "ebitda": "177371000", "netIncome": "59221000", "grossProfit": "196156000", "depreciation": "None", "totalRevenue": "1152417000", "costOfRevenue": "956261000", "interestIncome": "471000", "incomeBeforeTax": "74557000", "interestExpense": "21083000", "operatingIncome": "94175000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15336000", "reportedCurrency": "USD", "netInterestIncome": "-22126000", "nonInterestIncome": "None", "operatingExpenses": "101981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81731000", "sellingGeneralAndAdministrative": "85458000", "netIncomeFromContinuingOperations": "59221000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74557000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17848000", "operatingCashflow": "146703000", "capitalExpenditures": "71454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197138000", "cashflowFromInvestment": "-70298000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152417000, "cost_of_revenue": 956261000, "gross_profit": 196156000, "research_and_development": null, "selling_general_admin": 85458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95640000, "depreciation_amortisation": 81731000, "ebitda": 177371000, "interest_expense": 21083000, "interest_income": null, "other_non_operating": null, "pretax_income": 74557000, "tax_provision": 15336000, "effective_tax_rate": null, "net_income": 59221000, "net_income_continuing_ops": 59221000, "net_income_to_common": 59221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 184362465, "operating_cash_flow": 146703000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70298000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197138000, "free_cash_flow": 218157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95640000", "ebitda": "177371000", "netIncome": "59221000", "grossProfit": "196156000", "depreciation": "None", "totalRevenue": "1152417000", "costOfRevenue": "956261000", "interestIncome": "471000", "incomeBeforeTax": "74557000", "interestExpense": "21083000", "operatingIncome": "94175000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15336000", "reportedCurrency": "USD", "netInterestIncome": "-22126000", "nonInterestIncome": "None", "operatingExpenses": "101981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81731000", "sellingGeneralAndAdministrative": "85458000", "netIncomeFromContinuingOperations": "59221000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74557000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17848000", "operatingCashflow": "146703000", "capitalExpenditures": "71454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197138000", "cashflowFromInvestment": "-70298000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 398420999, "cost_of_revenue": 306536999, "gross_profit": 91884000, "ebit": 49736999, "ebitda": 78548998, "pretax_income": 44264999, "tax_provision": 11247000, "net_income": 33017999, "net_income_to_common": 33017999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228248000, "total_current_assets": 648048000, "total_assets": 1930007000, "short_term_debt": 16610000, "long_term_debt": 382107000, "total_debt": 398717000, "total_liabilities": 868655000, "total_equity": 1061352000, "shares_outstanding": 184511964, "goodwill_and_intangibles": 250050000 }, "cash_flow": { "operating_cash_flow": 57347999, "capital_expenditure": 31399999, "free_cash_flow": 88747998, "dividends_paid": 14993446, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344086, "ticker_id": 4053, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49736999", "ebitda": "78548998", "netIncome": "33017999", "grossProfit": "91884000", "depreciation": "None", "totalRevenue": "398420999", "costOfRevenue": "306536999", "interestIncome": "None", "incomeBeforeTax": "44264999", "interestExpense": "4744999", "operatingIncome": "49736999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11247000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "42146999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306536999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28811999", "sellingGeneralAndAdministrative": "41101000", "netIncomeFromContinuingOperations": "33018000" }, "balance": { "goodwill": "221562000", "inventory": "222102000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1930007000", "longTermDebt": "382107000", "shortTermDebt": "16610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28488000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "868655000", "otherCurrentAssets": "17156000", "totalCurrentAssets": "648048000", "currentLongTermDebt": "5869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1281958999", "currentAccountsPayable": "150350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455236000", "totalShareholderEquity": "1061352000", "capitalLeaseObligations": "67260000", "otherCurrentLiabilities": "49860000", "totalCurrentLiabilities": "216820000", "otherNonCurrentLiabilities": "6898000", "totalNonCurrentLiabilities": "651835000", "cashAndShortTermInvestments": "228248000", "commonStockSharesOutstanding": "184511964", "intangibleAssetsExcludingGoodwill": "28488000", "cashAndCashEquivalentsAtCarryingValue": "228248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33017999", "profitLoss": "None", "dividendPayout": "14993446", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57347999", "capitalExpenditures": "31399999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8953000", "cashflowFromInvestment": "-31897000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14993446", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28811999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398420999, "cost_of_revenue": 306536999, "gross_profit": 91884000, "research_and_development": null, "selling_general_admin": 41101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49736999, "depreciation_amortisation": 28811999, "ebitda": 78548998, "interest_expense": 4744999, "interest_income": null, "other_non_operating": null, "pretax_income": 44264999, "tax_provision": 11247000, "effective_tax_rate": null, "net_income": 33017999, "net_income_continuing_ops": 33018000, "net_income_to_common": 33017999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228248000, "short_term_investments": null, "net_receivables": 180542000, "inventory": 222102000, "other_current_assets": null, "total_current_assets": 648048000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 28488000, "goodwill_and_intangibles": 250050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1281958999, "total_assets": 1930007000, "short_term_debt": 16610000, "accounts_payable": 150350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216820000, "long_term_debt": 382107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 651835000, "total_liabilities": 868655000, "total_debt": 398717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1061352000, "shares_outstanding": 184511964, "operating_cash_flow": 57347999, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31399999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31897000, "dividends_paid": 14993446, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8953000, "free_cash_flow": 88747998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49736999", "ebitda": "78548998", "netIncome": "33017999", "grossProfit": "91884000", "depreciation": "None", "totalRevenue": "398420999", "costOfRevenue": "306536999", "interestIncome": "None", "incomeBeforeTax": "44264999", "interestExpense": "4744999", "operatingIncome": "49736999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11247000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "42146999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306536999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28811999", "sellingGeneralAndAdministrative": "41101000", "netIncomeFromContinuingOperations": "33018000" }, "balance": { "goodwill": "221562000", "inventory": "222102000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1930007000", "longTermDebt": "382107000", "shortTermDebt": "16610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28488000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "868655000", "otherCurrentAssets": "17156000", "totalCurrentAssets": "648048000", "currentLongTermDebt": "5869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1281958999", "currentAccountsPayable": "150350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455236000", "totalShareholderEquity": "1061352000", "capitalLeaseObligations": "67260000", "otherCurrentLiabilities": "49860000", "totalCurrentLiabilities": "216820000", "otherNonCurrentLiabilities": "6898000", "totalNonCurrentLiabilities": "651835000", "cashAndShortTermInvestments": "228248000", "commonStockSharesOutstanding": "184511964", "intangibleAssetsExcludingGoodwill": "28488000", "cashAndCashEquivalentsAtCarryingValue": "228248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33017999", "profitLoss": "None", "dividendPayout": "14993446", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57347999", "capitalExpenditures": "31399999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8953000", "cashflowFromInvestment": "-31897000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14993446", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28811999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 405661999, "cost_of_revenue": 302407999, "gross_profit": 103254000, "ebit": 62256999, "ebitda": 91210998, "pretax_income": 54340999, "tax_provision": 10830000, "net_income": 43510999, "net_income_to_common": 43510999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211750000, "total_current_assets": 609955000, "total_assets": 1893875000, "short_term_debt": 16555000, "long_term_debt": 390438000, "total_debt": 406993000, "total_liabilities": 859809000, "total_equity": 1034066000, "shares_outstanding": 184494930, "goodwill_and_intangibles": 251729000 }, "cash_flow": { "operating_cash_flow": 75250306, "capital_expenditure": 41006166, "free_cash_flow": 116256472, "dividends_paid": 14993446, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344087, "ticker_id": 4053, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62256999", "ebitda": "91210998", "netIncome": "43510999", "grossProfit": "103254000", "depreciation": "None", "totalRevenue": "405661999", "costOfRevenue": "302407999", "interestIncome": "None", "incomeBeforeTax": "54340999", "interestExpense": "4969999", "operatingIncome": "62256999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10830000", "reportedCurrency": "USD", "netInterestIncome": "-4970000", "nonInterestIncome": "None", "operatingExpenses": "40996999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302407999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28953999", "sellingGeneralAndAdministrative": "34589000", "netIncomeFromContinuingOperations": "43511000" }, "balance": { "goodwill": "221562000", "inventory": "226414000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1893875000", "longTermDebt": "390438000", "shortTermDebt": "16555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30167000", "reportedCurrency": "USD", "retainedEarnings": "777749000", "totalLiabilities": "859809000", "otherCurrentAssets": "18068000", "totalCurrentAssets": "609955000", "currentLongTermDebt": "5387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283920000", "currentAccountsPayable": "144681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462413000", "totalShareholderEquity": "1034066000", "capitalLeaseObligations": "66588000", "otherCurrentLiabilities": "39988000", "totalCurrentLiabilities": "201224000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "658585000", "cashAndShortTermInvestments": "211750000", "commonStockSharesOutstanding": "184494930", "intangibleAssetsExcludingGoodwill": "30167000", "cashAndCashEquivalentsAtCarryingValue": "211750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43510999", "profitLoss": "None", "dividendPayout": "14993446", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75250306", "capitalExpenditures": "41006166", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18813054", "cashflowFromInvestment": "-42529912", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14993446", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28953999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 405661999, "cost_of_revenue": 302407999, "gross_profit": 103254000, "research_and_development": null, "selling_general_admin": 34589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62256999, "depreciation_amortisation": 28953999, "ebitda": 91210998, "interest_expense": 4969999, "interest_income": null, "other_non_operating": null, "pretax_income": 54340999, "tax_provision": 10830000, "effective_tax_rate": null, "net_income": 43510999, "net_income_continuing_ops": 43511000, "net_income_to_common": 43510999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211750000, "short_term_investments": null, "net_receivables": 153723000, "inventory": 226414000, "other_current_assets": null, "total_current_assets": 609955000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 30167000, "goodwill_and_intangibles": 251729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1283920000, "total_assets": 1893875000, "short_term_debt": 16555000, "accounts_payable": 144681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201224000, "long_term_debt": 390438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658585000, "total_liabilities": 859809000, "total_debt": 406993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 777749000, "total_equity": 1034066000, "shares_outstanding": 184494930, "operating_cash_flow": 75250306, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41006166, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42529912, "dividends_paid": 14993446, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18813054, "free_cash_flow": 116256472, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62256999", "ebitda": "91210998", "netIncome": "43510999", "grossProfit": "103254000", "depreciation": "None", "totalRevenue": "405661999", "costOfRevenue": "302407999", "interestIncome": "None", "incomeBeforeTax": "54340999", "interestExpense": "4969999", "operatingIncome": "62256999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10830000", "reportedCurrency": "USD", "netInterestIncome": "-4970000", "nonInterestIncome": "None", "operatingExpenses": "40996999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302407999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28953999", "sellingGeneralAndAdministrative": "34589000", "netIncomeFromContinuingOperations": "43511000" }, "balance": { "goodwill": "221562000", "inventory": "226414000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1893875000", "longTermDebt": "390438000", "shortTermDebt": "16555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30167000", "reportedCurrency": "USD", "retainedEarnings": "777749000", "totalLiabilities": "859809000", "otherCurrentAssets": "18068000", "totalCurrentAssets": "609955000", "currentLongTermDebt": "5387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283920000", "currentAccountsPayable": "144681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462413000", "totalShareholderEquity": "1034066000", "capitalLeaseObligations": "66588000", "otherCurrentLiabilities": "39988000", "totalCurrentLiabilities": "201224000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "658585000", "cashAndShortTermInvestments": "211750000", "commonStockSharesOutstanding": "184494930", "intangibleAssetsExcludingGoodwill": "30167000", "cashAndCashEquivalentsAtCarryingValue": "211750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43510999", "profitLoss": "None", "dividendPayout": "14993446", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75250306", "capitalExpenditures": "41006166", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18813054", "cashflowFromInvestment": "-42529912", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14993446", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28953999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 436849000, "cost_of_revenue": 309209000, "gross_profit": 127640000, "ebit": 83780000, "ebitda": 111856000, "pretax_income": 78340000, "tax_provision": 20917000, "net_income": 57423000, "net_income_to_common": 57423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195640000, "total_current_assets": 589964000, "total_assets": 1851400000, "short_term_debt": 17547000, "long_term_debt": 390084000, "total_debt": 407631000, "total_liabilities": 856795000, "total_equity": 994605000, "shares_outstanding": 184402038, "goodwill_and_intangibles": 250387000 }, "cash_flow": { "operating_cash_flow": 106733000, "capital_expenditure": 38243000, "free_cash_flow": 144976000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344089, "ticker_id": 4053, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83780000", "ebitda": "111856000", "netIncome": "57423000", "grossProfit": "127640000", "depreciation": "None", "totalRevenue": "436849000", "costOfRevenue": "309209000", "interestIncome": "None", "incomeBeforeTax": "78340000", "interestExpense": "5440000", "operatingIncome": "86620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20917000", "reportedCurrency": "USD", "netInterestIncome": "-5440000", "nonInterestIncome": "None", "operatingExpenses": "41020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28076000", "sellingGeneralAndAdministrative": "31655000", "netIncomeFromContinuingOperations": "57423000" }, "balance": { "goodwill": "221562000", "inventory": "216215000", "commonStock": "994605000", "currentDebt": "None", "investments": "None", "totalAssets": "1851400000", "longTermDebt": "390084000", "shortTermDebt": "17547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "28825000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "856795000", "otherCurrentAssets": "41634000", "totalCurrentAssets": "589964000", "currentLongTermDebt": "6183000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1261436000", "currentAccountsPayable": "134038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464478000", "totalShareholderEquity": "994605000", "capitalLeaseObligations": "68211000", "otherCurrentLiabilities": "48282000", "totalCurrentLiabilities": "199867000", "otherNonCurrentLiabilities": "7008000", "totalNonCurrentLiabilities": "656928000", "cashAndShortTermInvestments": "195640000", "commonStockSharesOutstanding": "184402038", "intangibleAssetsExcludingGoodwill": "28825000", "cashAndCashEquivalentsAtCarryingValue": "195640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57423000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106733000", "capitalExpenditures": "38243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23078000", "cashflowFromInvestment": "-36785000", "stockBasedCompensation": "586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436849000, "cost_of_revenue": 309209000, "gross_profit": 127640000, "research_and_development": null, "selling_general_admin": 31655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83780000, "depreciation_amortisation": 28076000, "ebitda": 111856000, "interest_expense": 5440000, "interest_income": null, "other_non_operating": null, "pretax_income": 78340000, "tax_provision": 20917000, "effective_tax_rate": null, "net_income": 57423000, "net_income_continuing_ops": 57423000, "net_income_to_common": 57423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195640000, "short_term_investments": null, "net_receivables": 136475000, "inventory": 216215000, "other_current_assets": null, "total_current_assets": 589964000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 28825000, "goodwill_and_intangibles": 250387000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1261436000, "total_assets": 1851400000, "short_term_debt": 17547000, "accounts_payable": 134038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199867000, "long_term_debt": 390084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656928000, "total_liabilities": 856795000, "total_debt": 407631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 994605000, "shares_outstanding": 184402038, "operating_cash_flow": 106733000, "stock_based_compensation": 586000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36785000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23078000, "free_cash_flow": 144976000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83780000", "ebitda": "111856000", "netIncome": "57423000", "grossProfit": "127640000", "depreciation": "None", "totalRevenue": "436849000", "costOfRevenue": "309209000", "interestIncome": "None", "incomeBeforeTax": "78340000", "interestExpense": "5440000", "operatingIncome": "86620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20917000", "reportedCurrency": "USD", "netInterestIncome": "-5440000", "nonInterestIncome": "None", "operatingExpenses": "41020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28076000", "sellingGeneralAndAdministrative": "31655000", "netIncomeFromContinuingOperations": "57423000" }, "balance": { "goodwill": "221562000", "inventory": "216215000", "commonStock": "994605000", "currentDebt": "None", "investments": "None", "totalAssets": "1851400000", "longTermDebt": "390084000", "shortTermDebt": "17547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "28825000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "856795000", "otherCurrentAssets": "41634000", "totalCurrentAssets": "589964000", "currentLongTermDebt": "6183000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1261436000", "currentAccountsPayable": "134038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464478000", "totalShareholderEquity": "994605000", "capitalLeaseObligations": "68211000", "otherCurrentLiabilities": "48282000", "totalCurrentLiabilities": "199867000", "otherNonCurrentLiabilities": "7008000", "totalNonCurrentLiabilities": "656928000", "cashAndShortTermInvestments": "195640000", "commonStockSharesOutstanding": "184402038", "intangibleAssetsExcludingGoodwill": "28825000", "cashAndCashEquivalentsAtCarryingValue": "195640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57423000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106733000", "capitalExpenditures": "38243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23078000", "cashflowFromInvestment": "-36785000", "stockBasedCompensation": "586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 429239000, "cost_of_revenue": 316550000, "gross_profit": 112689000, "ebit": 72920000, "ebitda": 100172000, "pretax_income": 67349000, "tax_provision": 16217000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148770000, "total_current_assets": 548598000, "total_assets": 1791637000, "short_term_debt": 28472000, "long_term_debt": 389330000, "total_debt": 417802000, "total_liabilities": 847607000, "total_equity": 944030000, "shares_outstanding": 184362000, "goodwill_and_intangibles": 250607000 }, "cash_flow": { "operating_cash_flow": 70982400, "capital_expenditure": 51984130, "free_cash_flow": 122966530, "dividends_paid": 14749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344090, "ticker_id": 4053, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72920000", "ebitda": "100172000", "netIncome": "51132000", "grossProfit": "112689000", "depreciation": "None", "totalRevenue": "429239000", "costOfRevenue": "316550000", "interestIncome": "None", "incomeBeforeTax": "67349000", "interestExpense": "5571000", "operatingIncome": "69654000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16217000", "reportedCurrency": "USD", "netInterestIncome": "-5571000", "nonInterestIncome": "None", "operatingExpenses": "43035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27252000", "sellingGeneralAndAdministrative": "33285000", "netIncomeFromContinuingOperations": "51132000" }, "balance": { "goodwill": "221562000", "inventory": "219376000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1791637000", "longTermDebt": "389330000", "shortTermDebt": "28472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29045000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "847607000", "otherCurrentAssets": "10118000", "totalCurrentAssets": "548598000", "currentLongTermDebt": "16455000", "longTermInvestments": "None", "shortTermInvestments": "142000", "currentNetReceivables": "170192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1243039000", "currentAccountsPayable": "149719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471759000", "totalShareholderEquity": "944030000", "capitalLeaseObligations": "65974000", "otherCurrentLiabilities": "32705000", "totalCurrentLiabilities": "210896000", "otherNonCurrentLiabilities": "6635000", "totalNonCurrentLiabilities": "636711000", "cashAndShortTermInvestments": "148770000", "commonStockSharesOutstanding": "184362000", "intangibleAssetsExcludingGoodwill": "29045000", "cashAndCashEquivalentsAtCarryingValue": "148770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51132000", "profitLoss": "None", "dividendPayout": "14749000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70982400", "capitalExpenditures": "51984130", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7727089", "cashflowFromInvestment": "-52458838", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429239000, "cost_of_revenue": 316550000, "gross_profit": 112689000, "research_and_development": null, "selling_general_admin": 33285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72920000, "depreciation_amortisation": 27252000, "ebitda": 100172000, "interest_expense": 5571000, "interest_income": null, "other_non_operating": null, "pretax_income": 67349000, "tax_provision": 16217000, "effective_tax_rate": null, "net_income": 51132000, "net_income_continuing_ops": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148770000, "short_term_investments": 142000, "net_receivables": 170192000, "inventory": 219376000, "other_current_assets": null, "total_current_assets": 548598000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 29045000, "goodwill_and_intangibles": 250607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1243039000, "total_assets": 1791637000, "short_term_debt": 28472000, "accounts_payable": 149719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210896000, "long_term_debt": 389330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636711000, "total_liabilities": 847607000, "total_debt": 417802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 944030000, "shares_outstanding": 184362000, "operating_cash_flow": 70982400, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51984130, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52458838, "dividends_paid": 14749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7727089, "free_cash_flow": 122966530, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72920000", "ebitda": "100172000", "netIncome": "51132000", "grossProfit": "112689000", "depreciation": "None", "totalRevenue": "429239000", "costOfRevenue": "316550000", "interestIncome": "None", "incomeBeforeTax": "67349000", "interestExpense": "5571000", "operatingIncome": "69654000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16217000", "reportedCurrency": "USD", "netInterestIncome": "-5571000", "nonInterestIncome": "None", "operatingExpenses": "43035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27252000", "sellingGeneralAndAdministrative": "33285000", "netIncomeFromContinuingOperations": "51132000" }, "balance": { "goodwill": "221562000", "inventory": "219376000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1791637000", "longTermDebt": "389330000", "shortTermDebt": "28472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29045000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "847607000", "otherCurrentAssets": "10118000", "totalCurrentAssets": "548598000", "currentLongTermDebt": "16455000", "longTermInvestments": "None", "shortTermInvestments": "142000", "currentNetReceivables": "170192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1243039000", "currentAccountsPayable": "149719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471759000", "totalShareholderEquity": "944030000", "capitalLeaseObligations": "65974000", "otherCurrentLiabilities": "32705000", "totalCurrentLiabilities": "210896000", "otherNonCurrentLiabilities": "6635000", "totalNonCurrentLiabilities": "636711000", "cashAndShortTermInvestments": "148770000", "commonStockSharesOutstanding": "184362000", "intangibleAssetsExcludingGoodwill": "29045000", "cashAndCashEquivalentsAtCarryingValue": "148770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51132000", "profitLoss": "None", "dividendPayout": "14749000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70982400", "capitalExpenditures": "51984130", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7727089", "cashflowFromInvestment": "-52458838", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 392438000, "cost_of_revenue": 301035000, "gross_profit": 91403000, "ebit": 51392000, "ebitda": 75826000, "pretax_income": 44812000, "tax_provision": 11439000, "net_income": 33373000, "net_income_to_common": 33373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143246000, "total_current_assets": 538391000, "total_assets": 1724171000, "short_term_debt": 48991000, "long_term_debt": 359157000, "total_debt": 408148000, "total_liabilities": 807727000, "total_equity": 916444000, "shares_outstanding": 180262000, "goodwill_and_intangibles": 251310000 }, "cash_flow": { "operating_cash_flow": 35193000, "capital_expenditure": 32556000, "free_cash_flow": 67749000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344091, "ticker_id": 4053, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51392000", "ebitda": "75826000", "netIncome": "33373000", "grossProfit": "91403000", "depreciation": "None", "totalRevenue": "392438000", "costOfRevenue": "301035000", "interestIncome": "None", "incomeBeforeTax": "44812000", "interestExpense": "6580000", "operatingIncome": "51748000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11439000", "reportedCurrency": "USD", "netInterestIncome": "-6580000", "nonInterestIncome": "None", "operatingExpenses": "39655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24434000", "sellingGeneralAndAdministrative": "30914000", "netIncomeFromContinuingOperations": "33373000" }, "balance": { "goodwill": "221562000", "inventory": "220128000", "commonStock": "1753625000", "currentDebt": "None", "investments": "None", "totalAssets": "1724171000", "longTermDebt": "359157000", "shortTermDebt": "48991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "29748000", "reportedCurrency": "USD", "retainedEarnings": "597296000", "totalLiabilities": "807727000", "otherCurrentAssets": "12579000", "totalCurrentAssets": "538391000", "currentLongTermDebt": "37014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1185780000", "currentAccountsPayable": "133699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461977000", "totalShareholderEquity": "916444000", "capitalLeaseObligations": "65806000", "otherCurrentLiabilities": "43242000", "totalCurrentLiabilities": "233607000", "otherNonCurrentLiabilities": "5154000", "totalNonCurrentLiabilities": "574120000", "cashAndShortTermInvestments": "143246000", "commonStockSharesOutstanding": "180262000", "intangibleAssetsExcludingGoodwill": "29748000", "cashAndCashEquivalentsAtCarryingValue": "143246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44812000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-19175000", "operatingCashflow": "35193000", "capitalExpenditures": "32556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122207000", "cashflowFromInvestment": "-26278000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392438000, "cost_of_revenue": 301035000, "gross_profit": 91403000, "research_and_development": null, "selling_general_admin": 30914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51392000, "depreciation_amortisation": 24434000, "ebitda": 75826000, "interest_expense": 6580000, "interest_income": null, "other_non_operating": null, "pretax_income": 44812000, "tax_provision": 11439000, "effective_tax_rate": null, "net_income": 33373000, "net_income_continuing_ops": 33373000, "net_income_to_common": 33373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143246000, "short_term_investments": null, "net_receivables": 162438000, "inventory": 220128000, "other_current_assets": null, "total_current_assets": 538391000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 29748000, "goodwill_and_intangibles": 251310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1185780000, "total_assets": 1724171000, "short_term_debt": 48991000, "accounts_payable": 133699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233607000, "long_term_debt": 359157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 574120000, "total_liabilities": 807727000, "total_debt": 408148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 597296000, "total_equity": 916444000, "shares_outstanding": 180262000, "operating_cash_flow": 35193000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26278000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122207000, "free_cash_flow": 67749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51392000", "ebitda": "75826000", "netIncome": "33373000", "grossProfit": "91403000", "depreciation": "None", "totalRevenue": "392438000", "costOfRevenue": "301035000", "interestIncome": "None", "incomeBeforeTax": "44812000", "interestExpense": "6580000", "operatingIncome": "51748000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11439000", "reportedCurrency": "USD", "netInterestIncome": "-6580000", "nonInterestIncome": "None", "operatingExpenses": "39655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24434000", "sellingGeneralAndAdministrative": "30914000", "netIncomeFromContinuingOperations": "33373000" }, "balance": { "goodwill": "221562000", "inventory": "220128000", "commonStock": "1753625000", "currentDebt": "None", "investments": "None", "totalAssets": "1724171000", "longTermDebt": "359157000", "shortTermDebt": "48991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "29748000", "reportedCurrency": "USD", "retainedEarnings": "597296000", "totalLiabilities": "807727000", "otherCurrentAssets": "12579000", "totalCurrentAssets": "538391000", "currentLongTermDebt": "37014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1185780000", "currentAccountsPayable": "133699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461977000", "totalShareholderEquity": "916444000", "capitalLeaseObligations": "65806000", "otherCurrentLiabilities": "43242000", "totalCurrentLiabilities": "233607000", "otherNonCurrentLiabilities": "5154000", "totalNonCurrentLiabilities": "574120000", "cashAndShortTermInvestments": "143246000", "commonStockSharesOutstanding": "180262000", "intangibleAssetsExcludingGoodwill": "29748000", "cashAndCashEquivalentsAtCarryingValue": "143246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44812000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-19175000", "operatingCashflow": "35193000", "capitalExpenditures": "32556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122207000", "cashflowFromInvestment": "-26278000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 389815000, "cost_of_revenue": 294085000, "gross_profit": 95730000, "ebit": 51292000, "ebitda": null, "pretax_income": 50173000, "tax_provision": null, "net_income": 36528000, "net_income_to_common": 36528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12124000, "total_current_assets": 384256000, "total_assets": 1566252000, "short_term_debt": null, "long_term_debt": 358222000, "total_debt": 358222000, "total_liabilities": 816238000, "total_equity": 750014000, "shares_outstanding": 184362465, "goodwill_and_intangibles": 251729000 }, "cash_flow": { "operating_cash_flow": 50894000, "capital_expenditure": 23466000, "free_cash_flow": 74360000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344092, "ticker_id": 4053, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "36528000", "grossProfit": "95730000", "depreciation": "None", "totalRevenue": "389815000", "costOfRevenue": "294085000", "interestIncome": "None", "incomeBeforeTax": "50173000", "interestExpense": "6316000", "operatingIncome": "51292000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7827000", "nonInterestIncome": "None", "operatingExpenses": "338523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "36842000", "netIncomeFromContinuingOperations": "36528000" }, "balance": { "goodwill": "221562000", "inventory": "227638000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1566252000", "longTermDebt": "358222000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "30167000", "reportedCurrency": "USD", "retainedEarnings": "597296000", "totalLiabilities": "816238000", "otherCurrentAssets": "14308000", "totalCurrentAssets": "384256000", "currentLongTermDebt": "33608000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181996000", "currentAccountsPayable": "139831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "750014000", "capitalLeaseObligations": "68353000", "otherCurrentLiabilities": "1318000", "totalCurrentLiabilities": "239046000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "577192000", "cashAndShortTermInvestments": "12124000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "30167000", "cashAndCashEquivalentsAtCarryingValue": "12124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36528000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19175000", "operatingCashflow": "50894000", "capitalExpenditures": "23466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26112000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389815000, "cost_of_revenue": 294085000, "gross_profit": 95730000, "research_and_development": null, "selling_general_admin": 36842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51292000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 6316000, "interest_income": null, "other_non_operating": null, "pretax_income": 50173000, "tax_provision": null, "effective_tax_rate": null, "net_income": 36528000, "net_income_continuing_ops": 36528000, "net_income_to_common": 36528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12124000, "short_term_investments": null, "net_receivables": 48119000, "inventory": 227638000, "other_current_assets": null, "total_current_assets": 384256000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 30167000, "goodwill_and_intangibles": 251729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1181996000, "total_assets": 1566252000, "short_term_debt": null, "accounts_payable": 139831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239046000, "long_term_debt": 358222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 577192000, "total_liabilities": 816238000, "total_debt": 358222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 597296000, "total_equity": 750014000, "shares_outstanding": 184362465, "operating_cash_flow": 50894000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26112000, "free_cash_flow": 74360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "36528000", "grossProfit": "95730000", "depreciation": "None", "totalRevenue": "389815000", "costOfRevenue": "294085000", "interestIncome": "None", "incomeBeforeTax": "50173000", "interestExpense": "6316000", "operatingIncome": "51292000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7827000", "nonInterestIncome": "None", "operatingExpenses": "338523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "36842000", "netIncomeFromContinuingOperations": "36528000" }, "balance": { "goodwill": "221562000", "inventory": "227638000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1566252000", "longTermDebt": "358222000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "30167000", "reportedCurrency": "USD", "retainedEarnings": "597296000", "totalLiabilities": "816238000", "otherCurrentAssets": "14308000", "totalCurrentAssets": "384256000", "currentLongTermDebt": "33608000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181996000", "currentAccountsPayable": "139831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "750014000", "capitalLeaseObligations": "68353000", "otherCurrentLiabilities": "1318000", "totalCurrentLiabilities": "239046000", "otherNonCurrentLiabilities": "330000", "totalNonCurrentLiabilities": "577192000", "cashAndShortTermInvestments": "12124000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "30167000", "cashAndCashEquivalentsAtCarryingValue": "12124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36528000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19175000", "operatingCashflow": "50894000", "capitalExpenditures": "23466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26112000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 411426000, "cost_of_revenue": 299224000, "gross_profit": 112202000, "ebit": 61735000, "ebitda": 84503000, "pretax_income": 54351000, "tax_provision": 14656000, "net_income": 39695000, "net_income_to_common": 39695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12149000, "total_current_assets": 372500000, "total_assets": 1547516000, "short_term_debt": 153718000, "long_term_debt": 227858000, "total_debt": 381576000, "total_liabilities": 784854000, "total_equity": 762662000, "shares_outstanding": 184362233, "goodwill_and_intangibles": 251997000 }, "cash_flow": { "operating_cash_flow": 83784000, "capital_expenditure": 49520000, "free_cash_flow": 133304000, "dividends_paid": 85068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344094, "ticker_id": 4053, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61735000", "ebitda": "84503000", "netIncome": "39695000", "grossProfit": "112202000", "depreciation": "None", "totalRevenue": "411426000", "costOfRevenue": "299224000", "interestIncome": "None", "incomeBeforeTax": "54351000", "interestExpense": "7384000", "operatingIncome": "67562000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14656000", "reportedCurrency": "USD", "netInterestIncome": "-7384000", "nonInterestIncome": "None", "operatingExpenses": "44640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22768000", "sellingGeneralAndAdministrative": "35558000", "netIncomeFromContinuingOperations": "39695000" }, "balance": { "goodwill": "221562000", "inventory": "208463000", "commonStock": "25419000", "currentDebt": "None", "investments": "None", "totalAssets": "1547516000", "longTermDebt": "227858000", "shortTermDebt": "153718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30435000", "reportedCurrency": "USD", "retainedEarnings": "560269000", "totalLiabilities": "784854000", "otherCurrentAssets": "22315000", "totalCurrentAssets": "372500000", "currentLongTermDebt": "141817000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175016000", "currentAccountsPayable": "124490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "439191000", "totalShareholderEquity": "762662000", "capitalLeaseObligations": "69516000", "otherCurrentLiabilities": "60522000", "totalCurrentLiabilities": "341300000", "otherNonCurrentLiabilities": "307000", "totalNonCurrentLiabilities": "443554000", "cashAndShortTermInvestments": "12149000", "commonStockSharesOutstanding": "184362233", "intangibleAssetsExcludingGoodwill": "30435000", "cashAndCashEquivalentsAtCarryingValue": "12149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54351000", "profitLoss": "None", "dividendPayout": "85068000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83784000", "capitalExpenditures": "49520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65277000", "cashflowFromInvestment": "-30121000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411426000, "cost_of_revenue": 299224000, "gross_profit": 112202000, "research_and_development": null, "selling_general_admin": 35558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61735000, "depreciation_amortisation": 22768000, "ebitda": 84503000, "interest_expense": 7384000, "interest_income": null, "other_non_operating": null, "pretax_income": 54351000, "tax_provision": 14656000, "effective_tax_rate": null, "net_income": 39695000, "net_income_continuing_ops": 39695000, "net_income_to_common": 39695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12149000, "short_term_investments": null, "net_receivables": 129573000, "inventory": 208463000, "other_current_assets": null, "total_current_assets": 372500000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 30435000, "goodwill_and_intangibles": 251997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1175016000, "total_assets": 1547516000, "short_term_debt": 153718000, "accounts_payable": 124490000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341300000, "long_term_debt": 227858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443554000, "total_liabilities": 784854000, "total_debt": 381576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 560269000, "total_equity": 762662000, "shares_outstanding": 184362233, "operating_cash_flow": 83784000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30121000, "dividends_paid": 85068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65277000, "free_cash_flow": 133304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61735000", "ebitda": "84503000", "netIncome": "39695000", "grossProfit": "112202000", "depreciation": "None", "totalRevenue": "411426000", "costOfRevenue": "299224000", "interestIncome": "None", "incomeBeforeTax": "54351000", "interestExpense": "7384000", "operatingIncome": "67562000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14656000", "reportedCurrency": "USD", "netInterestIncome": "-7384000", "nonInterestIncome": "None", "operatingExpenses": "44640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22768000", "sellingGeneralAndAdministrative": "35558000", "netIncomeFromContinuingOperations": "39695000" }, "balance": { "goodwill": "221562000", "inventory": "208463000", "commonStock": "25419000", "currentDebt": "None", "investments": "None", "totalAssets": "1547516000", "longTermDebt": "227858000", "shortTermDebt": "153718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30435000", "reportedCurrency": "USD", "retainedEarnings": "560269000", "totalLiabilities": "784854000", "otherCurrentAssets": "22315000", "totalCurrentAssets": "372500000", "currentLongTermDebt": "141817000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175016000", "currentAccountsPayable": "124490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "439191000", "totalShareholderEquity": "762662000", "capitalLeaseObligations": "69516000", "otherCurrentLiabilities": "60522000", "totalCurrentLiabilities": "341300000", "otherNonCurrentLiabilities": "307000", "totalNonCurrentLiabilities": "443554000", "cashAndShortTermInvestments": "12149000", "commonStockSharesOutstanding": "184362233", "intangibleAssetsExcludingGoodwill": "30435000", "cashAndCashEquivalentsAtCarryingValue": "12149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54351000", "profitLoss": "None", "dividendPayout": "85068000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83784000", "capitalExpenditures": "49520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65277000", "cashflowFromInvestment": "-30121000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 433061000, "cost_of_revenue": 305454000, "gross_profit": 127607000, "ebit": 85930000, "ebitda": 110083000, "pretax_income": 79945000, "tax_provision": 19626000, "net_income": 60319000, "net_income_to_common": 60319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 184362465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 71872000, "capital_expenditure": 36243000, "free_cash_flow": 108115000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344095, "ticker_id": 4053, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85930000", "ebitda": "110083000", "netIncome": "60319000", "grossProfit": "127607000", "depreciation": "None", "totalRevenue": "433061000", "costOfRevenue": "305454000", "interestIncome": "None", "incomeBeforeTax": "79945000", "interestExpense": "5985000", "operatingIncome": "87336000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19626000", "reportedCurrency": "USD", "netInterestIncome": "-5985000", "nonInterestIncome": "None", "operatingExpenses": "40271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24153000", "sellingGeneralAndAdministrative": "30726000", "netIncomeFromContinuingOperations": "60319000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79945000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71872000", "capitalExpenditures": "36243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20233000", "cashflowFromInvestment": "-47025000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433061000, "cost_of_revenue": 305454000, "gross_profit": 127607000, "research_and_development": null, "selling_general_admin": 30726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85930000, "depreciation_amortisation": 24153000, "ebitda": 110083000, "interest_expense": 5985000, "interest_income": null, "other_non_operating": null, "pretax_income": 79945000, "tax_provision": 19626000, "effective_tax_rate": null, "net_income": 60319000, "net_income_continuing_ops": 60319000, "net_income_to_common": 60319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 184362465, "operating_cash_flow": 71872000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47025000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20233000, "free_cash_flow": 108115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85930000", "ebitda": "110083000", "netIncome": "60319000", "grossProfit": "127607000", "depreciation": "None", "totalRevenue": "433061000", "costOfRevenue": "305454000", "interestIncome": "None", "incomeBeforeTax": "79945000", "interestExpense": "5985000", "operatingIncome": "87336000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19626000", "reportedCurrency": "USD", "netInterestIncome": "-5985000", "nonInterestIncome": "None", "operatingExpenses": "40271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24153000", "sellingGeneralAndAdministrative": "30726000", "netIncomeFromContinuingOperations": "60319000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79945000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71872000", "capitalExpenditures": "36243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20233000", "cashflowFromInvestment": "-47025000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 400091000, "cost_of_revenue": 318975000, "gross_profit": 81116000, "ebit": 44615000, "ebitda": 66718000, "pretax_income": 39149000, "tax_provision": 9616000, "net_income": 29533000, "net_income_to_common": 29533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22550000, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -719771000, "total_equity": 719771000, "shares_outstanding": 184362465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41487000, "capital_expenditure": 27783000, "free_cash_flow": 69270000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344096, "ticker_id": 4053, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44615000", "ebitda": "66718000", "netIncome": "29533000", "grossProfit": "81116000", "depreciation": "None", "totalRevenue": "400091000", "costOfRevenue": "318975000", "interestIncome": "None", "incomeBeforeTax": "39149000", "interestExpense": "5466000", "operatingIncome": "46331000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9616000", "reportedCurrency": "USD", "netInterestIncome": "-5466000", "nonInterestIncome": "None", "operatingExpenses": "34785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22103000", "sellingGeneralAndAdministrative": "25539000", "netIncomeFromContinuingOperations": "29533000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-719771000", "otherCurrentAssets": "-22550000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "719771000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-719771000", "cashAndShortTermInvestments": "22550000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39149000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41487000", "capitalExpenditures": "27783000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11704000", "cashflowFromInvestment": "-34975000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 400091000, "cost_of_revenue": 318975000, "gross_profit": 81116000, "research_and_development": null, "selling_general_admin": 25539000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44615000, "depreciation_amortisation": 22103000, "ebitda": 66718000, "interest_expense": 5466000, "interest_income": null, "other_non_operating": null, "pretax_income": 39149000, "tax_provision": 9616000, "effective_tax_rate": null, "net_income": 29533000, "net_income_continuing_ops": 29533000, "net_income_to_common": 29533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22550000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -719771000, "total_liabilities": -719771000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 719771000, "shares_outstanding": 184362465, "operating_cash_flow": 41487000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27783000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34975000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11704000, "free_cash_flow": 69270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44615000", "ebitda": "66718000", "netIncome": "29533000", "grossProfit": "81116000", "depreciation": "None", "totalRevenue": "400091000", "costOfRevenue": "318975000", "interestIncome": "None", "incomeBeforeTax": "39149000", "interestExpense": "5466000", "operatingIncome": "46331000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9616000", "reportedCurrency": "USD", "netInterestIncome": "-5466000", "nonInterestIncome": "None", "operatingExpenses": "34785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22103000", "sellingGeneralAndAdministrative": "25539000", "netIncomeFromContinuingOperations": "29533000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-719771000", "otherCurrentAssets": "-22550000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "719771000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-719771000", "cashAndShortTermInvestments": "22550000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39149000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41487000", "capitalExpenditures": "27783000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11704000", "cashflowFromInvestment": "-34975000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "income_statement": { "revenue": 399137000, "cost_of_revenue": 307157000, "gross_profit": 91980000, "ebit": 55778000, "ebitda": 83059000, "pretax_income": 54151000, "tax_provision": 8707000, "net_income": 45444000, "net_income_to_common": 45444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22036000, "total_current_assets": 372899000, "total_assets": 1498803000, "short_term_debt": 279407000, "long_term_debt": 76262000, "total_debt": 355669000, "total_liabilities": 779032000, "total_equity": 719771000, "shares_outstanding": 184362465, "goodwill_and_intangibles": 254775000 }, "cash_flow": { "operating_cash_flow": 84710000, "capital_expenditure": 26755000, "free_cash_flow": 111465000, "dividends_paid": 33786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344097, "ticker_id": 4053, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:28.876530+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55778000", "ebitda": "83059000", "netIncome": "45444000", "grossProfit": "91980000", "depreciation": "None", "totalRevenue": "399137000", "costOfRevenue": "307157000", "interestIncome": "None", "incomeBeforeTax": "54151000", "interestExpense": "3088000", "operatingIncome": "56068000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8707000", "reportedCurrency": "USD", "netInterestIncome": "-3429000", "nonInterestIncome": "None", "operatingExpenses": "35912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27281000", "sellingGeneralAndAdministrative": "35529000", "netIncomeFromContinuingOperations": "45444000" }, "balance": { "goodwill": "221562000", "inventory": "189989000", "commonStock": "25219000", "currentDebt": "None", "investments": "None", "totalAssets": "1498803000", "longTermDebt": "76262000", "shortTermDebt": "279407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33213000", "reportedCurrency": "USD", "retainedEarnings": "518621000", "totalLiabilities": "779032000", "otherCurrentAssets": "33493000", "totalCurrentAssets": "372899000", "currentLongTermDebt": "267670000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1125904000", "currentAccountsPayable": "151229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409413000", "totalShareholderEquity": "719771000", "capitalLeaseObligations": "65481000", "otherCurrentLiabilities": "52514000", "totalCurrentLiabilities": "491974000", "otherNonCurrentLiabilities": "114000", "totalNonCurrentLiabilities": "287058000", "cashAndShortTermInvestments": "22036000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "33213000", "cashAndCashEquivalentsAtCarryingValue": "22036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54151000", "profitLoss": "None", "dividendPayout": "33786000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4223000", "operatingCashflow": "84710000", "capitalExpenditures": "26755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42888000", "cashflowFromInvestment": "-26528000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 399137000, "cost_of_revenue": 307157000, "gross_profit": 91980000, "research_and_development": null, "selling_general_admin": 35529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55778000, "depreciation_amortisation": 27281000, "ebitda": 83059000, "interest_expense": 3088000, "interest_income": null, "other_non_operating": null, "pretax_income": 54151000, "tax_provision": 8707000, "effective_tax_rate": null, "net_income": 45444000, "net_income_continuing_ops": 45444000, "net_income_to_common": 45444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22036000, "short_term_investments": null, "net_receivables": 127381000, "inventory": 189989000, "other_current_assets": null, "total_current_assets": 372899000, "net_ppe": null, "goodwill": 221562000, "intangible_assets": 33213000, "goodwill_and_intangibles": 254775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1125904000, "total_assets": 1498803000, "short_term_debt": 279407000, "accounts_payable": 151229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 491974000, "long_term_debt": 76262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287058000, "total_liabilities": 779032000, "total_debt": 355669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 518621000, "total_equity": 719771000, "shares_outstanding": 184362465, "operating_cash_flow": 84710000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26528000, "dividends_paid": 33786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42888000, "free_cash_flow": 111465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55778000", "ebitda": "83059000", "netIncome": "45444000", "grossProfit": "91980000", "depreciation": "None", "totalRevenue": "399137000", "costOfRevenue": "307157000", "interestIncome": "None", "incomeBeforeTax": "54151000", "interestExpense": "3088000", "operatingIncome": "56068000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8707000", "reportedCurrency": "USD", "netInterestIncome": "-3429000", "nonInterestIncome": "None", "operatingExpenses": "35912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27281000", "sellingGeneralAndAdministrative": "35529000", "netIncomeFromContinuingOperations": "45444000" }, "balance": { "goodwill": "221562000", "inventory": "189989000", "commonStock": "25219000", "currentDebt": "None", "investments": "None", "totalAssets": "1498803000", "longTermDebt": "76262000", "shortTermDebt": "279407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33213000", "reportedCurrency": "USD", "retainedEarnings": "518621000", "totalLiabilities": "779032000", "otherCurrentAssets": "33493000", "totalCurrentAssets": "372899000", "currentLongTermDebt": "267670000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1125904000", "currentAccountsPayable": "151229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409413000", "totalShareholderEquity": "719771000", "capitalLeaseObligations": "65481000", "otherCurrentLiabilities": "52514000", "totalCurrentLiabilities": "491974000", "otherNonCurrentLiabilities": "114000", "totalNonCurrentLiabilities": "287058000", "cashAndShortTermInvestments": "22036000", "commonStockSharesOutstanding": "184362465", "intangibleAssetsExcludingGoodwill": "33213000", "cashAndCashEquivalentsAtCarryingValue": "22036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54151000", "profitLoss": "None", "dividendPayout": "33786000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4223000", "operatingCashflow": "84710000", "capitalExpenditures": "26755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42888000", "cashflowFromInvestment": "-26528000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 10, "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" ] } } }