{ "ticker": { "uuid": "57536580-b594-49fd-8a69-ae14a26277ad", "symbol": "DAR", "name": "Darling Ingredients Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/57536580-b594-49fd-8a69-ae14a26277ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/57536580-b594-49fd-8a69-ae14a26277ad/" }, "ticker_metadata": { "id": 936, "uuid": "57536580-b594-49fd-8a69-ae14a26277ad", "symbol": "DAR", "name": "Darling Ingredients Inc", "asset_type": "equity", "market_cap": 9335393000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Darling Ingredients Inc. develops, produces and sells natural ingredients from edible and non-edible bio-nutrients. The company is headquartered in Irving, Texas.", "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": "57536580-b594-49fd-8a69-ae14a26277ad", "symbol": "DAR", "name": "Darling Ingredients Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/57536580-b594-49fd-8a69-ae14a26277ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/57536580-b594-49fd-8a69-ae14a26277ad/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.33, "value": 0.2, "quality": 0.31, "momentum": 0.92, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 59.45, "market_cap": 9573292950, "pe_ratio": 42.8763, "earnings_yield": 0.0233, "ebitda_to_ev": 0.0718, "shareholder_yield": 0, "roe": 0.0458, "piotroski_f_score": 7, "momentum_12_1": 1.0527, "volatility_252d": 0.3612 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.467668+00:00", "batch_id": "" }, "size": { "price_close": 59.45, "market_cap": 9573292950, "market_cap_usd": 9573292950, "enterprise_value": 13623605950, "shares_outstanding": 161031000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 42.8763, "pb_ratio": 1.9633, "ptbv_ratio": 6.1532, "ps_ratio": 1.5168, "pcf_ratio": 9.9337, "pfcf_ratio": 6.9574, "ev_ebitda": 13.9186, "ev_ebit": 29.4103, "ev_sales": 2.1585, "ev_fcf": 9.9009, "earnings_yield": 0.0233, "fcf_yield": 0.101, "price_to_sales": 1.5168, "price_to_book": 1.9633, "price_to_cashflow": 9.9337, "ebitda_to_ev": 0.0718, "sales_yield": 0.4633 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1675, "operating_margin": 0.0734, "net_margin": 0.0354, "ebitda_margin": 0.1551, "fcf_margin": 0.218, "roe": 0.0458, "roa": 0.021, "roic": 0.0459, "roc_greenblatt": null, "asset_turnover": 0.5931, "cash_conversion": 6.1627, "accruals_ratio": -0.0696, "sbc_to_revenue": 0.0036, "piotroski_f_score": 7, "altman_z_score": 2.3673, "earnings_stability_5y": 1.0805, "revenue_stability_5y": 0.2647, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0993, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1683, "net_debt_to_ebitda": 4.138, "debt_to_assets": 0.3936, "interest_coverage": 2.1114, "current_ratio": 1.5832, "quick_ratio": 1.0278, "net_debt": 4050313000, "local_beta": 0.0008, "volatility_252d": 0.3612, "volatility_60d": 0.7426, "max_drawdown_12m": -0.237, "risk_adjusted_momentum": 2.9148 }, "growth": { "revenue_growth_1y": 0.1128, "revenue_growth_3y_cagr": -0.0204, "revenue_growth_5y_cagr": 0.1144, "eps_growth_1y": 0.3014, "eps_growth_3y_cagr": -0.5601, "eps_growth_5y_cagr": -0.267, "fcf_growth_1y": 0.222, "book_value_growth_1y": 0.0905, "revenue_growth": 0.1128, "earnings_growth": 0.3014 }, "momentum": { "price_return_1m": -0.0581, "price_return_3m": 0.1236, "price_return_6m": 0.6283, "price_return_9m": 0.8555, "price_return_12m": 0.9333, "price_return_12m_ex1m": 1.0527, "momentum_6m": 0.6283, "momentum_12m": 0.9333, "momentum_12_1": 1.0527, "distance_from_52w_high": -0.0804, "distance_from_52w_low": 0.9751, "relative_strength": 0.8334 }, "raw_ttm": { "revenue_ttm": 6311594000, "gross_profit_ttm": 1056924000, "ebit_ttm": 463225000, "ebitda_ttm": 978802999, "net_income_ttm": 223277000, "eps_diluted_ttm": 1.3865, "operating_cash_flow_ttm": 963717000, "capital_expenditure_ttm": 412280000, "fcf_ttm": 1375997000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 219390000, "cash_and_equivalents": 138231000, "total_current_assets": 1646188000, "total_current_liabilities": 1039752999, "net_ppe": null, "total_assets": 10641061000, "total_debt": 4188544000, "total_equity": 4876147000, "net_working_capital": 606059001, "book_value_per_share": 30.2808, "retained_earnings": 4209251000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1555822000, "tangible_book_per_share": 9.6616 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 49, "rank_ptbv": 73, "rank_ps": 39, "rank_pcf": 43, "rank_ev_ebitda": 59, "rank_ev_ebit": 82, "rank_earnings_yield": 81, "rank_fcf_yield": 40, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 62, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 86, "rank_fcf_margin": 43, "rank_piotroski": 21, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 12 }, "composites": { "value_composite": 80, "quality_composite": 69, "momentum_composite": 8, "growth_composite": 74, "yield_composite": 94, "svqf_composite": 90, "vc1_composite": 71, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.249, "os_score": 0.33, "value_percentile": 0.2, "quality_percentile": 0.31, "momentum_percentile": 0.92, "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": 11, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3933, "ticker_id": 936, "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": "2026-06-07T06:52:44.467668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 59.45, "market_cap": 9573292950, "market_cap_usd": 9573292950, "enterprise_value": 13623605950, "shares_outstanding": 161031000, "fx_rate_to_usd": null, "pe_ratio": 42.87630589, "pb_ratio": 1.96329047, "ptbv_ratio": 6.1532058, "ps_ratio": 1.51677895, "pcf_ratio": 9.93371804, "pfcf_ratio": 6.95735016, "ev_ebitda": 13.91863936, "ev_ebit": 29.4103426, "ev_sales": 2.1585048, "ev_fcf": 9.900898, "earnings_yield": 0.0233229, "fcf_yield": 0.10100094, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16745754, "operating_margin": 0.07339271, "net_margin": 0.03537569, "ebitda_margin": 0.15508016, "fcf_margin": 0.21801101, "roe": 0.04578964, "roa": 0.02098259, "roic": 0.04586062, "roc_greenblatt": null, "asset_turnover": 0.59313578, "cash_conversion": 6.16273508, "accruals_ratio": -0.06958329, "sbc_to_revenue": 0.00360543, "debt_to_equity": 1.16829292, "net_debt_to_ebitda": 4.13802676, "debt_to_assets": 0.3936209, "interest_coverage": 2.11142258, "current_ratio": 1.5832491, "quick_ratio": 1.02776044, "net_debt": 4050313000, "revenue_growth_1y": 0.11278792, "revenue_growth_3y_cagr": -0.0204217, "revenue_growth_5y_cagr": 0.11443572, "eps_growth_1y": 0.30142863, "eps_growth_3y_cagr": -0.5600826, "eps_growth_5y_cagr": -0.26700819, "fcf_growth_1y": 0.2219929, "book_value_growth_1y": 0.09054691, "piotroski_f_score": 7, "altman_z_score": 2.36725932, "earnings_stability_5y": 1.080488, "revenue_stability_5y": 0.264664, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05814322, "price_return_3m": 0.12360612, "price_return_6m": 0.62832101, "price_return_9m": 0.85549313, "price_return_12m": 0.93333333, "price_return_12m_ex1m": 1.05268293, "distance_from_52w_high": -0.0804331, "distance_from_52w_low": 0.97508306, "relative_strength": 0.83336975, "local_beta": 0.0008, "volatility_252d": 0.361151, "volatility_60d": 0.7426, "max_drawdown_12m": -0.23700887, "revenue_ttm": 6311594000, "gross_profit_ttm": 1056924000, "ebit_ttm": 463225000, "ebitda_ttm": 978802999, "net_income_ttm": 223277000, "eps_diluted_ttm": 1.38654669, "operating_cash_flow_ttm": 963717000, "capital_expenditure_ttm": 412280000, "fcf_ttm": 1375997000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 219390000, "cash_and_equivalents": 138231000, "total_current_assets": 1646188000, "total_current_liabilities": 1039752999, "net_ppe": null, "total_assets": 10641061000, "total_debt": 4188544000, "total_equity": 4876147000, "net_working_capital": 606059001, "book_value_per_share": 30.28079687, "retained_earnings": 4209251000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1555822000, "tangible_book_per_share": 9.66163037, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 81, "rank_pb": 49, "rank_ptbv": 73, "rank_ps": 39, "rank_pcf": 43, "rank_ev_ebitda": 59, "rank_ev_ebit": 82, "rank_earnings_yield": 81, "rank_fcf_yield": 40, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 62, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 86, "rank_fcf_margin": 43, "rank_piotroski": 21, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 12, "value_composite": 80, "quality_composite": 69, "momentum_composite": 8, "growth_composite": 74, "yield_composite": 94, "svqf_composite": 90, "vc1_composite": 71, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 78, "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": 59.45, "os": 0.33, "value": 0.2, "quality": 0.31, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 42.8763, "earnings_yield": 0.0233, "shareholder_yield": 0, "roe": 0.0458, "momentum_12_1": 1.0527, "complete_fields": { "id": 3933, "ticker_id": 936, "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": "2026-06-07T06:52:44.467668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 59.45, "market_cap": 9573292950, "market_cap_usd": 9573292950, "enterprise_value": 13623605950, "shares_outstanding": 161031000, "fx_rate_to_usd": null, "pe_ratio": 42.87630589, "pb_ratio": 1.96329047, "ptbv_ratio": 6.1532058, "ps_ratio": 1.51677895, "pcf_ratio": 9.93371804, "pfcf_ratio": 6.95735016, "ev_ebitda": 13.91863936, "ev_ebit": 29.4103426, "ev_sales": 2.1585048, "ev_fcf": 9.900898, "earnings_yield": 0.0233229, "fcf_yield": 0.10100094, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16745754, "operating_margin": 0.07339271, "net_margin": 0.03537569, "ebitda_margin": 0.15508016, "fcf_margin": 0.21801101, "roe": 0.04578964, "roa": 0.02098259, "roic": 0.04586062, "roc_greenblatt": null, "asset_turnover": 0.59313578, "cash_conversion": 6.16273508, "accruals_ratio": -0.06958329, "sbc_to_revenue": 0.00360543, "debt_to_equity": 1.16829292, "net_debt_to_ebitda": 4.13802676, "debt_to_assets": 0.3936209, "interest_coverage": 2.11142258, "current_ratio": 1.5832491, "quick_ratio": 1.02776044, "net_debt": 4050313000, "revenue_growth_1y": 0.11278792, "revenue_growth_3y_cagr": -0.0204217, "revenue_growth_5y_cagr": 0.11443572, "eps_growth_1y": 0.30142863, "eps_growth_3y_cagr": -0.5600826, "eps_growth_5y_cagr": -0.26700819, "fcf_growth_1y": 0.2219929, "book_value_growth_1y": 0.09054691, "piotroski_f_score": 7, "altman_z_score": 2.36725932, "earnings_stability_5y": 1.080488, "revenue_stability_5y": 0.264664, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05814322, "price_return_3m": 0.12360612, "price_return_6m": 0.62832101, "price_return_9m": 0.85549313, "price_return_12m": 0.93333333, "price_return_12m_ex1m": 1.05268293, "distance_from_52w_high": -0.0804331, "distance_from_52w_low": 0.97508306, "relative_strength": 0.83336975, "local_beta": 0.0008, "volatility_252d": 0.361151, "volatility_60d": 0.7426, "max_drawdown_12m": -0.23700887, "revenue_ttm": 6311594000, "gross_profit_ttm": 1056924000, "ebit_ttm": 463225000, "ebitda_ttm": 978802999, "net_income_ttm": 223277000, "eps_diluted_ttm": 1.38654669, "operating_cash_flow_ttm": 963717000, "capital_expenditure_ttm": 412280000, "fcf_ttm": 1375997000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 219390000, "cash_and_equivalents": 138231000, "total_current_assets": 1646188000, "total_current_liabilities": 1039752999, "net_ppe": null, "total_assets": 10641061000, "total_debt": 4188544000, "total_equity": 4876147000, "net_working_capital": 606059001, "book_value_per_share": 30.28079687, "retained_earnings": 4209251000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1555822000, "tangible_book_per_share": 9.66163037, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 81, "rank_pb": 49, "rank_ptbv": 73, "rank_ps": 39, "rank_pcf": 43, "rank_ev_ebitda": 59, "rank_ev_ebit": 82, "rank_earnings_yield": 81, "rank_fcf_yield": 40, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 62, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 86, "rank_fcf_margin": 43, "rank_piotroski": 21, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 12, "value_composite": 80, "quality_composite": 69, "momentum_composite": 8, "growth_composite": 74, "yield_composite": 94, "svqf_composite": 90, "vc1_composite": 71, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 78, "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": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 6140125000, "cost_of_revenue": 5170668000, "gross_profit": 969457000, "ebit": 395803000, "ebitda": 904307000, "pretax_income": 61026000, "tax_provision": -9359000, "net_income": 62804000, "net_income_to_common": 62804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88671000, "total_current_assets": 1553366000, "total_assets": 10298782000, "short_term_debt": 136962000, "long_term_debt": 3862243000, "total_debt": 3999205000, "total_liabilities": 5489267000, "total_equity": 4736911000, "shares_outstanding": 160157000, "goodwill_and_intangibles": 3304034000 }, "cash_flow": { "operating_cash_flow": 1059719000, "capital_expenditure": 380489000, "free_cash_flow": 1440208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247559, "ticker_id": 936, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "395803000", "ebitda": "904307000", "netIncome": "62804000", "grossProfit": "969457000", "depreciation": "None", "totalRevenue": "6140125000", "costOfRevenue": "5170668000", "interestIncome": "209904000", "incomeBeforeTax": "61026000", "interestExpense": "223240000", "operatingIncome": "395803000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9359000", "reportedCurrency": "USD", "netInterestIncome": "-222279000", "nonInterestIncome": "None", "operatingExpenses": "573654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5170668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508504000", "sellingGeneralAndAdministrative": "551158000", "netIncomeFromContinuingOperations": "70385000" }, "balance": { "goodwill": "2459031000", "inventory": "527738000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10298782000", "longTermDebt": "3862243000", "shortTermDebt": "136962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "845003000", "reportedCurrency": "USD", "retainedEarnings": "4074938000", "totalLiabilities": "5489267000", "otherCurrentAssets": "813209000", "totalCurrentAssets": "1553366000", "currentLongTermDebt": "75217000", "longTermInvestments": "2206827000", "shortTermInvestments": "None", "currentNetReceivables": "651486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8745416000", "currentAccountsPayable": "371084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3019844000", "shortLongTermDebtTotal": "4161567000", "totalShareholderEquity": "4736911000", "capitalLeaseObligations": "224107000", "otherCurrentLiabilities": "526601000", "totalCurrentLiabilities": "1034647000", "otherNonCurrentLiabilities": "103644000", "totalNonCurrentLiabilities": "4454620000", "cashAndShortTermInvestments": "88671000", "commonStockSharesOutstanding": "160157000", "intangibleAssetsExcludingGoodwill": "845003000", "cashAndCashEquivalentsAtCarryingValue": "88671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27367000", "operatingCashflow": "1059719000", "capitalExpenditures": "380489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337889000", "cashflowFromInvestment": "-720284000", "stockBasedCompensation": "21795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6140125000, "cost_of_revenue": 5170668000, "gross_profit": 969457000, "research_and_development": null, "selling_general_admin": 551158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 395803000, "depreciation_amortisation": 508504000, "ebitda": 904307000, "interest_expense": 223240000, "interest_income": null, "other_non_operating": null, "pretax_income": 61026000, "tax_provision": -9359000, "effective_tax_rate": null, "net_income": 62804000, "net_income_continuing_ops": 70385000, "net_income_to_common": 62804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88671000, "short_term_investments": null, "net_receivables": 651486000, "inventory": 527738000, "other_current_assets": null, "total_current_assets": 1553366000, "net_ppe": null, "goodwill": 2459031000, "intangible_assets": 845003000, "goodwill_and_intangibles": 3304034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8745416000, "total_assets": 10298782000, "short_term_debt": 136962000, "accounts_payable": 371084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034647000, "long_term_debt": 3862243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4454620000, "total_liabilities": 5489267000, "total_debt": 3999205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4074938000, "total_equity": 4736911000, "shares_outstanding": 160157000, "operating_cash_flow": 1059719000, "stock_based_compensation": 21795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 380489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -720284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -337889000, "free_cash_flow": 1440208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "395803000", "ebitda": "904307000", "netIncome": "62804000", "grossProfit": "969457000", "depreciation": "None", "totalRevenue": "6140125000", "costOfRevenue": "5170668000", "interestIncome": "209904000", "incomeBeforeTax": "61026000", "interestExpense": "223240000", "operatingIncome": "395803000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9359000", "reportedCurrency": "USD", "netInterestIncome": "-222279000", "nonInterestIncome": "None", "operatingExpenses": "573654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5170668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508504000", "sellingGeneralAndAdministrative": "551158000", "netIncomeFromContinuingOperations": "70385000" }, "balance": { "goodwill": "2459031000", "inventory": "527738000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10298782000", "longTermDebt": "3862243000", "shortTermDebt": "136962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "845003000", "reportedCurrency": "USD", "retainedEarnings": "4074938000", "totalLiabilities": "5489267000", "otherCurrentAssets": "813209000", "totalCurrentAssets": "1553366000", "currentLongTermDebt": "75217000", "longTermInvestments": "2206827000", "shortTermInvestments": "None", "currentNetReceivables": "651486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8745416000", "currentAccountsPayable": "371084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3019844000", "shortLongTermDebtTotal": "4161567000", "totalShareholderEquity": "4736911000", "capitalLeaseObligations": "224107000", "otherCurrentLiabilities": "526601000", "totalCurrentLiabilities": "1034647000", "otherNonCurrentLiabilities": "103644000", "totalNonCurrentLiabilities": "4454620000", "cashAndShortTermInvestments": "88671000", "commonStockSharesOutstanding": "160157000", "intangibleAssetsExcludingGoodwill": "845003000", "cashAndCashEquivalentsAtCarryingValue": "88671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27367000", "operatingCashflow": "1059719000", "capitalExpenditures": "380489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337889000", "cashflowFromInvestment": "-720284000", "stockBasedCompensation": "21795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 5715175000, "cost_of_revenue": 4437337000, "gross_profit": 1277838000, "ebit": 501366000, "ebitda": 1005191000, "pretax_income": 247508000, "tax_provision": -38337000, "net_income": 278880000, "net_income_to_common": 278880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75973000, "total_current_assets": 1439436000, "total_assets": 10070473000, "short_term_debt": 195781000, "long_term_debt": 3908978000, "total_debt": 4104759000, "total_liabilities": 5606181000, "total_equity": 4377810000, "shares_outstanding": 161418000, "goodwill_and_intangibles": 3221005000 }, "cash_flow": { "operating_cash_flow": 839289000, "capital_expenditure": 332481000, "free_cash_flow": 1171770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247564, "ticker_id": 936, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "501366000", "ebitda": "1005191000", "netIncome": "278880000", "grossProfit": "1277838000", "depreciation": "None", "totalRevenue": "5715175000", "costOfRevenue": "4437337000", "interestIncome": "243018000", "incomeBeforeTax": "247508000", "interestExpense": "253858000", "operatingIncome": "468217000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38337000", "reportedCurrency": "USD", "netInterestIncome": "-253858000", "nonInterestIncome": "None", "operatingExpenses": "809621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4437337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "503825000", "sellingGeneralAndAdministrative": "492105000", "netIncomeFromContinuingOperations": "285845000" }, "balance": { "goodwill": "2322593000", "inventory": "576837000", "commonStock": "1750000", "currentDebt": "None", "investments": "None", "totalAssets": "10070473000", "longTermDebt": "3908978000", "shortTermDebt": "195781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898412000", "reportedCurrency": "USD", "retainedEarnings": "4012134000", "totalLiabilities": "5606181000", "otherCurrentAssets": "160979000", "totalCurrentAssets": "1439436000", "currentLongTermDebt": "133020000", "longTermInvestments": "2263709000", "shortTermInvestments": "277473000", "currentNetReceivables": "625647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8631037000", "currentAccountsPayable": "348705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2924361000", "shortLongTermDebtTotal": "4257086000", "totalShareholderEquity": "4377810000", "capitalLeaseObligations": "215088000", "otherCurrentLiabilities": "489295000", "totalCurrentLiabilities": "1043504000", "otherNonCurrentLiabilities": "109917000", "totalNonCurrentLiabilities": "4562677000", "cashAndShortTermInvestments": "75973000", "commonStockSharesOutstanding": "161418000", "intangibleAssetsExcludingGoodwill": "898412000", "cashAndCashEquivalentsAtCarryingValue": "75973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "163783000", "operatingCashflow": "839289000", "capitalExpenditures": "332481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-399563000", "cashflowFromInvestment": "-498898000", "stockBasedCompensation": "20918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "503825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5715175000, "cost_of_revenue": 4437337000, "gross_profit": 1277838000, "research_and_development": null, "selling_general_admin": 492105000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501366000, "depreciation_amortisation": 503825000, "ebitda": 1005191000, "interest_expense": 253858000, "interest_income": null, "other_non_operating": null, "pretax_income": 247508000, "tax_provision": -38337000, "effective_tax_rate": null, "net_income": 278880000, "net_income_continuing_ops": 285845000, "net_income_to_common": 278880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75973000, "short_term_investments": 277473000, "net_receivables": 625647000, "inventory": 576837000, "other_current_assets": null, "total_current_assets": 1439436000, "net_ppe": null, "goodwill": 2322593000, "intangible_assets": 898412000, "goodwill_and_intangibles": 3221005000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8631037000, "total_assets": 10070473000, "short_term_debt": 195781000, "accounts_payable": 348705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1043504000, "long_term_debt": 3908978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4562677000, "total_liabilities": 5606181000, "total_debt": 4104759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4012134000, "total_equity": 4377810000, "shares_outstanding": 161418000, "operating_cash_flow": 839289000, "stock_based_compensation": 20918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 332481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -498898000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -399563000, "free_cash_flow": 1171770000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "501366000", "ebitda": "1005191000", "netIncome": "278880000", "grossProfit": "1277838000", "depreciation": "None", "totalRevenue": "5715175000", "costOfRevenue": "4437337000", "interestIncome": "243018000", "incomeBeforeTax": "247508000", "interestExpense": "253858000", "operatingIncome": "468217000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38337000", "reportedCurrency": "USD", "netInterestIncome": "-253858000", "nonInterestIncome": "None", "operatingExpenses": "809621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4437337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "503825000", "sellingGeneralAndAdministrative": "492105000", "netIncomeFromContinuingOperations": "285845000" }, "balance": { "goodwill": "2322593000", "inventory": "576837000", "commonStock": "1750000", "currentDebt": "None", "investments": "None", "totalAssets": "10070473000", "longTermDebt": "3908978000", "shortTermDebt": "195781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898412000", "reportedCurrency": "USD", "retainedEarnings": "4012134000", "totalLiabilities": "5606181000", "otherCurrentAssets": "160979000", "totalCurrentAssets": "1439436000", "currentLongTermDebt": "133020000", "longTermInvestments": "2263709000", "shortTermInvestments": "277473000", "currentNetReceivables": "625647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8631037000", "currentAccountsPayable": "348705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2924361000", "shortLongTermDebtTotal": "4257086000", "totalShareholderEquity": "4377810000", "capitalLeaseObligations": "215088000", "otherCurrentLiabilities": "489295000", "totalCurrentLiabilities": "1043504000", "otherNonCurrentLiabilities": "109917000", "totalNonCurrentLiabilities": "4562677000", "cashAndShortTermInvestments": "75973000", "commonStockSharesOutstanding": "161418000", "intangibleAssetsExcludingGoodwill": "898412000", "cashAndCashEquivalentsAtCarryingValue": "75973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "163783000", "operatingCashflow": "839289000", "capitalExpenditures": "332481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-399563000", "cashflowFromInvestment": "-498898000", "stockBasedCompensation": "20918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "503825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 6788080000, "cost_of_revenue": 5143060000, "gross_profit": 1645020000, "ebit": 979180000, "ebitda": 1481195000, "pretax_income": 719957000, "tax_provision": 59568000, "net_income": 647726000, "net_income_to_common": 647726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126502000, "total_current_assets": 1855666000, "total_assets": 11061084000, "short_term_debt": 116028000, "long_term_debt": 4366370000, "total_debt": 4482398000, "total_liabilities": 6367393000, "total_equity": 4605431000, "shares_outstanding": 162387000, "goodwill_and_intangibles": 3560394000 }, "cash_flow": { "operating_cash_flow": 899263000, "capital_expenditure": 557004000, "free_cash_flow": 1456267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247569, "ticker_id": 936, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "979180000", "ebitda": "1481195000", "netIncome": "647726000", "grossProfit": "1645020000", "depreciation": "None", "totalRevenue": "6788080000", "costOfRevenue": "5143060000", "interestIncome": "246079000", "incomeBeforeTax": "719957000", "interestExpense": "259223000", "operatingIncome": "949726000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59568000", "reportedCurrency": "USD", "netInterestIncome": "-259223000", "nonInterestIncome": "None", "operatingExpenses": "695294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5143060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502015000", "sellingGeneralAndAdministrative": "542534000", "netIncomeFromContinuingOperations": "732364000" }, "balance": { "goodwill": "2484502000", "inventory": "758739000", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "11061084000", "longTermDebt": "4366370000", "shortTermDebt": "116028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1075892000", "reportedCurrency": "USD", "retainedEarnings": "3733254000", "totalLiabilities": "6367393000", "otherCurrentAssets": "148535000", "totalCurrentAssets": "1855666000", "currentLongTermDebt": "60703000", "longTermInvestments": "2251629000", "shortTermInvestments": "None", "currentNetReceivables": "821890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9205418000", "currentAccountsPayable": "425588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3140724000", "shortLongTermDebtTotal": "4637301000", "totalShareholderEquity": "4605431000", "capitalLeaseObligations": "210228000", "otherCurrentLiabilities": "440999000", "totalCurrentLiabilities": "998137000", "otherNonCurrentLiabilities": "228734000", "totalNonCurrentLiabilities": "5369256000", "cashAndShortTermInvestments": "126502000", "commonStockSharesOutstanding": "162387000", "intangibleAssetsExcludingGoodwill": "1075892000", "cashAndCashEquivalentsAtCarryingValue": "126502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "660389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "49582000", "operatingCashflow": "899263000", "capitalExpenditures": "557004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "876292000", "cashflowFromInvestment": "-1675452000", "stockBasedCompensation": "33156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6788080000, "cost_of_revenue": 5143060000, "gross_profit": 1645020000, "research_and_development": null, "selling_general_admin": 542534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 979180000, "depreciation_amortisation": 502015000, "ebitda": 1481195000, "interest_expense": 259223000, "interest_income": null, "other_non_operating": null, "pretax_income": 719957000, "tax_provision": 59568000, "effective_tax_rate": null, "net_income": 647726000, "net_income_continuing_ops": 732364000, "net_income_to_common": 647726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126502000, "short_term_investments": null, "net_receivables": 821890000, "inventory": 758739000, "other_current_assets": null, "total_current_assets": 1855666000, "net_ppe": null, "goodwill": 2484502000, "intangible_assets": 1075892000, "goodwill_and_intangibles": 3560394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9205418000, "total_assets": 11061084000, "short_term_debt": 116028000, "accounts_payable": 425588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998137000, "long_term_debt": 4366370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5369256000, "total_liabilities": 6367393000, "total_debt": 4482398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3733254000, "total_equity": 4605431000, "shares_outstanding": 162387000, "operating_cash_flow": 899263000, "stock_based_compensation": 33156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 557004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1675452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 876292000, "free_cash_flow": 1456267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "979180000", "ebitda": "1481195000", "netIncome": "647726000", "grossProfit": "1645020000", "depreciation": "None", "totalRevenue": "6788080000", "costOfRevenue": "5143060000", "interestIncome": "246079000", "incomeBeforeTax": "719957000", "interestExpense": "259223000", "operatingIncome": "949726000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59568000", "reportedCurrency": "USD", "netInterestIncome": "-259223000", "nonInterestIncome": "None", "operatingExpenses": "695294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5143060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502015000", "sellingGeneralAndAdministrative": "542534000", "netIncomeFromContinuingOperations": "732364000" }, "balance": { "goodwill": "2484502000", "inventory": "758739000", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "11061084000", "longTermDebt": "4366370000", "shortTermDebt": "116028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1075892000", "reportedCurrency": "USD", "retainedEarnings": "3733254000", "totalLiabilities": "6367393000", "otherCurrentAssets": "148535000", "totalCurrentAssets": "1855666000", "currentLongTermDebt": "60703000", "longTermInvestments": "2251629000", "shortTermInvestments": "None", "currentNetReceivables": "821890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9205418000", "currentAccountsPayable": "425588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3140724000", "shortLongTermDebtTotal": "4637301000", "totalShareholderEquity": "4605431000", "capitalLeaseObligations": "210228000", "otherCurrentLiabilities": "440999000", "totalCurrentLiabilities": "998137000", "otherNonCurrentLiabilities": "228734000", "totalNonCurrentLiabilities": "5369256000", "cashAndShortTermInvestments": "126502000", "commonStockSharesOutstanding": "162387000", "intangibleAssetsExcludingGoodwill": "1075892000", "cashAndCashEquivalentsAtCarryingValue": "126502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "660389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "49582000", "operatingCashflow": "899263000", "capitalExpenditures": "557004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "876292000", "cashflowFromInvestment": "-1675452000", "stockBasedCompensation": "33156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 6532204000, "cost_of_revenue": 5002609000, "gross_profit": 1529595000, "ebit": 1019284000, "ebitda": 1414005000, "pretax_income": 893718000, "tax_provision": 146626000, "net_income": 737690000, "net_income_to_common": 737690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127016000, "total_current_assets": 1638097000, "total_assets": 9202370000, "short_term_debt": 119078000, "long_term_debt": 3314969000, "total_debt": 3434047000, "total_liabilities": 5305880000, "total_equity": 3809023000, "shares_outstanding": 164121000, "goodwill_and_intangibles": 2835499000 }, "cash_flow": { "operating_cash_flow": 813739000, "capital_expenditure": 392801000, "free_cash_flow": 1206540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247574, "ticker_id": 936, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1019284000", "ebitda": "1414005000", "netIncome": "737690000", "grossProfit": "1529595000", "depreciation": "None", "totalRevenue": "6532204000", "costOfRevenue": "5002609000", "interestIncome": "131741000", "incomeBeforeTax": "893718000", "interestExpense": "125566000", "operatingIncome": "1029068000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "146626000", "reportedCurrency": "USD", "netInterestIncome": "-125566000", "nonInterestIncome": "None", "operatingExpenses": "500527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5002609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394721000", "sellingGeneralAndAdministrative": "436608000", "netIncomeFromContinuingOperations": "747092000" }, "balance": { "goodwill": "1970377000", "inventory": "673621000", "commonStock": "1736000", "currentDebt": "None", "investments": "None", "totalAssets": "9202370000", "longTermDebt": "3314969000", "shortTermDebt": "119078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "865122000", "reportedCurrency": "USD", "retainedEarnings": "3085528000", "totalLiabilities": "5305880000", "otherCurrentAssets": "142304000", "totalCurrentAssets": "1638097000", "currentLongTermDebt": "69846000", "longTermInvestments": "1926395000", "shortTermInvestments": "None", "currentNetReceivables": "695156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7564273000", "currentAccountsPayable": "472491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2648223000", "shortLongTermDebtTotal": "3575750000", "totalShareholderEquity": "3809023000", "capitalLeaseObligations": "190935000", "otherCurrentLiabilities": "432023000", "totalCurrentLiabilities": "1068443000", "otherNonCurrentLiabilities": "199710000", "totalNonCurrentLiabilities": "4237437000", "cashAndShortTermInvestments": "127016000", "commonStockSharesOutstanding": "164121000", "intangibleAssetsExcludingGoodwill": "865122000", "cashAndCashEquivalentsAtCarryingValue": "127016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "747092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-130170000", "operatingCashflow": "813739000", "capitalExpenditures": "392801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1678604000", "cashflowFromInvestment": "-2416546000", "stockBasedCompensation": "25005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6532204000, "cost_of_revenue": 5002609000, "gross_profit": 1529595000, "research_and_development": null, "selling_general_admin": 436608000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1019284000, "depreciation_amortisation": 394721000, "ebitda": 1414005000, "interest_expense": 125566000, "interest_income": null, "other_non_operating": null, "pretax_income": 893718000, "tax_provision": 146626000, "effective_tax_rate": null, "net_income": 737690000, "net_income_continuing_ops": 747092000, "net_income_to_common": 737690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127016000, "short_term_investments": null, "net_receivables": 695156000, "inventory": 673621000, "other_current_assets": null, "total_current_assets": 1638097000, "net_ppe": null, "goodwill": 1970377000, "intangible_assets": 865122000, "goodwill_and_intangibles": 2835499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7564273000, "total_assets": 9202370000, "short_term_debt": 119078000, "accounts_payable": 472491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1068443000, "long_term_debt": 3314969000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4237437000, "total_liabilities": 5305880000, "total_debt": 3434047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3085528000, "total_equity": 3809023000, "shares_outstanding": 164121000, "operating_cash_flow": 813739000, "stock_based_compensation": 25005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 392801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2416546000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1678604000, "free_cash_flow": 1206540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1019284000", "ebitda": "1414005000", "netIncome": "737690000", "grossProfit": "1529595000", "depreciation": "None", "totalRevenue": "6532204000", "costOfRevenue": "5002609000", "interestIncome": "131741000", "incomeBeforeTax": "893718000", "interestExpense": "125566000", "operatingIncome": "1029068000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "146626000", "reportedCurrency": "USD", "netInterestIncome": "-125566000", "nonInterestIncome": "None", "operatingExpenses": "500527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5002609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394721000", "sellingGeneralAndAdministrative": "436608000", "netIncomeFromContinuingOperations": "747092000" }, "balance": { "goodwill": "1970377000", "inventory": "673621000", "commonStock": "1736000", "currentDebt": "None", "investments": "None", "totalAssets": "9202370000", "longTermDebt": "3314969000", "shortTermDebt": "119078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "865122000", "reportedCurrency": "USD", "retainedEarnings": "3085528000", "totalLiabilities": "5305880000", "otherCurrentAssets": "142304000", "totalCurrentAssets": "1638097000", "currentLongTermDebt": "69846000", "longTermInvestments": "1926395000", "shortTermInvestments": "None", "currentNetReceivables": "695156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7564273000", "currentAccountsPayable": "472491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2648223000", "shortLongTermDebtTotal": "3575750000", "totalShareholderEquity": "3809023000", "capitalLeaseObligations": "190935000", "otherCurrentLiabilities": "432023000", "totalCurrentLiabilities": "1068443000", "otherNonCurrentLiabilities": "199710000", "totalNonCurrentLiabilities": "4237437000", "cashAndShortTermInvestments": "127016000", "commonStockSharesOutstanding": "164121000", "intangibleAssetsExcludingGoodwill": "865122000", "cashAndCashEquivalentsAtCarryingValue": "127016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "747092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-130170000", "operatingCashflow": "813739000", "capitalExpenditures": "392801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1678604000", "cashflowFromInvestment": "-2416546000", "stockBasedCompensation": "25005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 4741369000, "cost_of_revenue": 3499385000, "gross_profit": 1241984000, "ebit": 883473000, "ebitda": 1199860000, "pretax_income": 821396000, "tax_provision": 164106000, "net_income": 650914000, "net_income_to_common": 650914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68906000, "total_current_assets": 1089014000, "total_assets": 6133728000, "short_term_debt": 62575000, "long_term_debt": 1438974000, "total_debt": 1501549000, "total_liabilities": 2785943000, "total_equity": 3280960000, "shares_outstanding": 167096000, "goodwill_and_intangibles": 1616917000 }, "cash_flow": { "operating_cash_flow": 704420000, "capital_expenditure": 274400000, "free_cash_flow": 978820000, "dividends_paid": 664425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247579, "ticker_id": 936, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "883473000", "ebitda": "1199860000", "netIncome": "650914000", "grossProfit": "1241984000", "depreciation": "None", "totalRevenue": "4741369000", "costOfRevenue": "3499385000", "interestIncome": "58523000", "incomeBeforeTax": "821396000", "interestExpense": "62077000", "operatingIncome": "884470000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "164106000", "reportedCurrency": "USD", "netInterestIncome": "-62077000", "nonInterestIncome": "None", "operatingExpenses": "357514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-997000", "costofGoodsAndServicesSold": "3499385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316387000", "sellingGeneralAndAdministrative": "391538000", "netIncomeFromContinuingOperations": "657290000" }, "balance": { "goodwill": "1219116000", "inventory": "457465000", "commonStock": "1717000", "currentDebt": "None", "investments": "None", "totalAssets": "6133728000", "longTermDebt": "1438974000", "shortTermDebt": "62575000", "treasuryStock": "-374721000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "397801000", "reportedCurrency": "USD", "retainedEarnings": "2347838000", "totalLiabilities": "2785943000", "otherCurrentAssets": "92476000", "totalCurrentAssets": "1089014000", "currentLongTermDebt": "24407000", "longTermInvestments": "1349247000", "shortTermInvestments": "None", "currentNetReceivables": "470167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5044714000", "currentAccountsPayable": "307118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1995544000", "shortLongTermDebtTotal": "1621863000", "totalShareholderEquity": "3280960000", "capitalLeaseObligations": "158482000", "otherCurrentLiabilities": "350681000", "totalCurrentLiabilities": "752684000", "otherNonCurrentLiabilities": "111029000", "totalNonCurrentLiabilities": "2033259000", "cashAndShortTermInvestments": "68906000", "commonStockSharesOutstanding": "167096000", "intangibleAssetsExcludingGoodwill": "397801000", "cashAndCashEquivalentsAtCarryingValue": "68906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "657290000", "profitLoss": "None", "dividendPayout": "664425000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-72919000", "operatingCashflow": "704420000", "capitalExpenditures": "274400000", "changeInReceivables": "-79954000", "changeInExchangeRate": "-5445000", "cashflowFromFinancing": "-221360000", "cashflowFromInvestment": "-490263000", "stockBasedCompensation": "21837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "664425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4741369000, "cost_of_revenue": 3499385000, "gross_profit": 1241984000, "research_and_development": null, "selling_general_admin": 391538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 883473000, "depreciation_amortisation": 316387000, "ebitda": 1199860000, "interest_expense": 62077000, "interest_income": null, "other_non_operating": null, "pretax_income": 821396000, "tax_provision": 164106000, "effective_tax_rate": null, "net_income": 650914000, "net_income_continuing_ops": 657290000, "net_income_to_common": 650914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68906000, "short_term_investments": null, "net_receivables": 470167000, "inventory": 457465000, "other_current_assets": null, "total_current_assets": 1089014000, "net_ppe": null, "goodwill": 1219116000, "intangible_assets": 397801000, "goodwill_and_intangibles": 1616917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5044714000, "total_assets": 6133728000, "short_term_debt": 62575000, "accounts_payable": 307118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752684000, "long_term_debt": 1438974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2033259000, "total_liabilities": 2785943000, "total_debt": 1501549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2347838000, "total_equity": 3280960000, "shares_outstanding": 167096000, "operating_cash_flow": 704420000, "stock_based_compensation": 21837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -490263000, "dividends_paid": 664425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221360000, "free_cash_flow": 978820000, "net_change_in_cash": -12648000 }, "raw_data": { "income": { "ebit": "883473000", "ebitda": "1199860000", "netIncome": "650914000", "grossProfit": "1241984000", "depreciation": "None", "totalRevenue": "4741369000", "costOfRevenue": "3499385000", "interestIncome": "58523000", "incomeBeforeTax": "821396000", "interestExpense": "62077000", "operatingIncome": "884470000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "164106000", "reportedCurrency": "USD", "netInterestIncome": "-62077000", "nonInterestIncome": "None", "operatingExpenses": "357514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-997000", "costofGoodsAndServicesSold": "3499385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316387000", "sellingGeneralAndAdministrative": "391538000", "netIncomeFromContinuingOperations": "657290000" }, "balance": { "goodwill": "1219116000", "inventory": "457465000", "commonStock": "1717000", "currentDebt": "None", "investments": "None", "totalAssets": "6133728000", "longTermDebt": "1438974000", "shortTermDebt": "62575000", "treasuryStock": "-374721000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "397801000", "reportedCurrency": "USD", "retainedEarnings": "2347838000", "totalLiabilities": "2785943000", "otherCurrentAssets": "92476000", "totalCurrentAssets": "1089014000", "currentLongTermDebt": "24407000", "longTermInvestments": "1349247000", "shortTermInvestments": "None", "currentNetReceivables": "470167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5044714000", "currentAccountsPayable": "307118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1995544000", "shortLongTermDebtTotal": "1621863000", "totalShareholderEquity": "3280960000", "capitalLeaseObligations": "158482000", "otherCurrentLiabilities": "350681000", "totalCurrentLiabilities": "752684000", "otherNonCurrentLiabilities": "111029000", "totalNonCurrentLiabilities": "2033259000", "cashAndShortTermInvestments": "68906000", "commonStockSharesOutstanding": "167096000", "intangibleAssetsExcludingGoodwill": "397801000", "cashAndCashEquivalentsAtCarryingValue": "68906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "657290000", "profitLoss": "None", "dividendPayout": "664425000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-72919000", "operatingCashflow": "704420000", "capitalExpenditures": "274400000", "changeInReceivables": "-79954000", "changeInExchangeRate": "-5445000", "cashflowFromFinancing": "-221360000", "cashflowFromInvestment": "-490263000", "stockBasedCompensation": "21837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "664425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 3571923000, "cost_of_revenue": 2688815000, "gross_profit": 883108000, "ebit": 426305000, "ebitda": 776483000, "pretax_income": 353619000, "tax_provision": 53289000, "net_income": 296819000, "net_income_to_common": 296819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81617000, "total_current_assets": 986994000, "total_assets": 5613331000, "short_term_debt": 66997000, "long_term_debt": 1477747000, "total_debt": 1544744000, "total_liabilities": 2659122000, "total_equity": 2891909000, "shares_outstanding": 167208000, "goodwill_and_intangibles": 1733920000 }, "cash_flow": { "operating_cash_flow": 624651000, "capital_expenditure": 283925000, "free_cash_flow": 908576000, "dividends_paid": 492568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247584, "ticker_id": 936, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "426305000", "ebitda": "776483000", "netIncome": "296819000", "grossProfit": "883108000", "depreciation": "None", "totalRevenue": "3571923000", "costOfRevenue": "2688815000", "interestIncome": "71783000", "incomeBeforeTax": "353619000", "interestExpense": "72686000", "operatingIncome": "430936000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53289000", "reportedCurrency": "USD", "netInterestIncome": "-72686000", "nonInterestIncome": "None", "operatingExpenses": "452172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4631000", "costofGoodsAndServicesSold": "2688815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350178000", "sellingGeneralAndAdministrative": "378496000", "netIncomeFromContinuingOperations": "300330000" }, "balance": { "goodwill": "1260240000", "inventory": "405922000", "commonStock": "1699000", "currentDebt": "None", "investments": "None", "totalAssets": "5613331000", "longTermDebt": "1477747000", "shortTermDebt": "66997000", "treasuryStock": "-151710000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "473680000", "reportedCurrency": "USD", "retainedEarnings": "1696924000", "totalLiabilities": "2659122000", "otherCurrentAssets": "90185000", "totalCurrentAssets": "986994000", "currentLongTermDebt": "27538000", "longTermInvestments": "804682000", "shortTermInvestments": "804682", "currentNetReceivables": "409270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4626337000", "currentAccountsPayable": "255340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1863814000", "shortLongTermDebtTotal": "1657235000", "totalShareholderEquity": "2891909000", "capitalLeaseObligations": "149166000", "otherCurrentLiabilities": "321028000", "totalCurrentLiabilities": "675305000", "otherNonCurrentLiabilities": "227078000", "totalNonCurrentLiabilities": "1983817000", "cashAndShortTermInvestments": "81617000", "commonStockSharesOutstanding": "167208000", "intangibleAssetsExcludingGoodwill": "473680000", "cashAndCashEquivalentsAtCarryingValue": "81617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300330000", "profitLoss": "None", "dividendPayout": "492568000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18666000", "operatingCashflow": "624651000", "capitalExpenditures": "283925000", "changeInReceivables": "22362000", "changeInExchangeRate": "1638000", "cashflowFromFinancing": "-306986000", "cashflowFromInvestment": "-310628000", "stockBasedCompensation": "23222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "492568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3571923000, "cost_of_revenue": 2688815000, "gross_profit": 883108000, "research_and_development": null, "selling_general_admin": 378496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 426305000, "depreciation_amortisation": 350178000, "ebitda": 776483000, "interest_expense": 72686000, "interest_income": null, "other_non_operating": null, "pretax_income": 353619000, "tax_provision": 53289000, "effective_tax_rate": null, "net_income": 296819000, "net_income_continuing_ops": 300330000, "net_income_to_common": 296819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81617000, "short_term_investments": 804682, "net_receivables": 409270000, "inventory": 405922000, "other_current_assets": null, "total_current_assets": 986994000, "net_ppe": null, "goodwill": 1260240000, "intangible_assets": 473680000, "goodwill_and_intangibles": 1733920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4626337000, "total_assets": 5613331000, "short_term_debt": 66997000, "accounts_payable": 255340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675305000, "long_term_debt": 1477747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1983817000, "total_liabilities": 2659122000, "total_debt": 1544744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1696924000, "total_equity": 2891909000, "shares_outstanding": 167208000, "operating_cash_flow": 624651000, "stock_based_compensation": 23222000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -310628000, "dividends_paid": 492568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306986000, "free_cash_flow": 908576000, "net_change_in_cash": 8675000 }, "raw_data": { "income": { "ebit": "426305000", "ebitda": "776483000", "netIncome": "296819000", "grossProfit": "883108000", "depreciation": "None", "totalRevenue": "3571923000", "costOfRevenue": "2688815000", "interestIncome": "71783000", "incomeBeforeTax": "353619000", "interestExpense": "72686000", "operatingIncome": "430936000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53289000", "reportedCurrency": "USD", "netInterestIncome": "-72686000", "nonInterestIncome": "None", "operatingExpenses": "452172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4631000", "costofGoodsAndServicesSold": "2688815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350178000", "sellingGeneralAndAdministrative": "378496000", "netIncomeFromContinuingOperations": "300330000" }, "balance": { "goodwill": "1260240000", "inventory": "405922000", "commonStock": "1699000", "currentDebt": "None", "investments": "None", "totalAssets": "5613331000", "longTermDebt": "1477747000", "shortTermDebt": "66997000", "treasuryStock": "-151710000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "473680000", "reportedCurrency": "USD", "retainedEarnings": "1696924000", "totalLiabilities": "2659122000", "otherCurrentAssets": "90185000", "totalCurrentAssets": "986994000", "currentLongTermDebt": "27538000", "longTermInvestments": "804682000", "shortTermInvestments": "804682", "currentNetReceivables": "409270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4626337000", "currentAccountsPayable": "255340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1863814000", "shortLongTermDebtTotal": "1657235000", "totalShareholderEquity": "2891909000", "capitalLeaseObligations": "149166000", "otherCurrentLiabilities": "321028000", "totalCurrentLiabilities": "675305000", "otherNonCurrentLiabilities": "227078000", "totalNonCurrentLiabilities": "1983817000", "cashAndShortTermInvestments": "81617000", "commonStockSharesOutstanding": "167208000", "intangibleAssetsExcludingGoodwill": "473680000", "cashAndCashEquivalentsAtCarryingValue": "81617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300330000", "profitLoss": "None", "dividendPayout": "492568000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18666000", "operatingCashflow": "624651000", "capitalExpenditures": "283925000", "changeInReceivables": "22362000", "changeInExchangeRate": "1638000", "cashflowFromFinancing": "-306986000", "cashflowFromInvestment": "-310628000", "stockBasedCompensation": "23222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "492568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 3363905000, "cost_of_revenue": 2589085000, "gross_profit": 774820000, "ebit": 459108000, "ebitda": 784618000, "pretax_income": 380434000, "tax_provision": 59467000, "net_income": 312600000, "net_income_to_common": 312600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72935000, "total_current_assets": 917288000, "total_assets": 5345258000, "short_term_debt": 128801000, "long_term_debt": 1558429000, "total_debt": 1687230000, "total_liabilities": 2701908000, "total_equity": 2565819000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 1749685000 }, "cash_flow": { "operating_cash_flow": 362621000, "capital_expenditure": 363149000, "free_cash_flow": 725770000, "dividends_paid": 1025200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247589, "ticker_id": 936, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459108000", "ebitda": "784618000", "netIncome": "312600000", "grossProfit": "774820000", "depreciation": "None", "totalRevenue": "3363905000", "costOfRevenue": "2589085000", "interestIncome": "79557000", "incomeBeforeTax": "380434000", "interestExpense": "78674000", "operatingIncome": "475821000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59467000", "reportedCurrency": "USD", "netInterestIncome": "-78674000", "nonInterestIncome": "None", "operatingExpenses": "298999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16713000", "costofGoodsAndServicesSold": "2589085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325510000", "sellingGeneralAndAdministrative": "356874000", "netIncomeFromContinuingOperations": "320967000" }, "balance": { "goodwill": "1223291000", "inventory": "362957000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "5345258000", "longTermDebt": "1558429000", "shortTermDebt": "128801000", "treasuryStock": "-75022000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "526394000", "reportedCurrency": "USD", "retainedEarnings": "1400105000", "totalLiabilities": "2701908000", "otherCurrentAssets": "71741000", "totalCurrentAssets": "917288000", "currentLongTermDebt": "90996000", "longTermInvestments": "689354000", "shortTermInvestments": "None", "currentNetReceivables": "409655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4427970000", "currentAccountsPayable": "239252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1802411000", "shortLongTermDebtTotal": "1778654000", "totalShareholderEquity": "2565819000", "capitalLeaseObligations": "129229000", "otherCurrentLiabilities": "194895000", "totalCurrentLiabilities": "688339000", "otherNonCurrentLiabilities": "207209000", "totalNonCurrentLiabilities": "2013569000", "cashAndShortTermInvestments": "72935000", "commonStockSharesOutstanding": "168378000", "intangibleAssetsExcludingGoodwill": "526394000", "cashAndCashEquivalentsAtCarryingValue": "72935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320967000", "profitLoss": "None", "dividendPayout": "1025200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-39111000", "operatingCashflow": "362621000", "capitalExpenditures": "363149000", "changeInReceivables": "-26086000", "changeInExchangeRate": "-3986000", "cashflowFromFinancing": "-54885000", "cashflowFromInvestment": "-338074000", "stockBasedCompensation": "21007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1025200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34324000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3363905000, "cost_of_revenue": 2589085000, "gross_profit": 774820000, "research_and_development": null, "selling_general_admin": 356874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459108000, "depreciation_amortisation": 325510000, "ebitda": 784618000, "interest_expense": 78674000, "interest_income": null, "other_non_operating": null, "pretax_income": 380434000, "tax_provision": 59467000, "effective_tax_rate": null, "net_income": 312600000, "net_income_continuing_ops": 320967000, "net_income_to_common": 312600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72935000, "short_term_investments": null, "net_receivables": 409655000, "inventory": 362957000, "other_current_assets": null, "total_current_assets": 917288000, "net_ppe": null, "goodwill": 1223291000, "intangible_assets": 526394000, "goodwill_and_intangibles": 1749685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4427970000, "total_assets": 5345258000, "short_term_debt": 128801000, "accounts_payable": 239252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688339000, "long_term_debt": 1558429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2013569000, "total_liabilities": 2701908000, "total_debt": 1687230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1400105000, "total_equity": 2565819000, "shares_outstanding": 168378000, "operating_cash_flow": 362621000, "stock_based_compensation": 21007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338074000, "dividends_paid": 1025200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54885000, "free_cash_flow": 725770000, "net_change_in_cash": -34324000 }, "raw_data": { "income": { "ebit": "459108000", "ebitda": "784618000", "netIncome": "312600000", "grossProfit": "774820000", "depreciation": "None", "totalRevenue": "3363905000", "costOfRevenue": "2589085000", "interestIncome": "79557000", "incomeBeforeTax": "380434000", "interestExpense": "78674000", "operatingIncome": "475821000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59467000", "reportedCurrency": "USD", "netInterestIncome": "-78674000", "nonInterestIncome": "None", "operatingExpenses": "298999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16713000", "costofGoodsAndServicesSold": "2589085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325510000", "sellingGeneralAndAdministrative": "356874000", "netIncomeFromContinuingOperations": "320967000" }, "balance": { "goodwill": "1223291000", "inventory": "362957000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "5345258000", "longTermDebt": "1558429000", "shortTermDebt": "128801000", "treasuryStock": "-75022000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "526394000", "reportedCurrency": "USD", "retainedEarnings": "1400105000", "totalLiabilities": "2701908000", "otherCurrentAssets": "71741000", "totalCurrentAssets": "917288000", "currentLongTermDebt": "90996000", "longTermInvestments": "689354000", "shortTermInvestments": "None", "currentNetReceivables": "409655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4427970000", "currentAccountsPayable": "239252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1802411000", "shortLongTermDebtTotal": "1778654000", "totalShareholderEquity": "2565819000", "capitalLeaseObligations": "129229000", "otherCurrentLiabilities": "194895000", "totalCurrentLiabilities": "688339000", "otherNonCurrentLiabilities": "207209000", "totalNonCurrentLiabilities": "2013569000", "cashAndShortTermInvestments": "72935000", "commonStockSharesOutstanding": "168378000", "intangibleAssetsExcludingGoodwill": "526394000", "cashAndCashEquivalentsAtCarryingValue": "72935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320967000", "profitLoss": "None", "dividendPayout": "1025200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-39111000", "operatingCashflow": "362621000", "capitalExpenditures": "363149000", "changeInReceivables": "-26086000", "changeInExchangeRate": "-3986000", "cashflowFromFinancing": "-54885000", "cashflowFromInvestment": "-338074000", "stockBasedCompensation": "21007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1025200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34324000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 3387726000, "cost_of_revenue": 2647083000, "gross_profit": 740643000, "ebit": 109054000, "ebitda": 430246000, "pretax_income": 117975000, "tax_provision": 12031000, "net_income": 101496000, "net_income_to_common": 101496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107262000, "total_current_assets": 897942000, "total_assets": 4889354000, "short_term_debt": 7492000, "long_term_debt": 1666940000, "total_debt": 1674432000, "total_liabilities": 2553533000, "total_equity": 2273048000, "shares_outstanding": 167910000, "goodwill_and_intangibles": 1825021000 }, "cash_flow": { "operating_cash_flow": 398615000, "capital_expenditure": 325779000, "free_cash_flow": 724394000, "dividends_paid": 10257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247594, "ticker_id": 936, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109054000", "ebitda": "430246000", "netIncome": "101496000", "grossProfit": "740643000", "depreciation": "None", "totalRevenue": "3387726000", "costOfRevenue": "2647083000", "interestIncome": "93410000", "incomeBeforeTax": "117975000", "interestExpense": "86429000", "operatingIncome": "255001000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12031000", "reportedCurrency": "USD", "netInterestIncome": "-86429000", "nonInterestIncome": "None", "operatingExpenses": "486351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "109182000", "costofGoodsAndServicesSold": "2647083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321192000", "sellingGeneralAndAdministrative": "306224000", "netIncomeFromContinuingOperations": "105944000" }, "balance": { "goodwill": "1229159000", "inventory": "341028000", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "4889354000", "longTermDebt": "1666940000", "shortTermDebt": "7492000", "treasuryStock": "-47756000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "595862000", "reportedCurrency": "USD", "retainedEarnings": "1087505000", "totalLiabilities": "2553533000", "otherCurrentAssets": "57453000", "totalCurrentAssets": "897942000", "currentLongTermDebt": "7492000", "longTermInvestments": "410177000", "shortTermInvestments": "None", "currentNetReceivables": "392199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3991412000", "currentAccountsPayable": "219479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687858000", "shortLongTermDebtTotal": "1674432000", "totalShareholderEquity": "2273048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309484000", "totalCurrentLiabilities": "540498000", "otherNonCurrentLiabilities": "115032000", "totalNonCurrentLiabilities": "2013035000", "cashAndShortTermInvestments": "107262000", "commonStockSharesOutstanding": "167910000", "intangibleAssetsExcludingGoodwill": "595862000", "cashAndCashEquivalentsAtCarryingValue": "107262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105944000", "profitLoss": "None", "dividendPayout": "10257000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2391000", "operatingCashflow": "398615000", "capitalExpenditures": "325779000", "changeInReceivables": "-6347000", "changeInExchangeRate": "-8165000", "cashflowFromFinancing": "-47582000", "cashflowFromInvestment": "-342415000", "stockBasedCompensation": "18779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "453000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3387726000, "cost_of_revenue": 2647083000, "gross_profit": 740643000, "research_and_development": 0, "selling_general_admin": 306224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109054000, "depreciation_amortisation": 321192000, "ebitda": 430246000, "interest_expense": 86429000, "interest_income": null, "other_non_operating": null, "pretax_income": 117975000, "tax_provision": 12031000, "effective_tax_rate": null, "net_income": 101496000, "net_income_continuing_ops": 105944000, "net_income_to_common": 101496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107262000, "short_term_investments": null, "net_receivables": 392199000, "inventory": 341028000, "other_current_assets": null, "total_current_assets": 897942000, "net_ppe": null, "goodwill": 1229159000, "intangible_assets": 595862000, "goodwill_and_intangibles": 1825021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3991412000, "total_assets": 4889354000, "short_term_debt": 7492000, "accounts_payable": 219479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540498000, "long_term_debt": 1666940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2013035000, "total_liabilities": 2553533000, "total_debt": 1674432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1087505000, "total_equity": 2273048000, "shares_outstanding": 167910000, "operating_cash_flow": 398615000, "stock_based_compensation": 18779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 325779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -342415000, "dividends_paid": 10257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47582000, "free_cash_flow": 724394000, "net_change_in_cash": 453000 }, "raw_data": { "income": { "ebit": "109054000", "ebitda": "430246000", "netIncome": "101496000", "grossProfit": "740643000", "depreciation": "None", "totalRevenue": "3387726000", "costOfRevenue": "2647083000", "interestIncome": "93410000", "incomeBeforeTax": "117975000", "interestExpense": "86429000", "operatingIncome": "255001000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12031000", "reportedCurrency": "USD", "netInterestIncome": "-86429000", "nonInterestIncome": "None", "operatingExpenses": "486351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "109182000", "costofGoodsAndServicesSold": "2647083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321192000", "sellingGeneralAndAdministrative": "306224000", "netIncomeFromContinuingOperations": "105944000" }, "balance": { "goodwill": "1229159000", "inventory": "341028000", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "4889354000", "longTermDebt": "1666940000", "shortTermDebt": "7492000", "treasuryStock": "-47756000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "595862000", "reportedCurrency": "USD", "retainedEarnings": "1087505000", "totalLiabilities": "2553533000", "otherCurrentAssets": "57453000", "totalCurrentAssets": "897942000", "currentLongTermDebt": "7492000", "longTermInvestments": "410177000", "shortTermInvestments": "None", "currentNetReceivables": "392199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3991412000", "currentAccountsPayable": "219479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687858000", "shortLongTermDebtTotal": "1674432000", "totalShareholderEquity": "2273048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309484000", "totalCurrentLiabilities": "540498000", "otherNonCurrentLiabilities": "115032000", "totalNonCurrentLiabilities": "2013035000", "cashAndShortTermInvestments": "107262000", "commonStockSharesOutstanding": "167910000", "intangibleAssetsExcludingGoodwill": "595862000", "cashAndCashEquivalentsAtCarryingValue": "107262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105944000", "profitLoss": "None", "dividendPayout": "10257000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2391000", "operatingCashflow": "398615000", "capitalExpenditures": "325779000", "changeInReceivables": "-6347000", "changeInExchangeRate": "-8165000", "cashflowFromFinancing": "-47582000", "cashflowFromInvestment": "-342415000", "stockBasedCompensation": "18779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "453000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1550821000, "cost_of_revenue": 1276809000, "gross_profit": 274012000, "ebit": 124945000, "ebitda": 255853999, "pretax_income": 175682000, "tax_provision": 38626000, "net_income": 134313000, "net_income_to_common": 134313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138231000, "total_current_assets": 1646188000, "total_assets": 10641061000, "short_term_debt": 137855000, "long_term_debt": 4050689000, "total_debt": 4188544000, "total_liabilities": 5696768000, "total_equity": 4876147000, "shares_outstanding": 161031000, "goodwill_and_intangibles": 3320325000 }, "cash_flow": { "operating_cash_flow": 152958000, "capital_expenditure": 94773000, "free_cash_flow": 247731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247557, "ticker_id": 936, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124945000", "ebitda": "255853999", "netIncome": "134313000", "grossProfit": "274012000", "depreciation": "None", "totalRevenue": "1550821000", "costOfRevenue": "1276809000", "interestIncome": "None", "incomeBeforeTax": "175682000", "interestExpense": "54117000", "operatingIncome": "124945000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38626000", "reportedCurrency": "USD", "netInterestIncome": "-54117000", "nonInterestIncome": "None", "operatingExpenses": "149067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1276809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130908999", "sellingGeneralAndAdministrative": "149067000", "netIncomeFromContinuingOperations": "137056000" }, "balance": { "goodwill": "2488216000", "inventory": "577571000", "commonStock": "1769000", "currentDebt": "None", "investments": "None", "totalAssets": "10641061000", "longTermDebt": "4050689000", "shortTermDebt": "137855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "832109000", "reportedCurrency": "USD", "retainedEarnings": "4209251000", "totalLiabilities": "5696768000", "otherCurrentAssets": "286038000", "totalCurrentAssets": "1646188000", "currentLongTermDebt": "75098000", "longTermInvestments": "2444888000", "shortTermInvestments": "None", "currentNetReceivables": "644348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8994873000", "currentAccountsPayable": "356209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4347006000", "totalShareholderEquity": "4876147000", "capitalLeaseObligations": "221219000", "otherCurrentLiabilities": "545688999", "totalCurrentLiabilities": "1039752999", "otherNonCurrentLiabilities": "93570000", "totalNonCurrentLiabilities": "4657015000", "cashAndShortTermInvestments": "138231000", "commonStockSharesOutstanding": "161031000", "intangibleAssetsExcludingGoodwill": "832109000", "cashAndCashEquivalentsAtCarryingValue": "138231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134313000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-55360000", "operatingCashflow": "152958000", "capitalExpenditures": "94773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183050000", "cashflowFromInvestment": "-288726000", "stockBasedCompensation": "7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130908999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1550821000, "cost_of_revenue": 1276809000, "gross_profit": 274012000, "research_and_development": null, "selling_general_admin": 149067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124945000, "depreciation_amortisation": 130908999, "ebitda": 255853999, "interest_expense": 54117000, "interest_income": null, "other_non_operating": null, "pretax_income": 175682000, "tax_provision": 38626000, "effective_tax_rate": null, "net_income": 134313000, "net_income_continuing_ops": 137056000, "net_income_to_common": 134313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138231000, "short_term_investments": null, "net_receivables": 644348000, "inventory": 577571000, "other_current_assets": null, "total_current_assets": 1646188000, "net_ppe": null, "goodwill": 2488216000, "intangible_assets": 832109000, "goodwill_and_intangibles": 3320325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8994873000, "total_assets": 10641061000, "short_term_debt": 137855000, "accounts_payable": 356209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1039752999, "long_term_debt": 4050689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4657015000, "total_liabilities": 5696768000, "total_debt": 4188544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4209251000, "total_equity": 4876147000, "shares_outstanding": 161031000, "operating_cash_flow": 152958000, "stock_based_compensation": 7948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -288726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183050000, "free_cash_flow": 247731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124945000", "ebitda": "255853999", "netIncome": "134313000", "grossProfit": "274012000", "depreciation": "None", "totalRevenue": "1550821000", "costOfRevenue": "1276809000", "interestIncome": "None", "incomeBeforeTax": "175682000", "interestExpense": "54117000", "operatingIncome": "124945000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38626000", "reportedCurrency": "USD", "netInterestIncome": "-54117000", "nonInterestIncome": "None", "operatingExpenses": "149067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1276809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130908999", "sellingGeneralAndAdministrative": "149067000", "netIncomeFromContinuingOperations": "137056000" }, "balance": { "goodwill": "2488216000", "inventory": "577571000", "commonStock": "1769000", "currentDebt": "None", "investments": "None", "totalAssets": "10641061000", "longTermDebt": "4050689000", "shortTermDebt": "137855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "832109000", "reportedCurrency": "USD", "retainedEarnings": "4209251000", "totalLiabilities": "5696768000", "otherCurrentAssets": "286038000", "totalCurrentAssets": "1646188000", "currentLongTermDebt": "75098000", "longTermInvestments": "2444888000", "shortTermInvestments": "None", "currentNetReceivables": "644348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8994873000", "currentAccountsPayable": "356209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4347006000", "totalShareholderEquity": "4876147000", "capitalLeaseObligations": "221219000", "otherCurrentLiabilities": "545688999", "totalCurrentLiabilities": "1039752999", "otherNonCurrentLiabilities": "93570000", "totalNonCurrentLiabilities": "4657015000", "cashAndShortTermInvestments": "138231000", "commonStockSharesOutstanding": "161031000", "intangibleAssetsExcludingGoodwill": "832109000", "cashAndCashEquivalentsAtCarryingValue": "138231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134313000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-55360000", "operatingCashflow": "152958000", "capitalExpenditures": "94773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183050000", "cashflowFromInvestment": "-288726000", "stockBasedCompensation": "7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130908999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1718856000, "cost_of_revenue": 1420466000, "gross_profit": 298390000, "ebit": 144538000, "ebitda": 284081000, "pretax_income": 47857000, "tax_provision": -11022000, "net_income": 56940000, "net_income_to_common": 56940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88671000, "total_current_assets": 1553366000, "total_assets": 10298782000, "short_term_debt": 136962000, "long_term_debt": 3862243000, "total_debt": 3999205000, "total_liabilities": 5489267000, "total_equity": 4736911000, "shares_outstanding": 160414000, "goodwill_and_intangibles": 3304034000 }, "cash_flow": { "operating_cash_flow": 440613000, "capital_expenditure": 156432000, "free_cash_flow": 597045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247558, "ticker_id": 936, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144538000", "ebitda": "284081000", "netIncome": "56940000", "grossProfit": "298390000", "depreciation": "None", "totalRevenue": "1718856000", "costOfRevenue": "1420466000", "interestIncome": "52588000", "incomeBeforeTax": "47857000", "interestExpense": "55514000", "operatingIncome": "144538000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11022000", "reportedCurrency": "USD", "netInterestIncome": "-55514000", "nonInterestIncome": "None", "operatingExpenses": "153852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1420466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139543000", "sellingGeneralAndAdministrative": "151939000", "netIncomeFromContinuingOperations": "58879000" }, "balance": { "goodwill": "2459031000", "inventory": "527738000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10298782000", "longTermDebt": "3862243000", "shortTermDebt": "136962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "845003000", "reportedCurrency": "USD", "retainedEarnings": "4074938000", "totalLiabilities": "5489267000", "otherCurrentAssets": "813209000", "totalCurrentAssets": "1553366000", "currentLongTermDebt": "75217000", "longTermInvestments": "2206827000", "shortTermInvestments": "None", "currentNetReceivables": "651486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8745416000", "currentAccountsPayable": "371084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3019844000", "shortLongTermDebtTotal": "4161567000", "totalShareholderEquity": "4736911000", "capitalLeaseObligations": "224107000", "otherCurrentLiabilities": "526601000", "totalCurrentLiabilities": "1034647000", "otherNonCurrentLiabilities": "103644000", "totalNonCurrentLiabilities": "4454620000", "cashAndShortTermInvestments": "88671000", "commonStockSharesOutstanding": "160414000", "intangibleAssetsExcludingGoodwill": "845003000", "cashAndCashEquivalentsAtCarryingValue": "88671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1080000", "operatingCashflow": "440613000", "capitalExpenditures": "156432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171978000", "cashflowFromInvestment": "-270789000", "stockBasedCompensation": "11877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1718856000, "cost_of_revenue": 1420466000, "gross_profit": 298390000, "research_and_development": null, "selling_general_admin": 151939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144538000, "depreciation_amortisation": 139543000, "ebitda": 284081000, "interest_expense": 55514000, "interest_income": null, "other_non_operating": null, "pretax_income": 47857000, "tax_provision": -11022000, "effective_tax_rate": null, "net_income": 56940000, "net_income_continuing_ops": 58879000, "net_income_to_common": 56940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88671000, "short_term_investments": null, "net_receivables": 651486000, "inventory": 527738000, "other_current_assets": null, "total_current_assets": 1553366000, "net_ppe": null, "goodwill": 2459031000, "intangible_assets": 845003000, "goodwill_and_intangibles": 3304034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8745416000, "total_assets": 10298782000, "short_term_debt": 136962000, "accounts_payable": 371084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034647000, "long_term_debt": 3862243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4454620000, "total_liabilities": 5489267000, "total_debt": 3999205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4074938000, "total_equity": 4736911000, "shares_outstanding": 160414000, "operating_cash_flow": 440613000, "stock_based_compensation": 11877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171978000, "free_cash_flow": 597045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144538000", "ebitda": "284081000", "netIncome": "56940000", "grossProfit": "298390000", "depreciation": "None", "totalRevenue": "1718856000", "costOfRevenue": "1420466000", "interestIncome": "52588000", "incomeBeforeTax": "47857000", "interestExpense": "55514000", "operatingIncome": "144538000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11022000", "reportedCurrency": "USD", "netInterestIncome": "-55514000", "nonInterestIncome": "None", "operatingExpenses": "153852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1420466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139543000", "sellingGeneralAndAdministrative": "151939000", "netIncomeFromContinuingOperations": "58879000" }, "balance": { "goodwill": "2459031000", "inventory": "527738000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10298782000", "longTermDebt": "3862243000", "shortTermDebt": "136962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "845003000", "reportedCurrency": "USD", "retainedEarnings": "4074938000", "totalLiabilities": "5489267000", "otherCurrentAssets": "813209000", "totalCurrentAssets": "1553366000", "currentLongTermDebt": "75217000", "longTermInvestments": "2206827000", "shortTermInvestments": "None", "currentNetReceivables": "651486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8745416000", "currentAccountsPayable": "371084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3019844000", "shortLongTermDebtTotal": "4161567000", "totalShareholderEquity": "4736911000", "capitalLeaseObligations": "224107000", "otherCurrentLiabilities": "526601000", "totalCurrentLiabilities": "1034647000", "otherNonCurrentLiabilities": "103644000", "totalNonCurrentLiabilities": "4454620000", "cashAndShortTermInvestments": "88671000", "commonStockSharesOutstanding": "160414000", "intangibleAssetsExcludingGoodwill": "845003000", "cashAndCashEquivalentsAtCarryingValue": "88671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1080000", "operatingCashflow": "440613000", "capitalExpenditures": "156432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171978000", "cashflowFromInvestment": "-270789000", "stockBasedCompensation": "11877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1561704000, "cost_of_revenue": 1300502000, "gross_profit": 261202000, "ebit": 115893000, "ebitda": 239957000, "pretax_income": 19807000, "tax_provision": -1248000, "net_income": 19363000, "net_income_to_common": 19363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91494000, "total_current_assets": 1502678000, "total_assets": 10452339000, "short_term_debt": 144148000, "long_term_debt": 4026727000, "total_debt": 4170875000, "total_liabilities": 5683209000, "total_equity": 4688844000, "shares_outstanding": 159947000, "goodwill_and_intangibles": 3380677000 }, "cash_flow": { "operating_cash_flow": 224339000, "capital_expenditure": 90107000, "free_cash_flow": 314446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247560, "ticker_id": 936, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115893000", "ebitda": "239957000", "netIncome": "19363000", "grossProfit": "261202000", "depreciation": "None", "totalRevenue": "1561704000", "costOfRevenue": "1300502000", "interestIncome": "52581000", "incomeBeforeTax": "19807000", "interestExpense": "56925000", "operatingIncome": "115893000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1248000", "reportedCurrency": "USD", "netInterestIncome": "-56925000", "nonInterestIncome": "None", "operatingExpenses": "145309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1300502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124064000", "sellingGeneralAndAdministrative": "139594000", "netIncomeFromContinuingOperations": "21055000" }, "balance": { "goodwill": "2499229000", "inventory": "622315000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10452339000", "longTermDebt": "4026727000", "shortTermDebt": "144148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "881448000", "reportedCurrency": "USD", "retainedEarnings": "4017998000", "totalLiabilities": "5683209000", "otherCurrentAssets": "144790000", "totalCurrentAssets": "1502678000", "currentLongTermDebt": "76911000", "longTermInvestments": "2324936000", "shortTermInvestments": "None", "currentNetReceivables": "644079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8949661000", "currentAccountsPayable": "374801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3018479000", "shortLongTermDebtTotal": "4340322000", "totalShareholderEquity": "4688844000", "capitalLeaseObligations": "236684000", "otherCurrentLiabilities": "491001000", "totalCurrentLiabilities": "1009950000", "otherNonCurrentLiabilities": "102909000", "totalNonCurrentLiabilities": "4673259000", "cashAndShortTermInvestments": "91494000", "commonStockSharesOutstanding": "159947000", "intangibleAssetsExcludingGoodwill": "881448000", "cashAndCashEquivalentsAtCarryingValue": "91494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61005000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14893000", "operatingCashflow": "224339000", "capitalExpenditures": "90107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49855000", "cashflowFromInvestment": "-290123000", "stockBasedCompensation": "-1652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-244897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1561704000, "cost_of_revenue": 1300502000, "gross_profit": 261202000, "research_and_development": null, "selling_general_admin": 139594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115893000, "depreciation_amortisation": 124064000, "ebitda": 239957000, "interest_expense": 56925000, "interest_income": null, "other_non_operating": null, "pretax_income": 19807000, "tax_provision": -1248000, "effective_tax_rate": null, "net_income": 19363000, "net_income_continuing_ops": 21055000, "net_income_to_common": 19363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91494000, "short_term_investments": null, "net_receivables": 644079000, "inventory": 622315000, "other_current_assets": null, "total_current_assets": 1502678000, "net_ppe": null, "goodwill": 2499229000, "intangible_assets": 881448000, "goodwill_and_intangibles": 3380677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8949661000, "total_assets": 10452339000, "short_term_debt": 144148000, "accounts_payable": 374801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1009950000, "long_term_debt": 4026727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4673259000, "total_liabilities": 5683209000, "total_debt": 4170875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4017998000, "total_equity": 4688844000, "shares_outstanding": 159947000, "operating_cash_flow": 224339000, "stock_based_compensation": -1652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -290123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49855000, "free_cash_flow": 314446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115893000", "ebitda": "239957000", "netIncome": "19363000", "grossProfit": "261202000", "depreciation": "None", "totalRevenue": "1561704000", "costOfRevenue": "1300502000", "interestIncome": "52581000", "incomeBeforeTax": "19807000", "interestExpense": "56925000", "operatingIncome": "115893000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1248000", "reportedCurrency": "USD", "netInterestIncome": "-56925000", "nonInterestIncome": "None", "operatingExpenses": "145309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1300502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124064000", "sellingGeneralAndAdministrative": "139594000", "netIncomeFromContinuingOperations": "21055000" }, "balance": { "goodwill": "2499229000", "inventory": "622315000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10452339000", "longTermDebt": "4026727000", "shortTermDebt": "144148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "881448000", "reportedCurrency": "USD", "retainedEarnings": "4017998000", "totalLiabilities": "5683209000", "otherCurrentAssets": "144790000", "totalCurrentAssets": "1502678000", "currentLongTermDebt": "76911000", "longTermInvestments": "2324936000", "shortTermInvestments": "None", "currentNetReceivables": "644079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8949661000", "currentAccountsPayable": "374801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3018479000", "shortLongTermDebtTotal": "4340322000", "totalShareholderEquity": "4688844000", "capitalLeaseObligations": "236684000", "otherCurrentLiabilities": "491001000", "totalCurrentLiabilities": "1009950000", "otherNonCurrentLiabilities": "102909000", "totalNonCurrentLiabilities": "4673259000", "cashAndShortTermInvestments": "91494000", "commonStockSharesOutstanding": "159947000", "intangibleAssetsExcludingGoodwill": "881448000", "cashAndCashEquivalentsAtCarryingValue": "91494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61005000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14893000", "operatingCashflow": "224339000", "capitalExpenditures": "90107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49855000", "cashflowFromInvestment": "-290123000", "stockBasedCompensation": "-1652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-244897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1480213000, "cost_of_revenue": 1256893000, "gross_profit": 223320000, "ebit": 77849000, "ebitda": 198911000, "pretax_income": 18330000, "tax_provision": 4065000, "net_income": 12661000, "net_income_to_common": 12661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94577000, "total_current_assets": 1495233000, "total_assets": 10274968000, "short_term_debt": 118270000, "long_term_debt": 3928689000, "total_debt": 4046959000, "total_liabilities": 5582135000, "total_equity": 4613060000, "shares_outstanding": 159734000, "goodwill_and_intangibles": 3376557000 }, "cash_flow": { "operating_cash_flow": 145807000, "capital_expenditure": 70968000, "free_cash_flow": 216775000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247561, "ticker_id": 936, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77849000", "ebitda": "198911000", "netIncome": "12661000", "grossProfit": "223320000", "depreciation": "None", "totalRevenue": "1480213000", "costOfRevenue": "1256893000", "interestIncome": "48034000", "incomeBeforeTax": "18330000", "interestExpense": "52834000", "operatingIncome": "77849000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4065000", "reportedCurrency": "USD", "netInterestIncome": "-51873000", "nonInterestIncome": "None", "operatingExpenses": "145471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1256893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121062000", "sellingGeneralAndAdministrative": "138069000", "netIncomeFromContinuingOperations": "14265000" }, "balance": { "goodwill": "2477737000", "inventory": "605334000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10274968000", "longTermDebt": "3928689000", "shortTermDebt": "118270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "898820000", "reportedCurrency": "USD", "retainedEarnings": "3998635000", "totalLiabilities": "5582135000", "otherCurrentAssets": "156175000", "totalCurrentAssets": "1495233000", "currentLongTermDebt": "51637000", "longTermInvestments": "2162232000", "shortTermInvestments": "None", "currentNetReceivables": "639147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8779735000", "currentAccountsPayable": "365740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3019428000", "shortLongTermDebtTotal": "4216758000", "totalShareholderEquity": "4613060000", "capitalLeaseObligations": "236432000", "otherCurrentLiabilities": "512687000", "totalCurrentLiabilities": "996697000", "otherNonCurrentLiabilities": "100028000", "totalNonCurrentLiabilities": "4585438000", "cashAndShortTermInvestments": "94577000", "commonStockSharesOutstanding": "159734000", "intangibleAssetsExcludingGoodwill": "898820000", "cashAndCashEquivalentsAtCarryingValue": "94577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "25645000", "operatingCashflow": "145807000", "capitalExpenditures": "70968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30536000", "cashflowFromInvestment": "-108711000", "stockBasedCompensation": "4583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1480213000, "cost_of_revenue": 1256893000, "gross_profit": 223320000, "research_and_development": null, "selling_general_admin": 138069000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77849000, "depreciation_amortisation": 121062000, "ebitda": 198911000, "interest_expense": 52834000, "interest_income": null, "other_non_operating": null, "pretax_income": 18330000, "tax_provision": 4065000, "effective_tax_rate": null, "net_income": 12661000, "net_income_continuing_ops": 14265000, "net_income_to_common": 12661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94577000, "short_term_investments": null, "net_receivables": 639147000, "inventory": 605334000, "other_current_assets": null, "total_current_assets": 1495233000, "net_ppe": null, "goodwill": 2477737000, "intangible_assets": 898820000, "goodwill_and_intangibles": 3376557000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8779735000, "total_assets": 10274968000, "short_term_debt": 118270000, "accounts_payable": 365740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 996697000, "long_term_debt": 3928689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4585438000, "total_liabilities": 5582135000, "total_debt": 4046959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3998635000, "total_equity": 4613060000, "shares_outstanding": 159734000, "operating_cash_flow": 145807000, "stock_based_compensation": 4583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30536000, "free_cash_flow": 216775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77849000", "ebitda": "198911000", "netIncome": "12661000", "grossProfit": "223320000", "depreciation": "None", "totalRevenue": "1480213000", "costOfRevenue": "1256893000", "interestIncome": "48034000", "incomeBeforeTax": "18330000", "interestExpense": "52834000", "operatingIncome": "77849000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4065000", "reportedCurrency": "USD", "netInterestIncome": "-51873000", "nonInterestIncome": "None", "operatingExpenses": "145471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1256893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121062000", "sellingGeneralAndAdministrative": "138069000", "netIncomeFromContinuingOperations": "14265000" }, "balance": { "goodwill": "2477737000", "inventory": "605334000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "10274968000", "longTermDebt": "3928689000", "shortTermDebt": "118270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "898820000", "reportedCurrency": "USD", "retainedEarnings": "3998635000", "totalLiabilities": "5582135000", "otherCurrentAssets": "156175000", "totalCurrentAssets": "1495233000", "currentLongTermDebt": "51637000", "longTermInvestments": "2162232000", "shortTermInvestments": "None", "currentNetReceivables": "639147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8779735000", "currentAccountsPayable": "365740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3019428000", "shortLongTermDebtTotal": "4216758000", "totalShareholderEquity": "4613060000", "capitalLeaseObligations": "236432000", "otherCurrentLiabilities": "512687000", "totalCurrentLiabilities": "996697000", "otherNonCurrentLiabilities": "100028000", "totalNonCurrentLiabilities": "4585438000", "cashAndShortTermInvestments": "94577000", "commonStockSharesOutstanding": "159734000", "intangibleAssetsExcludingGoodwill": "898820000", "cashAndCashEquivalentsAtCarryingValue": "94577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "25645000", "operatingCashflow": "145807000", "capitalExpenditures": "70968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30536000", "cashflowFromInvestment": "-108711000", "stockBasedCompensation": "4583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1376999000, "cost_of_revenue": 1194252000, "gross_profit": 182747000, "ebit": 53725000, "ebitda": 177560000, "pretax_income": -24968000, "tax_provision": -1154000, "net_income": -26160000, "net_income_to_common": -26160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152440000, "total_current_assets": 152440000, "total_assets": 5154349000, "short_term_debt": 180470000, "long_term_debt": 3804873000, "total_debt": 3985343000, "total_liabilities": 1083140000, "total_equity": 4071209000, "shares_outstanding": 158677000, "goodwill_and_intangibles": 3287288000 }, "cash_flow": { "operating_cash_flow": 248960000, "capital_expenditure": 62982000, "free_cash_flow": 311942000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247562, "ticker_id": 936, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53725000", "ebitda": "177560000", "netIncome": "-26160000", "grossProfit": "182747000", "depreciation": "None", "totalRevenue": "1376999000", "costOfRevenue": "1194252000", "interestIncome": "56701000", "incomeBeforeTax": "-24968000", "interestExpense": "57967000", "operatingIncome": "53725000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1154000", "reportedCurrency": "USD", "netInterestIncome": "-57967000", "nonInterestIncome": "None", "operatingExpenses": "129021999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123835000", "sellingGeneralAndAdministrative": "121556000", "netIncomeFromContinuingOperations": "-23814000" }, "balance": { "goodwill": "2389238000", "inventory": "595408000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "5154349000", "longTermDebt": "3804873000", "shortTermDebt": "180470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "898050000", "reportedCurrency": "USD", "retainedEarnings": "3985974000", "totalLiabilities": "1083140000", "otherCurrentAssets": "25852000", "totalCurrentAssets": "152440000", "currentLongTermDebt": "116629000", "longTermInvestments": "2111707000", "shortTermInvestments": "None", "currentNetReceivables": "622197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3847613000", "currentAccountsPayable": "348480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2957006000", "shortLongTermDebtTotal": "4143743000", "totalShareholderEquity": "4071209000", "capitalLeaseObligations": "222241000", "otherCurrentLiabilities": "350968000", "totalCurrentLiabilities": "336404000", "otherNonCurrentLiabilities": "108114000", "totalNonCurrentLiabilities": "4460502000", "cashAndShortTermInvestments": "152440000", "commonStockSharesOutstanding": "158677000", "intangibleAssetsExcludingGoodwill": "898050000", "cashAndCashEquivalentsAtCarryingValue": "152440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23814000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10752000", "operatingCashflow": "248960000", "capitalExpenditures": "62982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185230000", "cashflowFromInvestment": "-50661000", "stockBasedCompensation": "-2931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1376999000, "cost_of_revenue": 1194252000, "gross_profit": 182747000, "research_and_development": null, "selling_general_admin": 121556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53725000, "depreciation_amortisation": 123835000, "ebitda": 177560000, "interest_expense": 57967000, "interest_income": null, "other_non_operating": null, "pretax_income": -24968000, "tax_provision": -1154000, "effective_tax_rate": null, "net_income": -26160000, "net_income_continuing_ops": -23814000, "net_income_to_common": -26160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152440000, "short_term_investments": null, "net_receivables": 622197000, "inventory": 595408000, "other_current_assets": null, "total_current_assets": 152440000, "net_ppe": null, "goodwill": 2389238000, "intangible_assets": 898050000, "goodwill_and_intangibles": 3287288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3847613000, "total_assets": 5154349000, "short_term_debt": 180470000, "accounts_payable": 348480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336404000, "long_term_debt": 3804873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4460502000, "total_liabilities": 1083140000, "total_debt": 3985343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3985974000, "total_equity": 4071209000, "shares_outstanding": 158677000, "operating_cash_flow": 248960000, "stock_based_compensation": -2931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62982000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185230000, "free_cash_flow": 311942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53725000", "ebitda": "177560000", "netIncome": "-26160000", "grossProfit": "182747000", "depreciation": "None", "totalRevenue": "1376999000", "costOfRevenue": "1194252000", "interestIncome": "56701000", "incomeBeforeTax": "-24968000", "interestExpense": "57967000", "operatingIncome": "53725000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1154000", "reportedCurrency": "USD", "netInterestIncome": "-57967000", "nonInterestIncome": "None", "operatingExpenses": "129021999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123835000", "sellingGeneralAndAdministrative": "121556000", "netIncomeFromContinuingOperations": "-23814000" }, "balance": { "goodwill": "2389238000", "inventory": "595408000", "commonStock": "1756000", "currentDebt": "None", "investments": "None", "totalAssets": "5154349000", "longTermDebt": "3804873000", "shortTermDebt": "180470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "898050000", "reportedCurrency": "USD", "retainedEarnings": "3985974000", "totalLiabilities": "1083140000", "otherCurrentAssets": "25852000", "totalCurrentAssets": "152440000", "currentLongTermDebt": "116629000", "longTermInvestments": "2111707000", "shortTermInvestments": "None", "currentNetReceivables": "622197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3847613000", "currentAccountsPayable": "348480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2957006000", "shortLongTermDebtTotal": "4143743000", "totalShareholderEquity": "4071209000", "capitalLeaseObligations": "222241000", "otherCurrentLiabilities": "350968000", "totalCurrentLiabilities": "336404000", "otherNonCurrentLiabilities": "108114000", "totalNonCurrentLiabilities": "4460502000", "cashAndShortTermInvestments": "152440000", "commonStockSharesOutstanding": "158677000", "intangibleAssetsExcludingGoodwill": "898050000", "cashAndCashEquivalentsAtCarryingValue": "152440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23814000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10752000", "operatingCashflow": "248960000", "capitalExpenditures": "62982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185230000", "cashflowFromInvestment": "-50661000", "stockBasedCompensation": "-2931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1417693000, "cost_of_revenue": 1083931000, "gross_profit": 333762000, "ebit": 133141000, "ebitda": 261299000, "pretax_income": 78230000, "tax_provision": -25547000, "net_income": 101908000, "net_income_to_common": 101908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75973000, "total_current_assets": 1439436000, "total_assets": 10070473000, "short_term_debt": 195781000, "long_term_debt": 3908978000, "total_debt": 4104759000, "total_liabilities": 5606181000, "total_equity": 4377810000, "shares_outstanding": 161071000, "goodwill_and_intangibles": 3221005000 }, "cash_flow": { "operating_cash_flow": 154397000, "capital_expenditure": 73335000, "free_cash_flow": 227732000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247563, "ticker_id": 936, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133141000", "ebitda": "261299000", "netIncome": "101908000", "grossProfit": "333762000", "depreciation": "None", "totalRevenue": "1417693000", "costOfRevenue": "1083931000", "interestIncome": "53695000", "incomeBeforeTax": "78230000", "interestExpense": "54911000", "operatingIncome": "122439000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25547000", "reportedCurrency": "USD", "netInterestIncome": "-54911000", "nonInterestIncome": "None", "operatingExpenses": "211323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128158000", "sellingGeneralAndAdministrative": "107514000", "netIncomeFromContinuingOperations": "103777000" }, "balance": { "goodwill": "2322593000", "inventory": "576837000", "commonStock": "1750000", "currentDebt": "None", "investments": "None", "totalAssets": "10070473000", "longTermDebt": "3908978000", "shortTermDebt": "195781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898412000", "reportedCurrency": "USD", "retainedEarnings": "4012134000", "totalLiabilities": "5606181000", "otherCurrentAssets": "160979000", "totalCurrentAssets": "1439436000", "currentLongTermDebt": "133020000", "longTermInvestments": "2263709000", "shortTermInvestments": "277473000", "currentNetReceivables": "625647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8631037000", "currentAccountsPayable": "348705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2924361000", "shortLongTermDebtTotal": "4257086000", "totalShareholderEquity": "4377810000", "capitalLeaseObligations": "215088000", "otherCurrentLiabilities": "489295000", "totalCurrentLiabilities": "1043504000", "otherNonCurrentLiabilities": "109917000", "totalNonCurrentLiabilities": "4562677000", "cashAndShortTermInvestments": "75973000", "commonStockSharesOutstanding": "161071000", "intangibleAssetsExcludingGoodwill": "898412000", "cashAndCashEquivalentsAtCarryingValue": "75973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103777000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11949000", "operatingCashflow": "154397000", "capitalExpenditures": "73335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166315000", "cashflowFromInvestment": "-46305000", "stockBasedCompensation": "-3865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1417693000, "cost_of_revenue": 1083931000, "gross_profit": 333762000, "research_and_development": null, "selling_general_admin": 107514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133141000, "depreciation_amortisation": 128158000, "ebitda": 261299000, "interest_expense": 54911000, "interest_income": null, "other_non_operating": null, "pretax_income": 78230000, "tax_provision": -25547000, "effective_tax_rate": null, "net_income": 101908000, "net_income_continuing_ops": 103777000, "net_income_to_common": 101908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75973000, "short_term_investments": 277473000, "net_receivables": 625647000, "inventory": 576837000, "other_current_assets": null, "total_current_assets": 1439436000, "net_ppe": null, "goodwill": 2322593000, "intangible_assets": 898412000, "goodwill_and_intangibles": 3221005000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8631037000, "total_assets": 10070473000, "short_term_debt": 195781000, "accounts_payable": 348705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1043504000, "long_term_debt": 3908978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4562677000, "total_liabilities": 5606181000, "total_debt": 4104759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4012134000, "total_equity": 4377810000, "shares_outstanding": 161071000, "operating_cash_flow": 154397000, "stock_based_compensation": -3865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166315000, "free_cash_flow": 227732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133141000", "ebitda": "261299000", "netIncome": "101908000", "grossProfit": "333762000", "depreciation": "None", "totalRevenue": "1417693000", "costOfRevenue": "1083931000", "interestIncome": "53695000", "incomeBeforeTax": "78230000", "interestExpense": "54911000", "operatingIncome": "122439000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25547000", "reportedCurrency": "USD", "netInterestIncome": "-54911000", "nonInterestIncome": "None", "operatingExpenses": "211323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128158000", "sellingGeneralAndAdministrative": "107514000", "netIncomeFromContinuingOperations": "103777000" }, "balance": { "goodwill": "2322593000", "inventory": "576837000", "commonStock": "1750000", "currentDebt": "None", "investments": "None", "totalAssets": "10070473000", "longTermDebt": "3908978000", "shortTermDebt": "195781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898412000", "reportedCurrency": "USD", "retainedEarnings": "4012134000", "totalLiabilities": "5606181000", "otherCurrentAssets": "160979000", "totalCurrentAssets": "1439436000", "currentLongTermDebt": "133020000", "longTermInvestments": "2263709000", "shortTermInvestments": "277473000", "currentNetReceivables": "625647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8631037000", "currentAccountsPayable": "348705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2924361000", "shortLongTermDebtTotal": "4257086000", "totalShareholderEquity": "4377810000", "capitalLeaseObligations": "215088000", "otherCurrentLiabilities": "489295000", "totalCurrentLiabilities": "1043504000", "otherNonCurrentLiabilities": "109917000", "totalNonCurrentLiabilities": "4562677000", "cashAndShortTermInvestments": "75973000", "commonStockSharesOutstanding": "161071000", "intangibleAssetsExcludingGoodwill": "898412000", "cashAndCashEquivalentsAtCarryingValue": "75973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103777000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11949000", "operatingCashflow": "154397000", "capitalExpenditures": "73335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166315000", "cashflowFromInvestment": "-46305000", "stockBasedCompensation": "-3865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1421891000, "cost_of_revenue": 1108319000, "gross_profit": 313572000, "ebit": 68490000, "ebitda": 192043000, "pretax_income": 1644000, "tax_provision": -17471000, "net_income": 16949000, "net_income_to_common": 16949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114778000, "total_current_assets": 1496920000, "total_assets": 10572719000, "short_term_debt": 173952000, "long_term_debt": 4131891000, "total_debt": 4305843000, "total_liabilities": 5938425000, "total_equity": 4551410000, "shares_outstanding": 160991000, "goodwill_and_intangibles": 3433309000 }, "cash_flow": { "operating_cash_flow": 274466000, "capital_expenditure": 67411000, "free_cash_flow": 341877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247565, "ticker_id": 936, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68490000", "ebitda": "192043000", "netIncome": "16949000", "grossProfit": "313572000", "depreciation": "None", "totalRevenue": "1421891000", "costOfRevenue": "1108319000", "interestIncome": "63198000", "incomeBeforeTax": "1644000", "interestExpense": "66846000", "operatingIncome": "60107000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-17471000", "reportedCurrency": "USD", "netInterestIncome": "-66846000", "nonInterestIncome": "None", "operatingExpenses": "253465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1108319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123553000", "sellingGeneralAndAdministrative": "115717000", "netIncomeFromContinuingOperations": "19115000" }, "balance": { "goodwill": "2455948000", "inventory": "617847000", "commonStock": "1750000", "currentDebt": "None", "investments": "None", "totalAssets": "10572719000", "longTermDebt": "4131891000", "shortTermDebt": "173952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "977361000", "reportedCurrency": "USD", "retainedEarnings": "3910226000", "totalLiabilities": "5938425000", "otherCurrentAssets": "147576000", "totalCurrentAssets": "1496920000", "currentLongTermDebt": "114326000", "longTermInvestments": "2332007000", "shortTermInvestments": "None", "currentNetReceivables": "616719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9075799000", "currentAccountsPayable": "331695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3069744000", "shortLongTermDebtTotal": "4464297000", "totalShareholderEquity": "4551410000", "capitalLeaseObligations": "218080000", "otherCurrentLiabilities": "541879000", "totalCurrentLiabilities": "1062539000", "otherNonCurrentLiabilities": "112930000", "totalNonCurrentLiabilities": "4875886000", "cashAndShortTermInvestments": "114778000", "commonStockSharesOutstanding": "160991000", "intangibleAssetsExcludingGoodwill": "977361000", "cashAndCashEquivalentsAtCarryingValue": "114778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "28563000", "operatingCashflow": "274466000", "capitalExpenditures": "67411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201035000", "cashflowFromInvestment": "-64944000", "stockBasedCompensation": "1193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1421891000, "cost_of_revenue": 1108319000, "gross_profit": 313572000, "research_and_development": null, "selling_general_admin": 115717000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68490000, "depreciation_amortisation": 123553000, "ebitda": 192043000, "interest_expense": 66846000, "interest_income": null, "other_non_operating": null, "pretax_income": 1644000, "tax_provision": -17471000, "effective_tax_rate": null, "net_income": 16949000, "net_income_continuing_ops": 19115000, "net_income_to_common": 16949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114778000, "short_term_investments": null, "net_receivables": 616719000, "inventory": 617847000, "other_current_assets": null, "total_current_assets": 1496920000, "net_ppe": null, "goodwill": 2455948000, "intangible_assets": 977361000, "goodwill_and_intangibles": 3433309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9075799000, "total_assets": 10572719000, "short_term_debt": 173952000, "accounts_payable": 331695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1062539000, "long_term_debt": 4131891000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4875886000, "total_liabilities": 5938425000, "total_debt": 4305843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3910226000, "total_equity": 4551410000, "shares_outstanding": 160991000, "operating_cash_flow": 274466000, "stock_based_compensation": 1193000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201035000, "free_cash_flow": 341877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68490000", "ebitda": "192043000", "netIncome": "16949000", "grossProfit": "313572000", "depreciation": "None", "totalRevenue": "1421891000", "costOfRevenue": "1108319000", "interestIncome": "63198000", "incomeBeforeTax": "1644000", "interestExpense": "66846000", "operatingIncome": "60107000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-17471000", "reportedCurrency": "USD", "netInterestIncome": "-66846000", "nonInterestIncome": "None", "operatingExpenses": "253465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1108319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123553000", "sellingGeneralAndAdministrative": "115717000", "netIncomeFromContinuingOperations": "19115000" }, "balance": { "goodwill": "2455948000", "inventory": "617847000", "commonStock": "1750000", "currentDebt": "None", "investments": "None", "totalAssets": "10572719000", "longTermDebt": "4131891000", "shortTermDebt": "173952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "977361000", "reportedCurrency": "USD", "retainedEarnings": "3910226000", "totalLiabilities": "5938425000", "otherCurrentAssets": "147576000", "totalCurrentAssets": "1496920000", "currentLongTermDebt": "114326000", "longTermInvestments": "2332007000", "shortTermInvestments": "None", "currentNetReceivables": "616719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9075799000", "currentAccountsPayable": "331695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3069744000", "shortLongTermDebtTotal": "4464297000", "totalShareholderEquity": "4551410000", "capitalLeaseObligations": "218080000", "otherCurrentLiabilities": "541879000", "totalCurrentLiabilities": "1062539000", "otherNonCurrentLiabilities": "112930000", "totalNonCurrentLiabilities": "4875886000", "cashAndShortTermInvestments": "114778000", "commonStockSharesOutstanding": "160991000", "intangibleAssetsExcludingGoodwill": "977361000", "cashAndCashEquivalentsAtCarryingValue": "114778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "28563000", "operatingCashflow": "274466000", "capitalExpenditures": "67411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201035000", "cashflowFromInvestment": "-64944000", "stockBasedCompensation": "1193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1455292000, "cost_of_revenue": 1128421000, "gross_profit": 326871000, "ebit": 151364000, "ebitda": 275969000, "pretax_income": 82139000, "tax_provision": 774000, "net_income": 78866000, "net_income_to_common": 78866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121587000, "total_current_assets": 1507517000, "total_assets": 10620649000, "short_term_debt": 150052000, "long_term_debt": 4317129000, "total_debt": 4467181000, "total_liabilities": 6078036000, "total_equity": 4460949000, "shares_outstanding": 161705000, "goodwill_and_intangibles": 3410804000 }, "cash_flow": { "operating_cash_flow": 146518000, "capital_expenditure": 97958000, "free_cash_flow": 244476000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247566, "ticker_id": 936, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151364000", "ebitda": "275969000", "netIncome": "78866000", "grossProfit": "326871000", "depreciation": "None", "totalRevenue": "1455292000", "costOfRevenue": "1128421000", "interestIncome": "None", "incomeBeforeTax": "82139000", "interestExpense": "69225000", "operatingIncome": "148502000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "774000", "reportedCurrency": "USD", "netInterestIncome": "-69225000", "nonInterestIncome": "None", "operatingExpenses": "178369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124605000", "sellingGeneralAndAdministrative": "129731000", "netIncomeFromContinuingOperations": "81365000" }, "balance": { "goodwill": "2418274000", "inventory": "627692000", "commonStock": "1749000", "currentDebt": "None", "investments": "None", "totalAssets": "10620649000", "longTermDebt": "4317129000", "shortTermDebt": "150052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "992530000", "reportedCurrency": "USD", "retainedEarnings": "3893277000", "totalLiabilities": "6078036000", "otherCurrentAssets": "146928000", "totalCurrentAssets": "1507517000", "currentLongTermDebt": "92258000", "longTermInvestments": "2415502000", "shortTermInvestments": "-36000000", "currentNetReceivables": "611310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9113132000", "currentAccountsPayable": "349522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4623632000", "totalShareholderEquity": "4460949000", "capitalLeaseObligations": "214245000", "otherCurrentLiabilities": "450185000", "totalCurrentLiabilities": "963057000", "otherNonCurrentLiabilities": "144875000", "totalNonCurrentLiabilities": "5114979000", "cashAndShortTermInvestments": "121587000", "commonStockSharesOutstanding": "161705000", "intangibleAssetsExcludingGoodwill": "992530000", "cashAndCashEquivalentsAtCarryingValue": "121587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81365000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "53386000", "operatingCashflow": "146518000", "capitalExpenditures": "97958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80978000", "cashflowFromInvestment": "-96690000", "stockBasedCompensation": "10754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1455292000, "cost_of_revenue": 1128421000, "gross_profit": 326871000, "research_and_development": null, "selling_general_admin": 129731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151364000, "depreciation_amortisation": 124605000, "ebitda": 275969000, "interest_expense": 69225000, "interest_income": null, "other_non_operating": null, "pretax_income": 82139000, "tax_provision": 774000, "effective_tax_rate": null, "net_income": 78866000, "net_income_continuing_ops": 81365000, "net_income_to_common": 78866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121587000, "short_term_investments": -36000000, "net_receivables": 611310000, "inventory": 627692000, "other_current_assets": null, "total_current_assets": 1507517000, "net_ppe": null, "goodwill": 2418274000, "intangible_assets": 992530000, "goodwill_and_intangibles": 3410804000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9113132000, "total_assets": 10620649000, "short_term_debt": 150052000, "accounts_payable": 349522000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963057000, "long_term_debt": 4317129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5114979000, "total_liabilities": 6078036000, "total_debt": 4467181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3893277000, "total_equity": 4460949000, "shares_outstanding": 161705000, "operating_cash_flow": 146518000, "stock_based_compensation": 10754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97958000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80978000, "free_cash_flow": 244476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151364000", "ebitda": "275969000", "netIncome": "78866000", "grossProfit": "326871000", "depreciation": "None", "totalRevenue": "1455292000", "costOfRevenue": "1128421000", "interestIncome": "None", "incomeBeforeTax": "82139000", "interestExpense": "69225000", "operatingIncome": "148502000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "774000", "reportedCurrency": "USD", "netInterestIncome": "-69225000", "nonInterestIncome": "None", "operatingExpenses": "178369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124605000", "sellingGeneralAndAdministrative": "129731000", "netIncomeFromContinuingOperations": "81365000" }, "balance": { "goodwill": "2418274000", "inventory": "627692000", "commonStock": "1749000", "currentDebt": "None", "investments": "None", "totalAssets": "10620649000", "longTermDebt": "4317129000", "shortTermDebt": "150052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "992530000", "reportedCurrency": "USD", "retainedEarnings": "3893277000", "totalLiabilities": "6078036000", "otherCurrentAssets": "146928000", "totalCurrentAssets": "1507517000", "currentLongTermDebt": "92258000", "longTermInvestments": "2415502000", "shortTermInvestments": "-36000000", "currentNetReceivables": "611310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9113132000", "currentAccountsPayable": "349522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4623632000", "totalShareholderEquity": "4460949000", "capitalLeaseObligations": "214245000", "otherCurrentLiabilities": "450185000", "totalCurrentLiabilities": "963057000", "otherNonCurrentLiabilities": "144875000", "totalNonCurrentLiabilities": "5114979000", "cashAndShortTermInvestments": "121587000", "commonStockSharesOutstanding": "161705000", "intangibleAssetsExcludingGoodwill": "992530000", "cashAndCashEquivalentsAtCarryingValue": "121587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81365000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "53386000", "operatingCashflow": "146518000", "capitalExpenditures": "97958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80978000", "cashflowFromInvestment": "-96690000", "stockBasedCompensation": "10754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1420299000, "cost_of_revenue": 1116666000, "gross_profit": 303633000, "ebit": 148371000, "ebitda": 275880000, "pretax_income": 85495000, "tax_provision": 3907000, "net_income": 81157000, "net_income_to_common": 81157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145473000, "total_current_assets": 1619310000, "total_assets": 10942769000, "short_term_debt": 162555000, "long_term_debt": 4362856000, "total_debt": 4525411000, "total_liabilities": 6259779000, "total_equity": 4593129000, "shares_outstanding": 161905000, "goodwill_and_intangibles": 3555580000 }, "cash_flow": { "operating_cash_flow": 263908000, "capital_expenditure": 93777000, "free_cash_flow": 357685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247567, "ticker_id": 936, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148371000", "ebitda": "275880000", "netIncome": "81157000", "grossProfit": "303633000", "depreciation": "None", "totalRevenue": "1420299000", "costOfRevenue": "1116666000", "interestIncome": "None", "incomeBeforeTax": "85495000", "interestExpense": "62876000", "operatingIncome": "137169000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3907000", "reportedCurrency": "USD", "netInterestIncome": "-62876000", "nonInterestIncome": "None", "operatingExpenses": "166464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1116666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127509000", "sellingGeneralAndAdministrative": "139143000", "netIncomeFromContinuingOperations": "81588000" }, "balance": { "goodwill": "2498457000", "inventory": "687485000", "commonStock": "1749000", "currentDebt": "None", "investments": "None", "totalAssets": "10942769000", "longTermDebt": "4362856000", "shortTermDebt": "162555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1057123000", "reportedCurrency": "USD", "retainedEarnings": "3814411000", "totalLiabilities": "6259779000", "otherCurrentAssets": "129952000", "totalCurrentAssets": "1619310000", "currentLongTermDebt": "103075000", "longTermInvestments": "2378531000", "shortTermInvestments": "-4086000", "currentNetReceivables": "656400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9323459000", "currentAccountsPayable": "343388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4686707000", "totalShareholderEquity": "4593129000", "capitalLeaseObligations": "220776000", "otherCurrentLiabilities": "449694000", "totalCurrentLiabilities": "967294000", "otherNonCurrentLiabilities": "206003000", "totalNonCurrentLiabilities": "5292485000", "cashAndShortTermInvestments": "145473000", "commonStockSharesOutstanding": "161905000", "intangibleAssetsExcludingGoodwill": "1057123000", "cashAndCashEquivalentsAtCarryingValue": "145473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81588000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "69885000", "operatingCashflow": "263908000", "capitalExpenditures": "93777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48765000", "cashflowFromInvestment": "-290959000", "stockBasedCompensation": "12836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1420299000, "cost_of_revenue": 1116666000, "gross_profit": 303633000, "research_and_development": null, "selling_general_admin": 139143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148371000, "depreciation_amortisation": 127509000, "ebitda": 275880000, "interest_expense": 62876000, "interest_income": null, "other_non_operating": null, "pretax_income": 85495000, "tax_provision": 3907000, "effective_tax_rate": null, "net_income": 81157000, "net_income_continuing_ops": 81588000, "net_income_to_common": 81157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145473000, "short_term_investments": -4086000, "net_receivables": 656400000, "inventory": 687485000, "other_current_assets": null, "total_current_assets": 1619310000, "net_ppe": null, "goodwill": 2498457000, "intangible_assets": 1057123000, "goodwill_and_intangibles": 3555580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9323459000, "total_assets": 10942769000, "short_term_debt": 162555000, "accounts_payable": 343388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 967294000, "long_term_debt": 4362856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5292485000, "total_liabilities": 6259779000, "total_debt": 4525411000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3814411000, "total_equity": 4593129000, "shares_outstanding": 161905000, "operating_cash_flow": 263908000, "stock_based_compensation": 12836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93777000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -290959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48765000, "free_cash_flow": 357685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148371000", "ebitda": "275880000", "netIncome": "81157000", "grossProfit": "303633000", "depreciation": "None", "totalRevenue": "1420299000", "costOfRevenue": "1116666000", "interestIncome": "None", "incomeBeforeTax": "85495000", "interestExpense": "62876000", "operatingIncome": "137169000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3907000", "reportedCurrency": "USD", "netInterestIncome": "-62876000", "nonInterestIncome": "None", "operatingExpenses": "166464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1116666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127509000", "sellingGeneralAndAdministrative": "139143000", "netIncomeFromContinuingOperations": "81588000" }, "balance": { "goodwill": "2498457000", "inventory": "687485000", "commonStock": "1749000", "currentDebt": "None", "investments": "None", "totalAssets": "10942769000", "longTermDebt": "4362856000", "shortTermDebt": "162555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1057123000", "reportedCurrency": "USD", "retainedEarnings": "3814411000", "totalLiabilities": "6259779000", "otherCurrentAssets": "129952000", "totalCurrentAssets": "1619310000", "currentLongTermDebt": "103075000", "longTermInvestments": "2378531000", "shortTermInvestments": "-4086000", "currentNetReceivables": "656400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9323459000", "currentAccountsPayable": "343388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4686707000", "totalShareholderEquity": "4593129000", "capitalLeaseObligations": "220776000", "otherCurrentLiabilities": "449694000", "totalCurrentLiabilities": "967294000", "otherNonCurrentLiabilities": "206003000", "totalNonCurrentLiabilities": "5292485000", "cashAndShortTermInvestments": "145473000", "commonStockSharesOutstanding": "161905000", "intangibleAssetsExcludingGoodwill": "1057123000", "cashAndCashEquivalentsAtCarryingValue": "145473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81588000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "69885000", "operatingCashflow": "263908000", "capitalExpenditures": "93777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48765000", "cashflowFromInvestment": "-290959000", "stockBasedCompensation": "12836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1614083000, "cost_of_revenue": 1177652000, "gross_profit": 436431000, "ebit": 162955000, "ebitda": 300884000, "pretax_income": 94502000, "tax_provision": 7246000, "net_income": 84516000, "net_income_to_common": 84516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126502000, "total_current_assets": 1855666000, "total_assets": 11061084000, "short_term_debt": 116028000, "long_term_debt": 4366370000, "total_debt": 4482398000, "total_liabilities": 6367393000, "total_equity": 4605431000, "shares_outstanding": 161935000, "goodwill_and_intangibles": 3560394000 }, "cash_flow": { "operating_cash_flow": 216975000, "capital_expenditure": 174927000, "free_cash_flow": 391902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247568, "ticker_id": 936, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162955000", "ebitda": "300884000", "netIncome": "84516000", "grossProfit": "436431000", "depreciation": "None", "totalRevenue": "1614083000", "costOfRevenue": "1177652000", "interestIncome": "None", "incomeBeforeTax": "94502000", "interestExpense": "68453000", "operatingIncome": "158828000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7246000", "reportedCurrency": "USD", "netInterestIncome": "-68453000", "nonInterestIncome": "None", "operatingExpenses": "277603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1177652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137929000", "sellingGeneralAndAdministrative": "132620000", "netIncomeFromContinuingOperations": "87256000" }, "balance": { "goodwill": "2484502000", "inventory": "758739000", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "11061084000", "longTermDebt": "4366370000", "shortTermDebt": "116028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1075892000", "reportedCurrency": "USD", "retainedEarnings": "3733254000", "totalLiabilities": "6367393000", "otherCurrentAssets": "148535000", "totalCurrentAssets": "1855666000", "currentLongTermDebt": "60703000", "longTermInvestments": "2251629000", "shortTermInvestments": "None", "currentNetReceivables": "821890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9205418000", "currentAccountsPayable": "425588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4637301000", "totalShareholderEquity": "4605431000", "capitalLeaseObligations": "210228000", "otherCurrentLiabilities": "440999000", "totalCurrentLiabilities": "998137000", "otherNonCurrentLiabilities": "228734000", "totalNonCurrentLiabilities": "5369256000", "cashAndShortTermInvestments": "126502000", "commonStockSharesOutstanding": "161935000", "intangibleAssetsExcludingGoodwill": "1075892000", "cashAndCashEquivalentsAtCarryingValue": "126502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87256000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72276000", "operatingCashflow": "216975000", "capitalExpenditures": "174927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25858000", "cashflowFromInvestment": "-168818000", "stockBasedCompensation": "6110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1614083000, "cost_of_revenue": 1177652000, "gross_profit": 436431000, "research_and_development": null, "selling_general_admin": 132620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162955000, "depreciation_amortisation": 137929000, "ebitda": 300884000, "interest_expense": 68453000, "interest_income": null, "other_non_operating": null, "pretax_income": 94502000, "tax_provision": 7246000, "effective_tax_rate": null, "net_income": 84516000, "net_income_continuing_ops": 87256000, "net_income_to_common": 84516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126502000, "short_term_investments": null, "net_receivables": 821890000, "inventory": 758739000, "other_current_assets": null, "total_current_assets": 1855666000, "net_ppe": null, "goodwill": 2484502000, "intangible_assets": 1075892000, "goodwill_and_intangibles": 3560394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9205418000, "total_assets": 11061084000, "short_term_debt": 116028000, "accounts_payable": 425588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998137000, "long_term_debt": 4366370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5369256000, "total_liabilities": 6367393000, "total_debt": 4482398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3733254000, "total_equity": 4605431000, "shares_outstanding": 161935000, "operating_cash_flow": 216975000, "stock_based_compensation": 6110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25858000, "free_cash_flow": 391902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162955000", "ebitda": "300884000", "netIncome": "84516000", "grossProfit": "436431000", "depreciation": "None", "totalRevenue": "1614083000", "costOfRevenue": "1177652000", "interestIncome": "None", "incomeBeforeTax": "94502000", "interestExpense": "68453000", "operatingIncome": "158828000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7246000", "reportedCurrency": "USD", "netInterestIncome": "-68453000", "nonInterestIncome": "None", "operatingExpenses": "277603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1177652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137929000", "sellingGeneralAndAdministrative": "132620000", "netIncomeFromContinuingOperations": "87256000" }, "balance": { "goodwill": "2484502000", "inventory": "758739000", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "11061084000", "longTermDebt": "4366370000", "shortTermDebt": "116028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1075892000", "reportedCurrency": "USD", "retainedEarnings": "3733254000", "totalLiabilities": "6367393000", "otherCurrentAssets": "148535000", "totalCurrentAssets": "1855666000", "currentLongTermDebt": "60703000", "longTermInvestments": "2251629000", "shortTermInvestments": "None", "currentNetReceivables": "821890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9205418000", "currentAccountsPayable": "425588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4637301000", "totalShareholderEquity": "4605431000", "capitalLeaseObligations": "210228000", "otherCurrentLiabilities": "440999000", "totalCurrentLiabilities": "998137000", "otherNonCurrentLiabilities": "228734000", "totalNonCurrentLiabilities": "5369256000", "cashAndShortTermInvestments": "126502000", "commonStockSharesOutstanding": "161935000", "intangibleAssetsExcludingGoodwill": "1075892000", "cashAndCashEquivalentsAtCarryingValue": "126502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87256000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72276000", "operatingCashflow": "216975000", "capitalExpenditures": "174927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25858000", "cashflowFromInvestment": "-168818000", "stockBasedCompensation": "6110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1625204000, "cost_of_revenue": 1238733000, "gross_profit": 386471000, "ebit": 182995000, "ebitda": 308989000, "pretax_income": 112717000, "tax_provision": -15364000, "net_income": 125026000, "net_income_to_common": 125026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118977000, "total_current_assets": 1842995000, "total_assets": 10810337000, "short_term_debt": 126240000, "long_term_debt": 4338126000, "total_debt": 4464366000, "total_liabilities": 6343355000, "total_equity": 4380714000, "shares_outstanding": 162425000, "goodwill_and_intangibles": 3538822000 }, "cash_flow": { "operating_cash_flow": 276588000, "capital_expenditure": 146253000, "free_cash_flow": 422841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247570, "ticker_id": 936, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182995000", "ebitda": "308989000", "netIncome": "125026000", "grossProfit": "386471000", "depreciation": "None", "totalRevenue": "1625204000", "costOfRevenue": "1238733000", "interestIncome": "67899000", "incomeBeforeTax": "112717000", "interestExpense": "70278000", "operatingIncome": "178369000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-15364000", "reportedCurrency": "USD", "netInterestIncome": "-70278000", "nonInterestIncome": "None", "operatingExpenses": "208102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1238733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125994000", "sellingGeneralAndAdministrative": "137697000", "netIncomeFromContinuingOperations": "128081000" }, "balance": { "goodwill": "2447376000", "inventory": "822765000", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "10810337000", "longTermDebt": "4338126000", "shortTermDebt": "126240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1091446000", "reportedCurrency": "USD", "retainedEarnings": "3648738000", "totalLiabilities": "6343355000", "otherCurrentAssets": "139982000", "totalCurrentAssets": "1842995000", "currentLongTermDebt": "73862000", "longTermInvestments": "2164182000", "shortTermInvestments": "None", "currentNetReceivables": "761271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8967342000", "currentAccountsPayable": "394748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3001674000", "shortLongTermDebtTotal": "4619224000", "totalShareholderEquity": "4380714000", "capitalLeaseObligations": "207236000", "otherCurrentLiabilities": "494421000", "totalCurrentLiabilities": "1033703000", "otherNonCurrentLiabilities": "222347000", "totalNonCurrentLiabilities": "5309652000", "cashAndShortTermInvestments": "118977000", "commonStockSharesOutstanding": "162425000", "intangibleAssetsExcludingGoodwill": "1091446000", "cashAndCashEquivalentsAtCarryingValue": "118977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-393000", "operatingCashflow": "276588000", "capitalExpenditures": "146253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117931000", "cashflowFromInvestment": "-158269000", "stockBasedCompensation": "8961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1625204000, "cost_of_revenue": 1238733000, "gross_profit": 386471000, "research_and_development": null, "selling_general_admin": 137697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182995000, "depreciation_amortisation": 125994000, "ebitda": 308989000, "interest_expense": 70278000, "interest_income": null, "other_non_operating": null, "pretax_income": 112717000, "tax_provision": -15364000, "effective_tax_rate": null, "net_income": 125026000, "net_income_continuing_ops": 128081000, "net_income_to_common": 125026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118977000, "short_term_investments": null, "net_receivables": 761271000, "inventory": 822765000, "other_current_assets": null, "total_current_assets": 1842995000, "net_ppe": null, "goodwill": 2447376000, "intangible_assets": 1091446000, "goodwill_and_intangibles": 3538822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8967342000, "total_assets": 10810337000, "short_term_debt": 126240000, "accounts_payable": 394748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1033703000, "long_term_debt": 4338126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5309652000, "total_liabilities": 6343355000, "total_debt": 4464366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3648738000, "total_equity": 4380714000, "shares_outstanding": 162425000, "operating_cash_flow": 276588000, "stock_based_compensation": 8961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117931000, "free_cash_flow": 422841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182995000", "ebitda": "308989000", "netIncome": "125026000", "grossProfit": "386471000", "depreciation": "None", "totalRevenue": "1625204000", "costOfRevenue": "1238733000", "interestIncome": "67899000", "incomeBeforeTax": "112717000", "interestExpense": "70278000", "operatingIncome": "178369000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-15364000", "reportedCurrency": "USD", "netInterestIncome": "-70278000", "nonInterestIncome": "None", "operatingExpenses": "208102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1238733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125994000", "sellingGeneralAndAdministrative": "137697000", "netIncomeFromContinuingOperations": "128081000" }, "balance": { "goodwill": "2447376000", "inventory": "822765000", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "10810337000", "longTermDebt": "4338126000", "shortTermDebt": "126240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1091446000", "reportedCurrency": "USD", "retainedEarnings": "3648738000", "totalLiabilities": "6343355000", "otherCurrentAssets": "139982000", "totalCurrentAssets": "1842995000", "currentLongTermDebt": "73862000", "longTermInvestments": "2164182000", "shortTermInvestments": "None", "currentNetReceivables": "761271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8967342000", "currentAccountsPayable": "394748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3001674000", "shortLongTermDebtTotal": "4619224000", "totalShareholderEquity": "4380714000", "capitalLeaseObligations": "207236000", "otherCurrentLiabilities": "494421000", "totalCurrentLiabilities": "1033703000", "otherNonCurrentLiabilities": "222347000", "totalNonCurrentLiabilities": "5309652000", "cashAndShortTermInvestments": "118977000", "commonStockSharesOutstanding": "162425000", "intangibleAssetsExcludingGoodwill": "1091446000", "cashAndCashEquivalentsAtCarryingValue": "118977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-393000", "operatingCashflow": "276588000", "capitalExpenditures": "146253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117931000", "cashflowFromInvestment": "-158269000", "stockBasedCompensation": "8961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "income_statement": { "revenue": 1757621000, "cost_of_revenue": 1359702000, "gross_profit": 397919000, "ebit": 366102000, "ebitda": 488188000, "pretax_income": 295909000, "tax_provision": 40712000, "net_income": 252383000, "net_income_to_common": 252383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111541000, "total_current_assets": 1875957000, "total_assets": 10973239000, "short_term_debt": 136466000, "long_term_debt": 4458797000, "total_debt": 4595263000, "total_liabilities": 6522676000, "total_equity": 4368230000, "shares_outstanding": 162370000, "goodwill_and_intangibles": 3640773000 }, "cash_flow": { "operating_cash_flow": 217274000, "capital_expenditure": 122980000, "free_cash_flow": 340254000, "dividends_paid": 4824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247571, "ticker_id": 936, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:56.274674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366102000", "ebitda": "488188000", "netIncome": "252383000", "grossProfit": "397919000", "depreciation": "None", "totalRevenue": "1757621000", "costOfRevenue": "1359702000", "interestIncome": "65854000", "incomeBeforeTax": "295909000", "interestExpense": "70193000", "operatingIncome": "356684000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40712000", "reportedCurrency": "USD", "netInterestIncome": "-70193000", "nonInterestIncome": "None", "operatingExpenses": "41235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9418000", "costofGoodsAndServicesSold": "1359702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122086000", "sellingGeneralAndAdministrative": "129252000", "netIncomeFromContinuingOperations": "255197000" }, "balance": { "goodwill": "2566169000", "inventory": "825130000", "commonStock": "1743000", "currentDebt": "None", "investments": "None", "totalAssets": "10973239000", "longTermDebt": "4458797000", "shortTermDebt": "136466000", "treasuryStock": "-624852000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1074604000", "reportedCurrency": "USD", "retainedEarnings": "3523712000", "totalLiabilities": "6522676000", "otherCurrentAssets": "170027000", "totalCurrentAssets": "1875957000", "currentLongTermDebt": "88085000", "longTermInvestments": "2214312000", "shortTermInvestments": "None", "currentNetReceivables": "769259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9097282000", "currentAccountsPayable": "427066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2774526000", "shortLongTermDebtTotal": "4744428000", "totalShareholderEquity": "4368230000", "capitalLeaseObligations": "197546000", "otherCurrentLiabilities": "420196000", "totalCurrentLiabilities": "1013549000", "otherNonCurrentLiabilities": "488435000", "totalNonCurrentLiabilities": "5509127000", "cashAndShortTermInvestments": "111541000", "commonStockSharesOutstanding": "162370000", "intangibleAssetsExcludingGoodwill": "1074604000", "cashAndCashEquivalentsAtCarryingValue": "111541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255197000", "profitLoss": "None", "dividendPayout": "4824000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3425000", "operatingCashflow": "217274000", "capitalExpenditures": "122980000", "changeInReceivables": "9664000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152672000", "cashflowFromInvestment": "-91576000", "stockBasedCompensation": "6232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1757621000, "cost_of_revenue": 1359702000, "gross_profit": 397919000, "research_and_development": null, "selling_general_admin": 129252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366102000, "depreciation_amortisation": 122086000, "ebitda": 488188000, "interest_expense": 70193000, "interest_income": null, "other_non_operating": null, "pretax_income": 295909000, "tax_provision": 40712000, "effective_tax_rate": null, "net_income": 252383000, "net_income_continuing_ops": 255197000, "net_income_to_common": 252383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111541000, "short_term_investments": null, "net_receivables": 769259000, "inventory": 825130000, "other_current_assets": null, "total_current_assets": 1875957000, "net_ppe": null, "goodwill": 2566169000, "intangible_assets": 1074604000, "goodwill_and_intangibles": 3640773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9097282000, "total_assets": 10973239000, "short_term_debt": 136466000, "accounts_payable": 427066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1013549000, "long_term_debt": 4458797000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5509127000, "total_liabilities": 6522676000, "total_debt": 4595263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3523712000, "total_equity": 4368230000, "shares_outstanding": 162370000, "operating_cash_flow": 217274000, "stock_based_compensation": 6232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91576000, "dividends_paid": 4824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152672000, "free_cash_flow": 340254000, "net_change_in_cash": -26974000 }, "raw_data": { "income": { "ebit": "366102000", "ebitda": "488188000", "netIncome": "252383000", "grossProfit": "397919000", "depreciation": "None", "totalRevenue": "1757621000", "costOfRevenue": "1359702000", "interestIncome": "65854000", "incomeBeforeTax": "295909000", "interestExpense": "70193000", "operatingIncome": "356684000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40712000", "reportedCurrency": "USD", "netInterestIncome": "-70193000", "nonInterestIncome": "None", "operatingExpenses": "41235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9418000", "costofGoodsAndServicesSold": "1359702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122086000", "sellingGeneralAndAdministrative": "129252000", "netIncomeFromContinuingOperations": "255197000" }, "balance": { "goodwill": "2566169000", "inventory": "825130000", "commonStock": "1743000", "currentDebt": "None", "investments": "None", "totalAssets": "10973239000", "longTermDebt": "4458797000", "shortTermDebt": "136466000", "treasuryStock": "-624852000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1074604000", "reportedCurrency": "USD", "retainedEarnings": "3523712000", "totalLiabilities": "6522676000", "otherCurrentAssets": "170027000", "totalCurrentAssets": "1875957000", "currentLongTermDebt": "88085000", "longTermInvestments": "2214312000", "shortTermInvestments": "None", "currentNetReceivables": "769259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9097282000", "currentAccountsPayable": "427066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2774526000", "shortLongTermDebtTotal": "4744428000", "totalShareholderEquity": "4368230000", "capitalLeaseObligations": "197546000", "otherCurrentLiabilities": "420196000", "totalCurrentLiabilities": "1013549000", "otherNonCurrentLiabilities": "488435000", "totalNonCurrentLiabilities": "5509127000", "cashAndShortTermInvestments": "111541000", "commonStockSharesOutstanding": "162370000", "intangibleAssetsExcludingGoodwill": "1074604000", "cashAndCashEquivalentsAtCarryingValue": "111541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255197000", "profitLoss": "None", "dividendPayout": "4824000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3425000", "operatingCashflow": "217274000", "capitalExpenditures": "122980000", "changeInReceivables": "9664000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152672000", "cashflowFromInvestment": "-91576000", "stockBasedCompensation": "6232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }