{ "ticker": { "uuid": "57e00395-263c-4f5b-9f1f-06e935bd4a2f", "symbol": "SLGN", "name": "Silgan Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/57e00395-263c-4f5b-9f1f-06e935bd4a2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/57e00395-263c-4f5b-9f1f-06e935bd4a2f/" }, "ticker_metadata": { "id": 3642, "uuid": "57e00395-263c-4f5b-9f1f-06e935bd4a2f", "symbol": "SLGN", "name": "Silgan Holdings Inc", "asset_type": "equity", "market_cap": 4014774000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Silgan Holdings Inc., manufactures and sells rigid packaging for consumer products in North America, Europe and internationally. The company is headquartered in Stamford, Connecticut.", "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": "57e00395-263c-4f5b-9f1f-06e935bd4a2f", "symbol": "SLGN", "name": "Silgan Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/57e00395-263c-4f5b-9f1f-06e935bd4a2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/57e00395-263c-4f5b-9f1f-06e935bd4a2f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.89, "quality": 0.8, "momentum": 0.1, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 36.63, "market_cap": 3879117000, "pe_ratio": 12.603, "earnings_yield": 0.0793, "ebitda_to_ev": 0.1132, "shareholder_yield": 0.0223, "roe": 0.1326, "piotroski_f_score": 8, "momentum_12_1": -0.2506, "volatility_252d": 0.3458 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": "2026-06-07T06:54:34.672955+00:00", "batch_id": "" }, "size": { "price_close": 36.63, "market_cap": 3879117000, "market_cap_usd": 3879117000, "enterprise_value": 8104135000, "shares_outstanding": 105900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.603, "pb_ratio": 1.6716, "ptbv_ratio": null, "ps_ratio": 0.5504, "pcf_ratio": 3.2987, "pfcf_ratio": 2.6036, "ev_ebitda": 8.8374, "ev_ebit": 12.0518, "ev_sales": 1.15, "ev_fcf": 5.4393, "earnings_yield": 0.0793, "fcf_yield": 0.1838, "price_to_sales": 0.5504, "price_to_book": 1.6716, "price_to_cashflow": 3.2987, "ebitda_to_ev": 0.1132, "sales_yield": 0.8696 }, "yield": { "dividend_yield": 0.0223, "buyback_yield": 0, "shareholder_yield": 0.0223, "debt_paydown_yield": null, "total_yield": 0.0223 }, "quality": { "gross_margin": 0.1665, "operating_margin": 0.0954, "net_margin": 0.0437, "ebitda_margin": 0.1301, "fcf_margin": 0.2114, "roe": 0.1326, "roa": 0.033, "roic": 0.0738, "roc_greenblatt": null, "asset_turnover": 0.756, "cash_conversion": 4.8406, "accruals_ratio": -0.0931, "sbc_to_revenue": 0.003, "piotroski_f_score": 8, "altman_z_score": 1.9523, "earnings_stability_5y": 0.4495, "revenue_stability_5y": 0.1303, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1258, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0172, "net_debt_to_ebitda": 4.6073, "debt_to_assets": 0.4999, "interest_coverage": 3.5375, "current_ratio": 1.2583, "quick_ratio": 0.7796, "net_debt": 4225018000, "local_beta": 0.0015, "volatility_252d": 0.3458, "volatility_60d": 0.733, "max_drawdown_12m": -0.348, "risk_adjusted_momentum": -0.7247 }, "growth": { "revenue_growth_1y": 0.1737, "revenue_growth_3y_cagr": 0.0037, "revenue_growth_5y_cagr": 0.0566, "eps_growth_1y": 0.0644, "eps_growth_3y_cagr": -0.0542, "eps_growth_5y_cagr": -0.0135, "fcf_growth_1y": 0.7392, "book_value_growth_1y": 0.1465, "revenue_growth": 0.1737, "earnings_growth": 0.0644 }, "momentum": { "price_return_1m": -0.0849, "price_return_3m": -0.1711, "price_return_6m": -0.0485, "price_return_9m": -0.1809, "price_return_12m": -0.3143, "price_return_12m_ex1m": -0.2506, "momentum_6m": -0.0485, "momentum_12m": -0.3143, "momentum_12_1": -0.2506, "distance_from_52w_high": -0.3443, "distance_from_52w_low": 0.0058, "relative_strength": -0.4142 }, "raw_ttm": { "revenue_ttm": 7047339000, "gross_profit_ttm": 1173050000, "ebit_ttm": 672440000, "ebitda_ttm": 917030000, "net_income_ttm": 307793000, "eps_diluted_ttm": 2.9064, "operating_cash_flow_ttm": 1175964000, "capital_expenditure_ttm": 313949000, "fcf_ttm": 1489913000, "dividends_paid_ttm": 86698000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190089000, "cash_and_equivalents": 435429000, "total_current_assets": 2966768000, "total_current_liabilities": 2357783000, "net_ppe": null, "total_assets": 9322279000, "total_debt": 4660447000, "total_equity": 2320597000, "net_working_capital": 1161879000, "book_value_per_share": 21.9131, "retained_earnings": 3645564000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1023389000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 31, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 10, "rank_ev_ebitda": 31, "rank_ev_ebit": 48, "rank_earnings_yield": 30, "rank_fcf_yield": 18, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 32, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 86, "rank_fcf_margin": 45, "rank_piotroski": 7, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 85 }, "composites": { "value_composite": 11, "quality_composite": 20, "momentum_composite": 90, "growth_composite": 71, "yield_composite": 23, "svqf_composite": 15, "vc1_composite": 9, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 60, "overall_composite": 16, "quality_value_composite": 0.8438, "os_score": 0.84, "value_percentile": 0.89, "quality_percentile": 0.8, "momentum_percentile": 0.1, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 60, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4937, "ticker_id": 3642, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:34.672955+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.63, "market_cap": 3879117000, "market_cap_usd": 3879117000, "enterprise_value": 8104135000, "shares_outstanding": 105900000, "fx_rate_to_usd": null, "pe_ratio": 12.60300592, "pb_ratio": 1.67160304, "ptbv_ratio": null, "ps_ratio": 0.55043712, "pcf_ratio": 3.29866986, "pfcf_ratio": 2.60358625, "ev_ebitda": 8.83737173, "ev_ebit": 12.05183362, "ev_sales": 1.14995674, "ev_fcf": 5.43933438, "earnings_yield": 0.07934615, "fcf_yield": 0.18384602, "dividend_yield": 0.02234993, "buyback_yield": 0, "shareholder_yield": 0.02234993, "debt_paydown_yield": null, "total_yield": 0.02234993, "gross_margin": 0.1664529, "operating_margin": 0.09541758, "net_margin": 0.04367507, "ebitda_margin": 0.13012429, "fcf_margin": 0.21141498, "roe": 0.13263527, "roa": 0.03301693, "roic": 0.07379584, "roc_greenblatt": null, "asset_turnover": 0.7559674, "cash_conversion": 4.84063315, "accruals_ratio": -0.09312862, "sbc_to_revenue": 0.00299759, "debt_to_equity": 3.01718997, "net_debt_to_ebitda": 4.60728439, "debt_to_assets": 0.49992572, "interest_coverage": 3.53750085, "current_ratio": 1.25828713, "quick_ratio": 0.77955393, "net_debt": 4225018000, "revenue_growth_1y": 0.17371201, "revenue_growth_3y_cagr": 0.00371216, "revenue_growth_5y_cagr": 0.05664746, "eps_growth_1y": 0.06437948, "eps_growth_3y_cagr": -0.05417017, "eps_growth_5y_cagr": -0.01352419, "fcf_growth_1y": 0.73915677, "book_value_growth_1y": 0.1464775, "piotroski_f_score": 8, "altman_z_score": 1.95229472, "earnings_stability_5y": 0.449538, "revenue_stability_5y": 0.130269, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08492944, "price_return_3m": -0.17107193, "price_return_6m": -0.048522, "price_return_9m": -0.18087592, "price_return_12m": -0.31425811, "price_return_12m_ex1m": -0.25061311, "distance_from_52w_high": -0.34426758, "distance_from_52w_low": 0.00575225, "relative_strength": -0.4142217, "local_beta": 0.0015, "volatility_252d": 0.345835, "volatility_60d": 0.73305, "max_drawdown_12m": -0.34801794, "revenue_ttm": 7047339000, "gross_profit_ttm": 1173050000, "ebit_ttm": 672440000, "ebitda_ttm": 917030000, "net_income_ttm": 307793000, "eps_diluted_ttm": 2.90644948, "operating_cash_flow_ttm": 1175964000, "capital_expenditure_ttm": 313949000, "fcf_ttm": 1489913000, "dividends_paid_ttm": 86698000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190089000, "cash_and_equivalents": 435429000, "total_current_assets": 2966768000, "total_current_liabilities": 2357783000, "net_ppe": null, "total_assets": 9322279000, "total_debt": 4660447000, "total_equity": 2320597000, "net_working_capital": 1161879000, "book_value_per_share": 21.91309726, "retained_earnings": 3645564000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1023389000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 31, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 10, "rank_ev_ebitda": 31, "rank_ev_ebit": 48, "rank_earnings_yield": 30, "rank_fcf_yield": 18, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 32, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 86, "rank_fcf_margin": 45, "rank_piotroski": 7, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 85, "value_composite": 11, "quality_composite": 20, "momentum_composite": 90, "growth_composite": 71, "yield_composite": 23, "svqf_composite": 15, "vc1_composite": 9, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 60, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.63, "os": 0.84, "value": 0.89, "quality": 0.8, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.603, "earnings_yield": 0.0793, "shareholder_yield": 0.0223, "roe": 0.1326, "momentum_12_1": -0.2506, "complete_fields": { "id": 4937, "ticker_id": 3642, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:34.672955+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.63, "market_cap": 3879117000, "market_cap_usd": 3879117000, "enterprise_value": 8104135000, "shares_outstanding": 105900000, "fx_rate_to_usd": null, "pe_ratio": 12.60300592, "pb_ratio": 1.67160304, "ptbv_ratio": null, "ps_ratio": 0.55043712, "pcf_ratio": 3.29866986, "pfcf_ratio": 2.60358625, "ev_ebitda": 8.83737173, "ev_ebit": 12.05183362, "ev_sales": 1.14995674, "ev_fcf": 5.43933438, "earnings_yield": 0.07934615, "fcf_yield": 0.18384602, "dividend_yield": 0.02234993, "buyback_yield": 0, "shareholder_yield": 0.02234993, "debt_paydown_yield": null, "total_yield": 0.02234993, "gross_margin": 0.1664529, "operating_margin": 0.09541758, "net_margin": 0.04367507, "ebitda_margin": 0.13012429, "fcf_margin": 0.21141498, "roe": 0.13263527, "roa": 0.03301693, "roic": 0.07379584, "roc_greenblatt": null, "asset_turnover": 0.7559674, "cash_conversion": 4.84063315, "accruals_ratio": -0.09312862, "sbc_to_revenue": 0.00299759, "debt_to_equity": 3.01718997, "net_debt_to_ebitda": 4.60728439, "debt_to_assets": 0.49992572, "interest_coverage": 3.53750085, "current_ratio": 1.25828713, "quick_ratio": 0.77955393, "net_debt": 4225018000, "revenue_growth_1y": 0.17371201, "revenue_growth_3y_cagr": 0.00371216, "revenue_growth_5y_cagr": 0.05664746, "eps_growth_1y": 0.06437948, "eps_growth_3y_cagr": -0.05417017, "eps_growth_5y_cagr": -0.01352419, "fcf_growth_1y": 0.73915677, "book_value_growth_1y": 0.1464775, "piotroski_f_score": 8, "altman_z_score": 1.95229472, "earnings_stability_5y": 0.449538, "revenue_stability_5y": 0.130269, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08492944, "price_return_3m": -0.17107193, "price_return_6m": -0.048522, "price_return_9m": -0.18087592, "price_return_12m": -0.31425811, "price_return_12m_ex1m": -0.25061311, "distance_from_52w_high": -0.34426758, "distance_from_52w_low": 0.00575225, "relative_strength": -0.4142217, "local_beta": 0.0015, "volatility_252d": 0.345835, "volatility_60d": 0.73305, "max_drawdown_12m": -0.34801794, "revenue_ttm": 7047339000, "gross_profit_ttm": 1173050000, "ebit_ttm": 672440000, "ebitda_ttm": 917030000, "net_income_ttm": 307793000, "eps_diluted_ttm": 2.90644948, "operating_cash_flow_ttm": 1175964000, "capital_expenditure_ttm": 313949000, "fcf_ttm": 1489913000, "dividends_paid_ttm": 86698000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190089000, "cash_and_equivalents": 435429000, "total_current_assets": 2966768000, "total_current_liabilities": 2357783000, "net_ppe": null, "total_assets": 9322279000, "total_debt": 4660447000, "total_equity": 2320597000, "net_working_capital": 1161879000, "book_value_per_share": 21.91309726, "retained_earnings": 3645564000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1023389000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 31, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 10, "rank_ev_ebitda": 31, "rank_ev_ebit": 48, "rank_earnings_yield": 30, "rank_fcf_yield": 18, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 32, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 86, "rank_fcf_margin": 45, "rank_piotroski": 7, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 85, "value_composite": 11, "quality_composite": 20, "momentum_composite": 90, "growth_composite": 71, "yield_composite": 23, "svqf_composite": 15, "vc1_composite": 9, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 60, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 6483166000, "cost_of_revenue": 5333742000, "gross_profit": 1149424000, "ebit": 597867000, "ebitda": 917030000, "pretax_income": 411662000, "tax_provision": 123259000, "net_income": 288403000, "net_income_to_common": 288403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1080659000, "total_current_assets": 2991918000, "total_assets": 9397083000, "short_term_debt": 682332000, "long_term_debt": 3715216000, "total_debt": 4397548000, "total_liabilities": 7122782000, "total_equity": 2274301000, "shares_outstanding": 106785000, "goodwill_and_intangibles": 3386761000 }, "cash_flow": { "operating_cash_flow": 729800000, "capital_expenditure": 307100000, "free_cash_flow": 1036900000, "dividends_paid": 85800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330342, "ticker_id": 3642, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "597867000", "ebitda": "917030000", "netIncome": "288403000", "grossProfit": "1149424000", "depreciation": "None", "totalRevenue": "6483166000", "costOfRevenue": "5333742000", "interestIncome": "None", "incomeBeforeTax": "411662000", "interestExpense": "189365000", "operatingIncome": "658376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "123259000", "reportedCurrency": "USD", "netInterestIncome": "-189365000", "nonInterestIncome": "None", "operatingExpenses": "491048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5333742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319163000", "sellingGeneralAndAdministrative": "491048000", "netIncomeFromContinuingOperations": "288403000" }, "balance": { "goodwill": "2486678000", "inventory": "1080134000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9397083000", "longTermDebt": "3715216000", "shortTermDebt": "682332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "900083000", "reportedCurrency": "USD", "retainedEarnings": "3605043000", "totalLiabilities": "7122782000", "otherCurrentAssets": "241725000", "totalCurrentAssets": "2991918000", "currentLongTermDebt": "631632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6405165000", "currentAccountsPayable": "1251889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4617048000", "totalShareholderEquity": "2274301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "517648000", "totalCurrentLiabilities": "2451869000", "otherNonCurrentLiabilities": "453929000", "totalNonCurrentLiabilities": "4670913000", "cashAndShortTermInvestments": "1080659000", "commonStockSharesOutstanding": "106785000", "intangibleAssetsExcludingGoodwill": "900083000", "cashAndCashEquivalentsAtCarryingValue": "1080659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288403000", "profitLoss": "None", "dividendPayout": "85800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-116031000", "operatingCashflow": "729800000", "capitalExpenditures": "307100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207500000", "cashflowFromInvestment": "-297300000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6483166000, "cost_of_revenue": 5333742000, "gross_profit": 1149424000, "research_and_development": null, "selling_general_admin": 491048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 597867000, "depreciation_amortisation": 319163000, "ebitda": 917030000, "interest_expense": 189365000, "interest_income": null, "other_non_operating": null, "pretax_income": 411662000, "tax_provision": 123259000, "effective_tax_rate": null, "net_income": 288403000, "net_income_continuing_ops": 288403000, "net_income_to_common": 288403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1080659000, "short_term_investments": null, "net_receivables": 589400000, "inventory": 1080134000, "other_current_assets": null, "total_current_assets": 2991918000, "net_ppe": null, "goodwill": 2486678000, "intangible_assets": 900083000, "goodwill_and_intangibles": 3386761000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6405165000, "total_assets": 9397083000, "short_term_debt": 682332000, "accounts_payable": 1251889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2451869000, "long_term_debt": 3715216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4670913000, "total_liabilities": 7122782000, "total_debt": 4397548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3605043000, "total_equity": 2274301000, "shares_outstanding": 106785000, "operating_cash_flow": 729800000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -297300000, "dividends_paid": 85800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207500000, "free_cash_flow": 1036900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "597867000", "ebitda": "917030000", "netIncome": "288403000", "grossProfit": "1149424000", "depreciation": "None", "totalRevenue": "6483166000", "costOfRevenue": "5333742000", "interestIncome": "None", "incomeBeforeTax": "411662000", "interestExpense": "189365000", "operatingIncome": "658376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "123259000", "reportedCurrency": "USD", "netInterestIncome": "-189365000", "nonInterestIncome": "None", "operatingExpenses": "491048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5333742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319163000", "sellingGeneralAndAdministrative": "491048000", "netIncomeFromContinuingOperations": "288403000" }, "balance": { "goodwill": "2486678000", "inventory": "1080134000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9397083000", "longTermDebt": "3715216000", "shortTermDebt": "682332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "900083000", "reportedCurrency": "USD", "retainedEarnings": "3605043000", "totalLiabilities": "7122782000", "otherCurrentAssets": "241725000", "totalCurrentAssets": "2991918000", "currentLongTermDebt": "631632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6405165000", "currentAccountsPayable": "1251889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4617048000", "totalShareholderEquity": "2274301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "517648000", "totalCurrentLiabilities": "2451869000", "otherNonCurrentLiabilities": "453929000", "totalNonCurrentLiabilities": "4670913000", "cashAndShortTermInvestments": "1080659000", "commonStockSharesOutstanding": "106785000", "intangibleAssetsExcludingGoodwill": "900083000", "cashAndCashEquivalentsAtCarryingValue": "1080659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288403000", "profitLoss": "None", "dividendPayout": "85800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-116031000", "operatingCashflow": "729800000", "capitalExpenditures": "307100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207500000", "cashflowFromInvestment": "-297300000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 5854694000, "cost_of_revenue": 4842919000, "gross_profit": 1011775000, "ebit": 514039000, "ebitda": 789923000, "pretax_income": 348355000, "tax_provision": 71977000, "net_income": 276378000, "net_income_to_common": 276378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 822854000, "total_current_assets": 2522683000, "total_assets": 8584668000, "short_term_debt": 765832000, "long_term_debt": 3419921000, "total_debt": 4185753000, "total_liabilities": 6595087000, "total_equity": 1989581000, "shares_outstanding": 107100000, "goodwill_and_intangibles": 3185499000 }, "cash_flow": { "operating_cash_flow": 721873000, "capital_expenditure": 262786000, "free_cash_flow": 984659000, "dividends_paid": 82055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330347, "ticker_id": 3642, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "514039000", "ebitda": "789923000", "netIncome": "276378000", "grossProfit": "1011775000", "depreciation": "None", "totalRevenue": "5854694000", "costOfRevenue": "4842919000", "interestIncome": "None", "incomeBeforeTax": "348355000", "interestExpense": "166369000", "operatingIncome": "574576000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "71977000", "reportedCurrency": "USD", "netInterestIncome": "-166369000", "nonInterestIncome": "None", "operatingExpenses": "437199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4842919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275884000", "sellingGeneralAndAdministrative": "437199000", "netIncomeFromContinuingOperations": "276378000" }, "balance": { "goodwill": "2316031000", "inventory": "928056000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "8584668000", "longTermDebt": "3419921000", "shortTermDebt": "765832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "869468000", "reportedCurrency": "USD", "retainedEarnings": "3402667000", "totalLiabilities": "6595087000", "otherCurrentAssets": "177494000", "totalCurrentAssets": "2522683000", "currentLongTermDebt": "716932000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "594279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6061985000", "currentAccountsPayable": "1111607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4357349000", "totalShareholderEquity": "1989581000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370093000", "totalCurrentLiabilities": "2247532000", "otherNonCurrentLiabilities": "422018000", "totalNonCurrentLiabilities": "4347555000", "cashAndShortTermInvestments": "822854000", "commonStockSharesOutstanding": "107100000", "intangibleAssetsExcludingGoodwill": "869468000", "cashAndCashEquivalentsAtCarryingValue": "822854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276378000", "profitLoss": "None", "dividendPayout": "82055000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "57723000", "operatingCashflow": "721873000", "capitalExpenditures": "262786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "662522000", "cashflowFromInvestment": "-1176294000", "stockBasedCompensation": "15524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5854694000, "cost_of_revenue": 4842919000, "gross_profit": 1011775000, "research_and_development": null, "selling_general_admin": 437199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 514039000, "depreciation_amortisation": 275884000, "ebitda": 789923000, "interest_expense": 166369000, "interest_income": null, "other_non_operating": null, "pretax_income": 348355000, "tax_provision": 71977000, "effective_tax_rate": null, "net_income": 276378000, "net_income_continuing_ops": 276378000, "net_income_to_common": 276378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 822854000, "short_term_investments": null, "net_receivables": 594279000, "inventory": 928056000, "other_current_assets": null, "total_current_assets": 2522683000, "net_ppe": null, "goodwill": 2316031000, "intangible_assets": 869468000, "goodwill_and_intangibles": 3185499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6061985000, "total_assets": 8584668000, "short_term_debt": 765832000, "accounts_payable": 1111607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2247532000, "long_term_debt": 3419921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4347555000, "total_liabilities": 6595087000, "total_debt": 4185753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3402667000, "total_equity": 1989581000, "shares_outstanding": 107100000, "operating_cash_flow": 721873000, "stock_based_compensation": 15524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 262786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1176294000, "dividends_paid": 82055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 662522000, "free_cash_flow": 984659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "514039000", "ebitda": "789923000", "netIncome": "276378000", "grossProfit": "1011775000", "depreciation": "None", "totalRevenue": "5854694000", "costOfRevenue": "4842919000", "interestIncome": "None", "incomeBeforeTax": "348355000", "interestExpense": "166369000", "operatingIncome": "574576000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "71977000", "reportedCurrency": "USD", "netInterestIncome": "-166369000", "nonInterestIncome": "None", "operatingExpenses": "437199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4842919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275884000", "sellingGeneralAndAdministrative": "437199000", "netIncomeFromContinuingOperations": "276378000" }, "balance": { "goodwill": "2316031000", "inventory": "928056000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "8584668000", "longTermDebt": "3419921000", "shortTermDebt": "765832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "869468000", "reportedCurrency": "USD", "retainedEarnings": "3402667000", "totalLiabilities": "6595087000", "otherCurrentAssets": "177494000", "totalCurrentAssets": "2522683000", "currentLongTermDebt": "716932000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "594279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6061985000", "currentAccountsPayable": "1111607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4357349000", "totalShareholderEquity": "1989581000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370093000", "totalCurrentLiabilities": "2247532000", "otherNonCurrentLiabilities": "422018000", "totalNonCurrentLiabilities": "4347555000", "cashAndShortTermInvestments": "822854000", "commonStockSharesOutstanding": "107100000", "intangibleAssetsExcludingGoodwill": "869468000", "cashAndCashEquivalentsAtCarryingValue": "822854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276378000", "profitLoss": "None", "dividendPayout": "82055000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "57723000", "operatingCashflow": "721873000", "capitalExpenditures": "262786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "662522000", "cashflowFromInvestment": "-1176294000", "stockBasedCompensation": "15524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 5988200000, "cost_of_revenue": 1121600000, "gross_profit": 218500000, "ebit": 122000000, "ebitda": 122000000, "pretax_income": 83600000, "tax_provision": 19200000, "net_income": 64400000, "net_income_to_common": 64400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642923000, "total_current_assets": 2348982000, "total_assets": 7611236000, "short_term_debt": 926215000, "long_term_debt": 2546451000, "total_debt": 3472666000, "total_liabilities": 5721878000, "total_equity": 1889358000, "shares_outstanding": 109237000, "goodwill_and_intangibles": 2739264000 }, "cash_flow": { "operating_cash_flow": 482596000, "capital_expenditure": 226810000, "free_cash_flow": 709406000, "dividends_paid": 78894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330352, "ticker_id": 3642, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122000000", "ebitda": "122000000", "netIncome": "64400000", "grossProfit": "218500000", "depreciation": "None", "totalRevenue": "5988200000", "costOfRevenue": "1121600000", "interestIncome": "None", "incomeBeforeTax": "83600000", "interestExpense": "42500000", "operatingIncome": "122000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-165412000", "nonInterestIncome": "None", "operatingExpenses": "96500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268600000", "sellingGeneralAndAdministrative": "421708000", "netIncomeFromContinuingOperations": "286131000" }, "balance": { "goodwill": "2018241000", "inventory": "940808000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7611236000", "longTermDebt": "2546451000", "shortTermDebt": "926215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "721023000", "reportedCurrency": "USD", "retainedEarnings": "3208237000", "totalLiabilities": "5721878000", "otherCurrentAssets": "165727000", "totalCurrentAssets": "2348982000", "currentLongTermDebt": "880315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "599524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5262254000", "currentAccountsPayable": "1075913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3660566000", "totalShareholderEquity": "1889358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309728000", "totalCurrentLiabilities": "2311856000", "otherNonCurrentLiabilities": "429905000", "totalNonCurrentLiabilities": "3410021999", "cashAndShortTermInvestments": "642923000", "commonStockSharesOutstanding": "109237000", "intangibleAssetsExcludingGoodwill": "721023000", "cashAndCashEquivalentsAtCarryingValue": "642923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325965000", "profitLoss": "None", "dividendPayout": "78894000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-162266000", "operatingCashflow": "482596000", "capitalExpenditures": "226810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211391000", "cashflowFromInvestment": "-223813000", "stockBasedCompensation": "15572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5988200000, "cost_of_revenue": 1121600000, "gross_profit": 218500000, "research_and_development": null, "selling_general_admin": 421708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122000000, "depreciation_amortisation": 268600000, "ebitda": 122000000, "interest_expense": 42500000, "interest_income": null, "other_non_operating": null, "pretax_income": 83600000, "tax_provision": 19200000, "effective_tax_rate": null, "net_income": 64400000, "net_income_continuing_ops": 286131000, "net_income_to_common": 64400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642923000, "short_term_investments": null, "net_receivables": 599524000, "inventory": 940808000, "other_current_assets": null, "total_current_assets": 2348982000, "net_ppe": null, "goodwill": 2018241000, "intangible_assets": 721023000, "goodwill_and_intangibles": 2739264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5262254000, "total_assets": 7611236000, "short_term_debt": 926215000, "accounts_payable": 1075913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2311856000, "long_term_debt": 2546451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3410021999, "total_liabilities": 5721878000, "total_debt": 3472666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3208237000, "total_equity": 1889358000, "shares_outstanding": 109237000, "operating_cash_flow": 482596000, "stock_based_compensation": 15572000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223813000, "dividends_paid": 78894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211391000, "free_cash_flow": 709406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122000000", "ebitda": "122000000", "netIncome": "64400000", "grossProfit": "218500000", "depreciation": "None", "totalRevenue": "5988200000", "costOfRevenue": "1121600000", "interestIncome": "None", "incomeBeforeTax": "83600000", "interestExpense": "42500000", "operatingIncome": "122000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-165412000", "nonInterestIncome": "None", "operatingExpenses": "96500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268600000", "sellingGeneralAndAdministrative": "421708000", "netIncomeFromContinuingOperations": "286131000" }, "balance": { "goodwill": "2018241000", "inventory": "940808000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7611236000", "longTermDebt": "2546451000", "shortTermDebt": "926215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "721023000", "reportedCurrency": "USD", "retainedEarnings": "3208237000", "totalLiabilities": "5721878000", "otherCurrentAssets": "165727000", "totalCurrentAssets": "2348982000", "currentLongTermDebt": "880315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "599524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5262254000", "currentAccountsPayable": "1075913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3660566000", "totalShareholderEquity": "1889358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309728000", "totalCurrentLiabilities": "2311856000", "otherNonCurrentLiabilities": "429905000", "totalNonCurrentLiabilities": "3410021999", "cashAndShortTermInvestments": "642923000", "commonStockSharesOutstanding": "109237000", "intangibleAssetsExcludingGoodwill": "721023000", "cashAndCashEquivalentsAtCarryingValue": "642923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325965000", "profitLoss": "None", "dividendPayout": "78894000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-162266000", "operatingCashflow": "482596000", "capitalExpenditures": "226810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211391000", "cashflowFromInvestment": "-223813000", "stockBasedCompensation": "15572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 6411499000, "cost_of_revenue": 5363690000, "gross_profit": 1047809000, "ebit": 600481000, "ebitda": 863269000, "pretax_income": 474139000, "tax_provision": 133291000, "net_income": 340848000, "net_income_to_common": 340848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585622000, "total_current_assets": 2132652000, "total_assets": 7345757000, "short_term_debt": 121861000, "long_term_debt": 3425400000, "total_debt": 3547261000, "total_liabilities": 5627501000, "total_equity": 1718256000, "shares_outstanding": 111031000, "goodwill_and_intangibles": 2748764000 }, "cash_flow": { "operating_cash_flow": 748400000, "capital_expenditure": 215800000, "free_cash_flow": 964200000, "dividends_paid": 71900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330357, "ticker_id": 3642, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "600481000", "ebitda": "863269000", "netIncome": "340848000", "grossProfit": "1047809000", "depreciation": "None", "totalRevenue": "6411499000", "costOfRevenue": "5363690000", "interestIncome": "None", "incomeBeforeTax": "474139000", "interestExpense": "126342000", "operatingIncome": "601962000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "133291000", "reportedCurrency": "USD", "netInterestIncome": "-126300000", "nonInterestIncome": "None", "operatingExpenses": "445847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5363690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262788000", "sellingGeneralAndAdministrative": "371766000", "netIncomeFromContinuingOperations": "340800000" }, "balance": { "goodwill": "1984952000", "inventory": "769403000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7345757000", "longTermDebt": "3425400000", "shortTermDebt": "121861000", "treasuryStock": "-1239103000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "763812000", "reportedCurrency": "USD", "retainedEarnings": "2961079000", "totalLiabilities": "5627501000", "otherCurrentAssets": "119659000", "totalCurrentAssets": "2132652000", "currentLongTermDebt": "80061000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5213105000", "currentAccountsPayable": "974030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2137297000", "shortLongTermDebtTotal": "3640142000", "totalShareholderEquity": "1718256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341969000", "totalCurrentLiabilities": "1437860000", "otherNonCurrentLiabilities": "844300000", "totalNonCurrentLiabilities": "4189641000", "cashAndShortTermInvestments": "585622000", "commonStockSharesOutstanding": "111031000", "intangibleAssetsExcludingGoodwill": "763812000", "cashAndCashEquivalentsAtCarryingValue": "585622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340800000", "profitLoss": "None", "dividendPayout": "71900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5800000", "operatingCashflow": "748400000", "capitalExpenditures": "215800000", "changeInReceivables": "30367000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-569600000", "cashflowFromInvestment": "-215605000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36786000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6411499000, "cost_of_revenue": 5363690000, "gross_profit": 1047809000, "research_and_development": null, "selling_general_admin": 371766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 600481000, "depreciation_amortisation": 262788000, "ebitda": 863269000, "interest_expense": 126342000, "interest_income": null, "other_non_operating": null, "pretax_income": 474139000, "tax_provision": 133291000, "effective_tax_rate": null, "net_income": 340848000, "net_income_continuing_ops": 340800000, "net_income_to_common": 340848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585622000, "short_term_investments": null, "net_receivables": 657968000, "inventory": 769403000, "other_current_assets": null, "total_current_assets": 2132652000, "net_ppe": null, "goodwill": 1984952000, "intangible_assets": 763812000, "goodwill_and_intangibles": 2748764000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5213105000, "total_assets": 7345757000, "short_term_debt": 121861000, "accounts_payable": 974030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1437860000, "long_term_debt": 3425400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4189641000, "total_liabilities": 5627501000, "total_debt": 3547261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2961079000, "total_equity": 1718256000, "shares_outstanding": 111031000, "operating_cash_flow": 748400000, "stock_based_compensation": 16800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215605000, "dividends_paid": 71900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -569600000, "free_cash_flow": 964200000, "net_change_in_cash": -36786000 }, "raw_data": { "income": { "ebit": "600481000", "ebitda": "863269000", "netIncome": "340848000", "grossProfit": "1047809000", "depreciation": "None", "totalRevenue": "6411499000", "costOfRevenue": "5363690000", "interestIncome": "None", "incomeBeforeTax": "474139000", "interestExpense": "126342000", "operatingIncome": "601962000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "133291000", "reportedCurrency": "USD", "netInterestIncome": "-126300000", "nonInterestIncome": "None", "operatingExpenses": "445847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5363690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262788000", "sellingGeneralAndAdministrative": "371766000", "netIncomeFromContinuingOperations": "340800000" }, "balance": { "goodwill": "1984952000", "inventory": "769403000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7345757000", "longTermDebt": "3425400000", "shortTermDebt": "121861000", "treasuryStock": "-1239103000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "763812000", "reportedCurrency": "USD", "retainedEarnings": "2961079000", "totalLiabilities": "5627501000", "otherCurrentAssets": "119659000", "totalCurrentAssets": "2132652000", "currentLongTermDebt": "80061000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5213105000", "currentAccountsPayable": "974030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2137297000", "shortLongTermDebtTotal": "3640142000", "totalShareholderEquity": "1718256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341969000", "totalCurrentLiabilities": "1437860000", "otherNonCurrentLiabilities": "844300000", "totalNonCurrentLiabilities": "4189641000", "cashAndShortTermInvestments": "585622000", "commonStockSharesOutstanding": "111031000", "intangibleAssetsExcludingGoodwill": "763812000", "cashAndCashEquivalentsAtCarryingValue": "585622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340800000", "profitLoss": "None", "dividendPayout": "71900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5800000", "operatingCashflow": "748400000", "capitalExpenditures": "215800000", "changeInReceivables": "30367000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-569600000", "cashflowFromInvestment": "-215605000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36786000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 5677105000, "cost_of_revenue": 4758689000, "gross_profit": 918416000, "ebit": 574741000, "ebitda": 825101000, "pretax_income": 466313000, "tax_provision": 107232000, "net_income": 359081000, "net_income_to_common": 359081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 631439000, "total_current_assets": 2295849000, "total_assets": 7770846000, "short_term_debt": 63451000, "long_term_debt": 3793200000, "total_debt": 3856651000, "total_liabilities": 6208150000, "total_equity": 1562696000, "shares_outstanding": 111166000, "goodwill_and_intangibles": 2869180000 }, "cash_flow": { "operating_cash_flow": 556800000, "capital_expenditure": 232300000, "free_cash_flow": 789100000, "dividends_paid": 62500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330362, "ticker_id": 3642, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "574741000", "ebitda": "825101000", "netIncome": "359081000", "grossProfit": "918416000", "depreciation": "None", "totalRevenue": "5677105000", "costOfRevenue": "4758689000", "interestIncome": "None", "incomeBeforeTax": "466313000", "interestExpense": "108428000", "operatingIncome": "576113000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "107232000", "reportedCurrency": "USD", "netInterestIncome": "-108400000", "nonInterestIncome": "None", "operatingExpenses": "342303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4758689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250360000", "sellingGeneralAndAdministrative": "327293000", "netIncomeFromContinuingOperations": "359100000" }, "balance": { "goodwill": "2038408000", "inventory": "798837000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7770846000", "longTermDebt": "3793200000", "shortTermDebt": "63451000", "treasuryStock": "-1196420000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "830772000", "reportedCurrency": "USD", "retainedEarnings": "2691745000", "totalLiabilities": "6208150000", "otherCurrentAssets": "154241000", "totalCurrentAssets": "2295849000", "currentLongTermDebt": "20251000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5474997000", "currentAccountsPayable": "1133318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1993900000", "shortLongTermDebtTotal": "4034676999", "totalShareholderEquity": "1562696000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "311753000", "totalCurrentLiabilities": "1508522000", "otherNonCurrentLiabilities": "926700000", "totalNonCurrentLiabilities": "4699628000", "cashAndShortTermInvestments": "631439000", "commonStockSharesOutstanding": "111166000", "intangibleAssetsExcludingGoodwill": "830772000", "cashAndCashEquivalentsAtCarryingValue": "631439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359100000", "profitLoss": "None", "dividendPayout": "62500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-109500000", "operatingCashflow": "556800000", "capitalExpenditures": "232300000", "changeInReceivables": "-81473000", "changeInExchangeRate": "-7528000", "cashflowFromFinancing": "648600000", "cashflowFromInvestment": "-976000000", "stockBasedCompensation": "20900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "221958000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5677105000, "cost_of_revenue": 4758689000, "gross_profit": 918416000, "research_and_development": null, "selling_general_admin": 327293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 574741000, "depreciation_amortisation": 250360000, "ebitda": 825101000, "interest_expense": 108428000, "interest_income": null, "other_non_operating": null, "pretax_income": 466313000, "tax_provision": 107232000, "effective_tax_rate": null, "net_income": 359081000, "net_income_continuing_ops": 359100000, "net_income_to_common": 359081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 631439000, "short_term_investments": null, "net_receivables": 711332000, "inventory": 798837000, "other_current_assets": null, "total_current_assets": 2295849000, "net_ppe": null, "goodwill": 2038408000, "intangible_assets": 830772000, "goodwill_and_intangibles": 2869180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5474997000, "total_assets": 7770846000, "short_term_debt": 63451000, "accounts_payable": 1133318000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1508522000, "long_term_debt": 3793200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4699628000, "total_liabilities": 6208150000, "total_debt": 3856651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2691745000, "total_equity": 1562696000, "shares_outstanding": 111166000, "operating_cash_flow": 556800000, "stock_based_compensation": 20900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -976000000, "dividends_paid": 62500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 648600000, "free_cash_flow": 789100000, "net_change_in_cash": 221958000 }, "raw_data": { "income": { "ebit": "574741000", "ebitda": "825101000", "netIncome": "359081000", "grossProfit": "918416000", "depreciation": "None", "totalRevenue": "5677105000", "costOfRevenue": "4758689000", "interestIncome": "None", "incomeBeforeTax": "466313000", "interestExpense": "108428000", "operatingIncome": "576113000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "107232000", "reportedCurrency": "USD", "netInterestIncome": "-108400000", "nonInterestIncome": "None", "operatingExpenses": "342303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4758689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250360000", "sellingGeneralAndAdministrative": "327293000", "netIncomeFromContinuingOperations": "359100000" }, "balance": { "goodwill": "2038408000", "inventory": "798837000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7770846000", "longTermDebt": "3793200000", "shortTermDebt": "63451000", "treasuryStock": "-1196420000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "830772000", "reportedCurrency": "USD", "retainedEarnings": "2691745000", "totalLiabilities": "6208150000", "otherCurrentAssets": "154241000", "totalCurrentAssets": "2295849000", "currentLongTermDebt": "20251000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5474997000", "currentAccountsPayable": "1133318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1993900000", "shortLongTermDebtTotal": "4034676999", "totalShareholderEquity": "1562696000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "311753000", "totalCurrentLiabilities": "1508522000", "otherNonCurrentLiabilities": "926700000", "totalNonCurrentLiabilities": "4699628000", "cashAndShortTermInvestments": "631439000", "commonStockSharesOutstanding": "111166000", "intangibleAssetsExcludingGoodwill": "830772000", "cashAndCashEquivalentsAtCarryingValue": "631439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359100000", "profitLoss": "None", "dividendPayout": "62500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-109500000", "operatingCashflow": "556800000", "capitalExpenditures": "232300000", "changeInReceivables": "-81473000", "changeInExchangeRate": "-7528000", "cashflowFromFinancing": "648600000", "cashflowFromInvestment": "-976000000", "stockBasedCompensation": "20900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "221958000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 4921943000, "cost_of_revenue": 4054544000, "gross_profit": 867399000, "ebit": 510905000, "ebitda": 730003000, "pretax_income": 407078000, "tax_provision": 98356000, "net_income": 308722000, "net_income_to_common": 308722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409481000, "total_current_assets": 1799193000, "total_assets": 6511586000, "short_term_debt": 69236000, "long_term_debt": 3223217000, "total_debt": 3292453000, "total_liabilities": 5258713000, "total_equity": 1252873000, "shares_outstanding": 111393000, "goodwill_and_intangibles": 2378704000 }, "cash_flow": { "operating_cash_flow": 602500000, "capital_expenditure": 224200000, "free_cash_flow": 826700000, "dividends_paid": 53600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330367, "ticker_id": 3642, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "510905000", "ebitda": "730003000", "netIncome": "308722000", "grossProfit": "867399000", "depreciation": "None", "totalRevenue": "4921943000", "costOfRevenue": "4054544000", "interestIncome": "None", "incomeBeforeTax": "407078000", "interestExpense": "103827000", "operatingIncome": "512400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "98356000", "reportedCurrency": "USD", "netInterestIncome": "-103800000", "nonInterestIncome": "None", "operatingExpenses": "867399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4054544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219098000", "sellingGeneralAndAdministrative": "377676000", "netIncomeFromContinuingOperations": "308722000" }, "balance": { "goodwill": "1741496000", "inventory": "677534000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "6511586000", "longTermDebt": "3223217000", "shortTermDebt": "69236000", "treasuryStock": "-1189683000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "637208000", "reportedCurrency": "USD", "retainedEarnings": "2395395000", "totalLiabilities": "5258713000", "otherCurrentAssets": "92643000", "totalCurrentAssets": "1799193000", "currentLongTermDebt": "28036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4712393000", "currentAccountsPayable": "802541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1840800000", "shortLongTermDebtTotal": "3466353000", "totalShareholderEquity": "1252873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "319843000", "totalCurrentLiabilities": "1191620000", "otherNonCurrentLiabilities": "487881000", "totalNonCurrentLiabilities": "4067093000", "cashAndShortTermInvestments": "409481000", "commonStockSharesOutstanding": "111393000", "intangibleAssetsExcludingGoodwill": "637208000", "cashAndCashEquivalentsAtCarryingValue": "409481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308700000", "profitLoss": "None", "dividendPayout": "53600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "602500000", "capitalExpenditures": "224200000", "changeInReceivables": "-49415000", "changeInExchangeRate": "6474000", "cashflowFromFinancing": "759900000", "cashflowFromInvestment": "-1163184000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "205657000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4921943000, "cost_of_revenue": 4054544000, "gross_profit": 867399000, "research_and_development": null, "selling_general_admin": 377676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 510905000, "depreciation_amortisation": 219098000, "ebitda": 730003000, "interest_expense": 103827000, "interest_income": null, "other_non_operating": null, "pretax_income": 407078000, "tax_provision": 98356000, "effective_tax_rate": null, "net_income": 308722000, "net_income_continuing_ops": 308722000, "net_income_to_common": 308722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409481000, "short_term_investments": null, "net_receivables": 619535000, "inventory": 677534000, "other_current_assets": null, "total_current_assets": 1799193000, "net_ppe": null, "goodwill": 1741496000, "intangible_assets": 637208000, "goodwill_and_intangibles": 2378704000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4712393000, "total_assets": 6511586000, "short_term_debt": 69236000, "accounts_payable": 802541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1191620000, "long_term_debt": 3223217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4067093000, "total_liabilities": 5258713000, "total_debt": 3292453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2395395000, "total_equity": 1252873000, "shares_outstanding": 111393000, "operating_cash_flow": 602500000, "stock_based_compensation": 18800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1163184000, "dividends_paid": 53600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 759900000, "free_cash_flow": 826700000, "net_change_in_cash": 205657000 }, "raw_data": { "income": { "ebit": "510905000", "ebitda": "730003000", "netIncome": "308722000", "grossProfit": "867399000", "depreciation": "None", "totalRevenue": "4921943000", "costOfRevenue": "4054544000", "interestIncome": "None", "incomeBeforeTax": "407078000", "interestExpense": "103827000", "operatingIncome": "512400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "98356000", "reportedCurrency": "USD", "netInterestIncome": "-103800000", "nonInterestIncome": "None", "operatingExpenses": "867399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4054544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219098000", "sellingGeneralAndAdministrative": "377676000", "netIncomeFromContinuingOperations": "308722000" }, "balance": { "goodwill": "1741496000", "inventory": "677534000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "6511586000", "longTermDebt": "3223217000", "shortTermDebt": "69236000", "treasuryStock": "-1189683000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "637208000", "reportedCurrency": "USD", "retainedEarnings": "2395395000", "totalLiabilities": "5258713000", "otherCurrentAssets": "92643000", "totalCurrentAssets": "1799193000", "currentLongTermDebt": "28036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "619535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4712393000", "currentAccountsPayable": "802541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1840800000", "shortLongTermDebtTotal": "3466353000", "totalShareholderEquity": "1252873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "319843000", "totalCurrentLiabilities": "1191620000", "otherNonCurrentLiabilities": "487881000", "totalNonCurrentLiabilities": "4067093000", "cashAndShortTermInvestments": "409481000", "commonStockSharesOutstanding": "111393000", "intangibleAssetsExcludingGoodwill": "637208000", "cashAndCashEquivalentsAtCarryingValue": "409481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308700000", "profitLoss": "None", "dividendPayout": "53600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "602500000", "capitalExpenditures": "224200000", "changeInReceivables": "-49415000", "changeInExchangeRate": "6474000", "cashflowFromFinancing": "759900000", "cashflowFromInvestment": "-1163184000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "205657000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 4489927000, "cost_of_revenue": 3776183000, "gross_profit": 713744000, "ebit": 357810000, "ebitda": 564293000, "pretax_income": 252136000, "tax_provision": 58322000, "net_income": 193814000, "net_income_to_common": 193814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203800000, "total_current_assets": 1406800000, "total_assets": 4931100000, "short_term_debt": 29813000, "long_term_debt": 2214608000, "total_debt": 2244421000, "total_liabilities": 3907800000, "total_equity": 1023300000, "shares_outstanding": 111508000, "goodwill_and_intangibles": 1496838000 }, "cash_flow": { "operating_cash_flow": 507300000, "capital_expenditure": 230900000, "free_cash_flow": 738200000, "dividends_paid": 50800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330372, "ticker_id": 3642, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357810000", "ebitda": "564293000", "netIncome": "193814000", "grossProfit": "713744000", "depreciation": "None", "totalRevenue": "4489927000", "costOfRevenue": "3776183000", "interestIncome": "105674000", "incomeBeforeTax": "252136000", "interestExpense": "105674000", "operatingIncome": "359486000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58322000", "reportedCurrency": "USD", "netInterestIncome": "-105674000", "nonInterestIncome": "None", "operatingExpenses": "354258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3776183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206483000", "sellingGeneralAndAdministrative": "315703000", "netIncomeFromContinuingOperations": "193814000" }, "balance": { "goodwill": "1142223000", "inventory": "633000000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "4931100000", "longTermDebt": "2214608000", "shortTermDebt": "29813000", "treasuryStock": "-1149411000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "354615000", "reportedCurrency": "USD", "retainedEarnings": "2141302000", "totalLiabilities": "3907800000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "1406800000", "currentLongTermDebt": "29813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524300000", "currentAccountsPayable": "727053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1570331000", "shortLongTermDebtTotal": "2244421000", "totalShareholderEquity": "1023300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "988800000", "totalCurrentLiabilities": "988800000", "otherNonCurrentLiabilities": "419764000", "totalNonCurrentLiabilities": "2919000000", "cashAndShortTermInvestments": "203800000", "commonStockSharesOutstanding": "111508000", "intangibleAssetsExcludingGoodwill": "354615000", "cashAndCashEquivalentsAtCarryingValue": "203800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193800000", "profitLoss": "None", "dividendPayout": "50800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "100000", "operatingCashflow": "507300000", "capitalExpenditures": "230900000", "changeInReceivables": "3800000", "changeInExchangeRate": "-735000", "cashflowFromFinancing": "-145500000", "cashflowFromInvestment": "-230090000", "stockBasedCompensation": "17100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131005000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4489927000, "cost_of_revenue": 3776183000, "gross_profit": 713744000, "research_and_development": null, "selling_general_admin": 315703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357810000, "depreciation_amortisation": 206483000, "ebitda": 564293000, "interest_expense": 105674000, "interest_income": null, "other_non_operating": null, "pretax_income": 252136000, "tax_provision": 58322000, "effective_tax_rate": null, "net_income": 193814000, "net_income_continuing_ops": 193814000, "net_income_to_common": 193814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203800000, "short_term_investments": null, "net_receivables": 505000000, "inventory": 633000000, "other_current_assets": null, "total_current_assets": 1406800000, "net_ppe": null, "goodwill": 1142223000, "intangible_assets": 354615000, "goodwill_and_intangibles": 1496838000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3524300000, "total_assets": 4931100000, "short_term_debt": 29813000, "accounts_payable": 727053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 988800000, "long_term_debt": 2214608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2919000000, "total_liabilities": 3907800000, "total_debt": 2244421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2141302000, "total_equity": 1023300000, "shares_outstanding": 111508000, "operating_cash_flow": 507300000, "stock_based_compensation": 17100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230090000, "dividends_paid": 50800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145500000, "free_cash_flow": 738200000, "net_change_in_cash": 131005000 }, "raw_data": { "income": { "ebit": "357810000", "ebitda": "564293000", "netIncome": "193814000", "grossProfit": "713744000", "depreciation": "None", "totalRevenue": "4489927000", "costOfRevenue": "3776183000", "interestIncome": "105674000", "incomeBeforeTax": "252136000", "interestExpense": "105674000", "operatingIncome": "359486000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58322000", "reportedCurrency": "USD", "netInterestIncome": "-105674000", "nonInterestIncome": "None", "operatingExpenses": "354258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3776183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206483000", "sellingGeneralAndAdministrative": "315703000", "netIncomeFromContinuingOperations": "193814000" }, "balance": { "goodwill": "1142223000", "inventory": "633000000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "4931100000", "longTermDebt": "2214608000", "shortTermDebt": "29813000", "treasuryStock": "-1149411000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "354615000", "reportedCurrency": "USD", "retainedEarnings": "2141302000", "totalLiabilities": "3907800000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "1406800000", "currentLongTermDebt": "29813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524300000", "currentAccountsPayable": "727053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1570331000", "shortLongTermDebtTotal": "2244421000", "totalShareholderEquity": "1023300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "988800000", "totalCurrentLiabilities": "988800000", "otherNonCurrentLiabilities": "419764000", "totalNonCurrentLiabilities": "2919000000", "cashAndShortTermInvestments": "203800000", "commonStockSharesOutstanding": "111508000", "intangibleAssetsExcludingGoodwill": "354615000", "cashAndCashEquivalentsAtCarryingValue": "203800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193800000", "profitLoss": "None", "dividendPayout": "50800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "100000", "operatingCashflow": "507300000", "capitalExpenditures": "230900000", "changeInReceivables": "3800000", "changeInExchangeRate": "-735000", "cashflowFromFinancing": "-145500000", "cashflowFromInvestment": "-230090000", "stockBasedCompensation": "17100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131005000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 4448875000, "cost_of_revenue": 3759112000, "gross_profit": 689763000, "ebit": 409607000, "ebitda": 601344000, "pretax_income": 293301000, "tax_provision": 69307000, "net_income": 223994000, "net_income_to_common": 223994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72800000, "total_current_assets": 1282800000, "total_assets": 4572000000, "short_term_debt": 170214000, "long_term_debt": 2134400000, "total_debt": 2304614000, "total_liabilities": 3690700000, "total_equity": 881300000, "shares_outstanding": 111632000, "goodwill_and_intangibles": 1531750000 }, "cash_flow": { "operating_cash_flow": 506500000, "capital_expenditure": 191000000, "free_cash_flow": 697500000, "dividends_paid": 44549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330377, "ticker_id": 3642, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409607000", "ebitda": "601344000", "netIncome": "223994000", "grossProfit": "689763000", "depreciation": "None", "totalRevenue": "4448875000", "costOfRevenue": "3759112000", "interestIncome": "116306000", "incomeBeforeTax": "293301000", "interestExpense": "116306000", "operatingIncome": "412100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69307000", "reportedCurrency": "USD", "netInterestIncome": "-116306000", "nonInterestIncome": "None", "operatingExpenses": "277663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3759112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191737000", "sellingGeneralAndAdministrative": "308376000", "netIncomeFromContinuingOperations": "223994000" }, "balance": { "goodwill": "1148302000", "inventory": "634800000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "4572000000", "longTermDebt": "2134400000", "shortTermDebt": "170214000", "treasuryStock": "-1125525000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "383448000", "reportedCurrency": "USD", "retainedEarnings": "1997785000", "totalLiabilities": "3690700000", "otherCurrentAssets": "63900000", "totalCurrentAssets": "1282800000", "currentLongTermDebt": "170214000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "511300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3289200000", "currentAccountsPayable": "712739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1517510000", "shortLongTermDebtTotal": "2304614000", "totalShareholderEquity": "881300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "901600000", "totalCurrentLiabilities": "901600000", "otherNonCurrentLiabilities": "216525000", "totalNonCurrentLiabilities": "2789100000", "cashAndShortTermInvestments": "72800000", "commonStockSharesOutstanding": "111632000", "intangibleAssetsExcludingGoodwill": "383448000", "cashAndCashEquivalentsAtCarryingValue": "72800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224000000", "profitLoss": "None", "dividendPayout": "44549000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20400000", "operatingCashflow": "506500000", "capitalExpenditures": "191000000", "changeInReceivables": "516000", "changeInExchangeRate": "-3702000", "cashflowFromFinancing": "-293610000", "cashflowFromInvestment": "-189900000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4448875000, "cost_of_revenue": 3759112000, "gross_profit": 689763000, "research_and_development": 0, "selling_general_admin": 308376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409607000, "depreciation_amortisation": 191737000, "ebitda": 601344000, "interest_expense": 116306000, "interest_income": null, "other_non_operating": null, "pretax_income": 293301000, "tax_provision": 69307000, "effective_tax_rate": null, "net_income": 223994000, "net_income_continuing_ops": 223994000, "net_income_to_common": 223994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72800000, "short_term_investments": null, "net_receivables": 511300000, "inventory": 634800000, "other_current_assets": null, "total_current_assets": 1282800000, "net_ppe": null, "goodwill": 1148302000, "intangible_assets": 383448000, "goodwill_and_intangibles": 1531750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3289200000, "total_assets": 4572000000, "short_term_debt": 170214000, "accounts_payable": 712739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 901600000, "long_term_debt": 2134400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2789100000, "total_liabilities": 3690700000, "total_debt": 2304614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1997785000, "total_equity": 881300000, "shares_outstanding": 111632000, "operating_cash_flow": 506500000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189900000, "dividends_paid": 44549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -293610000, "free_cash_flow": 697500000, "net_change_in_cash": 19286000 }, "raw_data": { "income": { "ebit": "409607000", "ebitda": "601344000", "netIncome": "223994000", "grossProfit": "689763000", "depreciation": "None", "totalRevenue": "4448875000", "costOfRevenue": "3759112000", "interestIncome": "116306000", "incomeBeforeTax": "293301000", "interestExpense": "116306000", "operatingIncome": "412100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69307000", "reportedCurrency": "USD", "netInterestIncome": "-116306000", "nonInterestIncome": "None", "operatingExpenses": "277663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3759112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191737000", "sellingGeneralAndAdministrative": "308376000", "netIncomeFromContinuingOperations": "223994000" }, "balance": { "goodwill": "1148302000", "inventory": "634800000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "4572000000", "longTermDebt": "2134400000", "shortTermDebt": "170214000", "treasuryStock": "-1125525000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "383448000", "reportedCurrency": "USD", "retainedEarnings": "1997785000", "totalLiabilities": "3690700000", "otherCurrentAssets": "63900000", "totalCurrentAssets": "1282800000", "currentLongTermDebt": "170214000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "511300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3289200000", "currentAccountsPayable": "712739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1517510000", "shortLongTermDebtTotal": "2304614000", "totalShareholderEquity": "881300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "901600000", "totalCurrentLiabilities": "901600000", "otherNonCurrentLiabilities": "216525000", "totalNonCurrentLiabilities": "2789100000", "cashAndShortTermInvestments": "72800000", "commonStockSharesOutstanding": "111632000", "intangibleAssetsExcludingGoodwill": "383448000", "cashAndCashEquivalentsAtCarryingValue": "72800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224000000", "profitLoss": "None", "dividendPayout": "44549000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20400000", "operatingCashflow": "506500000", "capitalExpenditures": "191000000", "changeInReceivables": "516000", "changeInExchangeRate": "-3702000", "cashflowFromFinancing": "-293610000", "cashflowFromInvestment": "-189900000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1561300000, "cost_of_revenue": 1295500000, "gross_profit": 265800000, "ebit": 135600000, "ebitda": 220500000, "pretax_income": 85400000, "tax_provision": 22400000, "net_income": 63000000, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 435429000, "total_current_assets": 2966768000, "total_assets": 9322279000, "short_term_debt": 988323000, "long_term_debt": 3672124000, "total_debt": 4660447000, "total_liabilities": 7001682000, "total_equity": 2320597000, "shares_outstanding": 105900000, "goodwill_and_intangibles": 3343986000 }, "cash_flow": { "operating_cash_flow": -799573000, "capital_expenditure": 82444000, "free_cash_flow": -717129000, "dividends_paid": 22849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330340, "ticker_id": 3642, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135600000", "ebitda": "220500000", "netIncome": "63000000", "grossProfit": "265800000", "depreciation": "None", "totalRevenue": "1561300000", "costOfRevenue": "1295500000", "interestIncome": "None", "incomeBeforeTax": "85400000", "interestExpense": "42400000", "operatingIncome": "135600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22400000", "reportedCurrency": "USD", "netInterestIncome": "-41432000", "nonInterestIncome": "None", "operatingExpenses": "130199999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1295500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84900000", "sellingGeneralAndAdministrative": "130135000", "netIncomeFromContinuingOperations": "63039000" }, "balance": { "goodwill": "2465017000", "inventory": "1128749000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9322279000", "longTermDebt": "3672124000", "shortTermDebt": "988323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "878969000", "reportedCurrency": "USD", "retainedEarnings": "3645564000", "totalLiabilities": "7001682000", "otherCurrentAssets": "243910000", "totalCurrentAssets": "2966768000", "currentLongTermDebt": "988323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1158680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6355511000", "currentAccountsPayable": "817034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4660447000", "totalShareholderEquity": "2320597000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "552426000", "totalCurrentLiabilities": "2357783000", "otherNonCurrentLiabilities": "455776000", "totalNonCurrentLiabilities": "4643898999", "cashAndShortTermInvestments": "435429000", "commonStockSharesOutstanding": "105900000", "intangibleAssetsExcludingGoodwill": "878969000", "cashAndCashEquivalentsAtCarryingValue": "435429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63039000", "profitLoss": "None", "dividendPayout": "22849000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-54023000", "operatingCashflow": "-799573000", "capitalExpenditures": "82444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233794000", "cashflowFromInvestment": "-79981000", "stockBasedCompensation": "5699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1561300000, "cost_of_revenue": 1295500000, "gross_profit": 265800000, "research_and_development": null, "selling_general_admin": 130135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135600000, "depreciation_amortisation": 84900000, "ebitda": 220500000, "interest_expense": 42400000, "interest_income": null, "other_non_operating": null, "pretax_income": 85400000, "tax_provision": 22400000, "effective_tax_rate": null, "net_income": 63000000, "net_income_continuing_ops": 63039000, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 435429000, "short_term_investments": null, "net_receivables": 1158680000, "inventory": 1128749000, "other_current_assets": null, "total_current_assets": 2966768000, "net_ppe": null, "goodwill": 2465017000, "intangible_assets": 878969000, "goodwill_and_intangibles": 3343986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6355511000, "total_assets": 9322279000, "short_term_debt": 988323000, "accounts_payable": 817034000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2357783000, "long_term_debt": 3672124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4643898999, "total_liabilities": 7001682000, "total_debt": 4660447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3645564000, "total_equity": 2320597000, "shares_outstanding": 105900000, "operating_cash_flow": -799573000, "stock_based_compensation": 5699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79981000, "dividends_paid": 22849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 233794000, "free_cash_flow": -717129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135600000", "ebitda": "220500000", "netIncome": "63000000", "grossProfit": "265800000", "depreciation": "None", "totalRevenue": "1561300000", "costOfRevenue": "1295500000", "interestIncome": "None", "incomeBeforeTax": "85400000", "interestExpense": "42400000", "operatingIncome": "135600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22400000", "reportedCurrency": "USD", "netInterestIncome": "-41432000", "nonInterestIncome": "None", "operatingExpenses": "130199999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1295500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84900000", "sellingGeneralAndAdministrative": "130135000", "netIncomeFromContinuingOperations": "63039000" }, "balance": { "goodwill": "2465017000", "inventory": "1128749000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9322279000", "longTermDebt": "3672124000", "shortTermDebt": "988323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "878969000", "reportedCurrency": "USD", "retainedEarnings": "3645564000", "totalLiabilities": "7001682000", "otherCurrentAssets": "243910000", "totalCurrentAssets": "2966768000", "currentLongTermDebt": "988323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1158680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6355511000", "currentAccountsPayable": "817034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4660447000", "totalShareholderEquity": "2320597000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "552426000", "totalCurrentLiabilities": "2357783000", "otherNonCurrentLiabilities": "455776000", "totalNonCurrentLiabilities": "4643898999", "cashAndShortTermInvestments": "435429000", "commonStockSharesOutstanding": "105900000", "intangibleAssetsExcludingGoodwill": "878969000", "cashAndCashEquivalentsAtCarryingValue": "435429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63039000", "profitLoss": "None", "dividendPayout": "22849000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-54023000", "operatingCashflow": "-799573000", "capitalExpenditures": "82444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233794000", "cashflowFromInvestment": "-79981000", "stockBasedCompensation": "5699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1468600000, "cost_of_revenue": 1215900000, "gross_profit": 252700000, "ebit": 133100000, "ebitda": 214053000, "pretax_income": 54100000, "tax_provision": 35900000, "net_income": 18200000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1080659000, "total_current_assets": 2991918000, "total_assets": 9397083000, "short_term_debt": 682332000, "long_term_debt": 3715216000, "total_debt": 4397548000, "total_liabilities": 7122782000, "total_equity": 2274301000, "shares_outstanding": 105800000, "goodwill_and_intangibles": 3386761000 }, "cash_flow": { "operating_cash_flow": 1293765000, "capital_expenditure": 71309000, "free_cash_flow": 1365074000, "dividends_paid": 21027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330341, "ticker_id": 3642, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133100000", "ebitda": "214053000", "netIncome": "18200000", "grossProfit": "252700000", "depreciation": "None", "totalRevenue": "1468600000", "costOfRevenue": "1215900000", "interestIncome": "None", "incomeBeforeTax": "54100000", "interestExpense": "47700000", "operatingIncome": "133100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35900000", "reportedCurrency": "USD", "netInterestIncome": "-47749000", "nonInterestIncome": "None", "operatingExpenses": "119600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1215900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80953000", "sellingGeneralAndAdministrative": "117915000", "netIncomeFromContinuingOperations": "18204000" }, "balance": { "goodwill": "2486678000", "inventory": "1080134000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9397083000", "longTermDebt": "3715216000", "shortTermDebt": "682332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "900083000", "reportedCurrency": "USD", "retainedEarnings": "3605043000", "totalLiabilities": "7122782000", "otherCurrentAssets": "241725000", "totalCurrentAssets": "2991918000", "currentLongTermDebt": "631632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6405165000", "currentAccountsPayable": "1251889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4617048000", "totalShareholderEquity": "2274301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "517648000", "totalCurrentLiabilities": "2451869000", "otherNonCurrentLiabilities": "453929000", "totalNonCurrentLiabilities": "4670913000", "cashAndShortTermInvestments": "1080659000", "commonStockSharesOutstanding": "105800000", "intangibleAssetsExcludingGoodwill": "900083000", "cashAndCashEquivalentsAtCarryingValue": "1080659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "21027000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58650000", "operatingCashflow": "1293765000", "capitalExpenditures": "71309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532905000", "cashflowFromInvestment": "-69972000", "stockBasedCompensation": "5104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1468600000, "cost_of_revenue": 1215900000, "gross_profit": 252700000, "research_and_development": null, "selling_general_admin": 117915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133100000, "depreciation_amortisation": 80953000, "ebitda": 214053000, "interest_expense": 47700000, "interest_income": null, "other_non_operating": null, "pretax_income": 54100000, "tax_provision": 35900000, "effective_tax_rate": null, "net_income": 18200000, "net_income_continuing_ops": 18204000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1080659000, "short_term_investments": null, "net_receivables": 589400000, "inventory": 1080134000, "other_current_assets": null, "total_current_assets": 2991918000, "net_ppe": null, "goodwill": 2486678000, "intangible_assets": 900083000, "goodwill_and_intangibles": 3386761000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6405165000, "total_assets": 9397083000, "short_term_debt": 682332000, "accounts_payable": 1251889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2451869000, "long_term_debt": 3715216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4670913000, "total_liabilities": 7122782000, "total_debt": 4397548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3605043000, "total_equity": 2274301000, "shares_outstanding": 105800000, "operating_cash_flow": 1293765000, "stock_based_compensation": 5104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69972000, "dividends_paid": 21027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -532905000, "free_cash_flow": 1365074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133100000", "ebitda": "214053000", "netIncome": "18200000", "grossProfit": "252700000", "depreciation": "None", "totalRevenue": "1468600000", "costOfRevenue": "1215900000", "interestIncome": "None", "incomeBeforeTax": "54100000", "interestExpense": "47700000", "operatingIncome": "133100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35900000", "reportedCurrency": "USD", "netInterestIncome": "-47749000", "nonInterestIncome": "None", "operatingExpenses": "119600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1215900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80953000", "sellingGeneralAndAdministrative": "117915000", "netIncomeFromContinuingOperations": "18204000" }, "balance": { "goodwill": "2486678000", "inventory": "1080134000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9397083000", "longTermDebt": "3715216000", "shortTermDebt": "682332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "900083000", "reportedCurrency": "USD", "retainedEarnings": "3605043000", "totalLiabilities": "7122782000", "otherCurrentAssets": "241725000", "totalCurrentAssets": "2991918000", "currentLongTermDebt": "631632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6405165000", "currentAccountsPayable": "1251889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4617048000", "totalShareholderEquity": "2274301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "517648000", "totalCurrentLiabilities": "2451869000", "otherNonCurrentLiabilities": "453929000", "totalNonCurrentLiabilities": "4670913000", "cashAndShortTermInvestments": "1080659000", "commonStockSharesOutstanding": "105800000", "intangibleAssetsExcludingGoodwill": "900083000", "cashAndCashEquivalentsAtCarryingValue": "1080659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "21027000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58650000", "operatingCashflow": "1293765000", "capitalExpenditures": "71309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532905000", "cashflowFromInvestment": "-69972000", "stockBasedCompensation": "5104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 2008739000, "cost_of_revenue": 1681489000, "gross_profit": 327250000, "ebit": 205040000, "ebitda": null, "pretax_income": 148669000, "tax_provision": null, "net_income": 113293000, "net_income_to_common": 113293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389170000, "total_current_assets": 3112311000, "total_assets": 9498197000, "short_term_debt": null, "long_term_debt": 3812233000, "total_debt": 3812233000, "total_liabilities": 7225746000, "total_equity": 2272451000, "shares_outstanding": 105668000, "goodwill_and_intangibles": 3373178000 }, "cash_flow": { "operating_cash_flow": 340886000, "capital_expenditure": 80098000, "free_cash_flow": 420984000, "dividends_paid": 21411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330343, "ticker_id": 3642, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "113293000", "grossProfit": "327250000", "depreciation": "None", "totalRevenue": "2008739000", "costOfRevenue": "1681489000", "interestIncome": "None", "incomeBeforeTax": "148669000", "interestExpense": "49989000", "operatingIncome": "205040000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49989000", "nonInterestIncome": "None", "operatingExpenses": "1803699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1681489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "122210000", "netIncomeFromContinuingOperations": "113293000" }, "balance": { "goodwill": "2480925000", "inventory": "1022365000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9498197000", "longTermDebt": "3812233000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "892253000", "reportedCurrency": "USD", "retainedEarnings": "3608075000", "totalLiabilities": "7225746000", "otherCurrentAssets": "197966000", "totalCurrentAssets": "3112311000", "currentLongTermDebt": "1134984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1502810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6385886000", "currentAccountsPayable": "851523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2272451000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2450978000", "otherNonCurrentLiabilities": "451753000", "totalNonCurrentLiabilities": "4774768000", "cashAndShortTermInvestments": "389170000", "commonStockSharesOutstanding": "105668000", "intangibleAssetsExcludingGoodwill": "892253000", "cashAndCashEquivalentsAtCarryingValue": "389170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "21411000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "236377000", "operatingCashflow": "340886000", "capitalExpenditures": "80098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188467000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2008739000, "cost_of_revenue": 1681489000, "gross_profit": 327250000, "research_and_development": null, "selling_general_admin": 122210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205040000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 49989000, "interest_income": null, "other_non_operating": null, "pretax_income": 148669000, "tax_provision": null, "effective_tax_rate": null, "net_income": 113293000, "net_income_continuing_ops": 113293000, "net_income_to_common": 113293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389170000, "short_term_investments": null, "net_receivables": 1502810000, "inventory": 1022365000, "other_current_assets": null, "total_current_assets": 3112311000, "net_ppe": null, "goodwill": 2480925000, "intangible_assets": 892253000, "goodwill_and_intangibles": 3373178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6385886000, "total_assets": 9498197000, "short_term_debt": null, "accounts_payable": 851523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2450978000, "long_term_debt": 3812233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4774768000, "total_liabilities": 7225746000, "total_debt": 3812233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3608075000, "total_equity": 2272451000, "shares_outstanding": 105668000, "operating_cash_flow": 340886000, "stock_based_compensation": 5161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 21411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188467000, "free_cash_flow": 420984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "113293000", "grossProfit": "327250000", "depreciation": "None", "totalRevenue": "2008739000", "costOfRevenue": "1681489000", "interestIncome": "None", "incomeBeforeTax": "148669000", "interestExpense": "49989000", "operatingIncome": "205040000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49989000", "nonInterestIncome": "None", "operatingExpenses": "1803699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1681489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "122210000", "netIncomeFromContinuingOperations": "113293000" }, "balance": { "goodwill": "2480925000", "inventory": "1022365000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9498197000", "longTermDebt": "3812233000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "892253000", "reportedCurrency": "USD", "retainedEarnings": "3608075000", "totalLiabilities": "7225746000", "otherCurrentAssets": "197966000", "totalCurrentAssets": "3112311000", "currentLongTermDebt": "1134984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1502810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6385886000", "currentAccountsPayable": "851523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2272451000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2450978000", "otherNonCurrentLiabilities": "451753000", "totalNonCurrentLiabilities": "4774768000", "cashAndShortTermInvestments": "389170000", "commonStockSharesOutstanding": "105668000", "intangibleAssetsExcludingGoodwill": "892253000", "cashAndCashEquivalentsAtCarryingValue": "389170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "21411000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "236377000", "operatingCashflow": "340886000", "capitalExpenditures": "80098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188467000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 2008700000, "cost_of_revenue": 1681400000, "gross_profit": 327300000, "ebit": 198700000, "ebitda": 281575000, "pretax_income": 149444000, "tax_provision": 36151000, "net_income": 113300000, "net_income_to_common": 113300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317500000, "total_current_assets": 2818100000, "total_assets": 9410400000, "short_term_debt": 1197200000, "long_term_debt": 3114693000, "total_debt": 4311893000, "total_liabilities": 7188200000, "total_equity": 2222200000, "shares_outstanding": 107300000, "goodwill_and_intangibles": 3391300000 }, "cash_flow": { "operating_cash_flow": 340886000, "capital_expenditure": 80098000, "free_cash_flow": 420984000, "dividends_paid": 21411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330344, "ticker_id": 3642, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198700000", "ebitda": "281575000", "netIncome": "113300000", "grossProfit": "327300000", "depreciation": "None", "totalRevenue": "2008700000", "costOfRevenue": "1681400000", "interestIncome": "None", "incomeBeforeTax": "149444000", "interestExpense": "50000000", "operatingIncome": "205100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "36151000", "reportedCurrency": "USD", "netInterestIncome": "-48699000", "nonInterestIncome": "None", "operatingExpenses": "122200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1681400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82875000", "sellingGeneralAndAdministrative": "122200000", "netIncomeFromContinuingOperations": "88944000" }, "balance": { "goodwill": "2484557000", "inventory": "1258500000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9410400000", "longTermDebt": "3114693000", "shortTermDebt": "1197200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "906743000", "reportedCurrency": "USD", "retainedEarnings": "3516444000", "totalLiabilities": "7188200000", "otherCurrentAssets": "190805000", "totalCurrentAssets": "2818100000", "currentLongTermDebt": "1937384000", "longTermInvestments": "None", "shortTermInvestments": "700000000", "currentNetReceivables": "1242100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382100000", "currentAccountsPayable": "757494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4311893000", "totalShareholderEquity": "2222200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1497678000", "totalCurrentLiabilities": "1197200000", "otherNonCurrentLiabilities": "460054000", "totalNonCurrentLiabilities": "5991000000", "cashAndShortTermInvestments": "317500000", "commonStockSharesOutstanding": "107300000", "intangibleAssetsExcludingGoodwill": "906743000", "cashAndCashEquivalentsAtCarryingValue": "317500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113293000", "profitLoss": "None", "dividendPayout": "21411000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "236377000", "operatingCashflow": "340886000", "capitalExpenditures": "80098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188467000", "cashflowFromInvestment": "-81484000", "stockBasedCompensation": "5161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2008700000, "cost_of_revenue": 1681400000, "gross_profit": 327300000, "research_and_development": null, "selling_general_admin": 122200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198700000, "depreciation_amortisation": 82875000, "ebitda": 281575000, "interest_expense": 50000000, "interest_income": null, "other_non_operating": null, "pretax_income": 149444000, "tax_provision": 36151000, "effective_tax_rate": null, "net_income": 113300000, "net_income_continuing_ops": 88944000, "net_income_to_common": 113300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317500000, "short_term_investments": 700000000, "net_receivables": 1242100000, "inventory": 1258500000, "other_current_assets": null, "total_current_assets": 2818100000, "net_ppe": null, "goodwill": 2484557000, "intangible_assets": 906743000, "goodwill_and_intangibles": 3391300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2382100000, "total_assets": 9410400000, "short_term_debt": 1197200000, "accounts_payable": 757494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1197200000, "long_term_debt": 3114693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5991000000, "total_liabilities": 7188200000, "total_debt": 4311893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3516444000, "total_equity": 2222200000, "shares_outstanding": 107300000, "operating_cash_flow": 340886000, "stock_based_compensation": 5161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81484000, "dividends_paid": 21411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188467000, "free_cash_flow": 420984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198700000", "ebitda": "281575000", "netIncome": "113300000", "grossProfit": "327300000", "depreciation": "None", "totalRevenue": "2008700000", "costOfRevenue": "1681400000", "interestIncome": "None", "incomeBeforeTax": "149444000", "interestExpense": "50000000", "operatingIncome": "205100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "36151000", "reportedCurrency": "USD", "netInterestIncome": "-48699000", "nonInterestIncome": "None", "operatingExpenses": "122200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1681400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82875000", "sellingGeneralAndAdministrative": "122200000", "netIncomeFromContinuingOperations": "88944000" }, "balance": { "goodwill": "2484557000", "inventory": "1258500000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "9410400000", "longTermDebt": "3114693000", "shortTermDebt": "1197200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "906743000", "reportedCurrency": "USD", "retainedEarnings": "3516444000", "totalLiabilities": "7188200000", "otherCurrentAssets": "190805000", "totalCurrentAssets": "2818100000", "currentLongTermDebt": "1937384000", "longTermInvestments": "None", "shortTermInvestments": "700000000", "currentNetReceivables": "1242100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382100000", "currentAccountsPayable": "757494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4311893000", "totalShareholderEquity": "2222200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1497678000", "totalCurrentLiabilities": "1197200000", "otherNonCurrentLiabilities": "460054000", "totalNonCurrentLiabilities": "5991000000", "cashAndShortTermInvestments": "317500000", "commonStockSharesOutstanding": "107300000", "intangibleAssetsExcludingGoodwill": "906743000", "cashAndCashEquivalentsAtCarryingValue": "317500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113293000", "profitLoss": "None", "dividendPayout": "21411000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "236377000", "operatingCashflow": "340886000", "capitalExpenditures": "80098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188467000", "cashflowFromInvestment": "-81484000", "stockBasedCompensation": "5161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1466661000, "cost_of_revenue": 1196258000, "gross_profit": 270403000, "ebit": 130544000, "ebitda": 209907000, "pretax_income": 88778000, "tax_provision": 20816000, "net_income": 67962000, "net_income_to_common": 67962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353030000, "total_current_assets": 2597470000, "total_assets": 8767975000, "short_term_debt": 1145091000, "long_term_debt": 3483472000, "total_debt": 4628563000, "total_liabilities": 6684631000, "total_equity": 2083344000, "shares_outstanding": 107335000, "goodwill_and_intangibles": 3263241000 }, "cash_flow": { "operating_cash_flow": -683401000, "capital_expenditure": 82924000, "free_cash_flow": -600477000, "dividends_paid": 21939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330345, "ticker_id": 3642, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130544000", "ebitda": "209907000", "netIncome": "67962000", "grossProfit": "270403000", "depreciation": "None", "totalRevenue": "1466661000", "costOfRevenue": "1196258000", "interestIncome": "None", "incomeBeforeTax": "88778000", "interestExpense": "42928000", "operatingIncome": "141503000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20816000", "reportedCurrency": "USD", "netInterestIncome": "-42928000", "nonInterestIncome": "None", "operatingExpenses": "128900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1196258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79363000", "sellingGeneralAndAdministrative": "128900000", "netIncomeFromContinuingOperations": "67962000" }, "balance": { "goodwill": "2373376000", "inventory": "1055281000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "8767975000", "longTermDebt": "3483472000", "shortTermDebt": "1145091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "889865000", "reportedCurrency": "USD", "retainedEarnings": "3448952000", "totalLiabilities": "6684631000", "otherCurrentAssets": "176369000", "totalCurrentAssets": "2597470000", "currentLongTermDebt": "1145091000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1012790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6170505000", "currentAccountsPayable": "736823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4628563000", "totalShareholderEquity": "2083344000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "403417000", "totalCurrentLiabilities": "2285331000", "otherNonCurrentLiabilities": "429004000", "totalNonCurrentLiabilities": "4399300000", "cashAndShortTermInvestments": "353030000", "commonStockSharesOutstanding": "107335000", "intangibleAssetsExcludingGoodwill": "889865000", "cashAndCashEquivalentsAtCarryingValue": "353030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67962000", "profitLoss": "None", "dividendPayout": "21939000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-115166000", "operatingCashflow": "-683401000", "capitalExpenditures": "82924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282996000", "cashflowFromInvestment": "-82472000", "stockBasedCompensation": "4380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1466661000, "cost_of_revenue": 1196258000, "gross_profit": 270403000, "research_and_development": null, "selling_general_admin": 128900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130544000, "depreciation_amortisation": 79363000, "ebitda": 209907000, "interest_expense": 42928000, "interest_income": null, "other_non_operating": null, "pretax_income": 88778000, "tax_provision": 20816000, "effective_tax_rate": null, "net_income": 67962000, "net_income_continuing_ops": 67962000, "net_income_to_common": 67962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353030000, "short_term_investments": null, "net_receivables": 1012790000, "inventory": 1055281000, "other_current_assets": null, "total_current_assets": 2597470000, "net_ppe": null, "goodwill": 2373376000, "intangible_assets": 889865000, "goodwill_and_intangibles": 3263241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6170505000, "total_assets": 8767975000, "short_term_debt": 1145091000, "accounts_payable": 736823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2285331000, "long_term_debt": 3483472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4399300000, "total_liabilities": 6684631000, "total_debt": 4628563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3448952000, "total_equity": 2083344000, "shares_outstanding": 107335000, "operating_cash_flow": -683401000, "stock_based_compensation": 4380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82472000, "dividends_paid": 21939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 282996000, "free_cash_flow": -600477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130544000", "ebitda": "209907000", "netIncome": "67962000", "grossProfit": "270403000", "depreciation": "None", "totalRevenue": "1466661000", "costOfRevenue": "1196258000", "interestIncome": "None", "incomeBeforeTax": "88778000", "interestExpense": "42928000", "operatingIncome": "141503000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20816000", "reportedCurrency": "USD", "netInterestIncome": "-42928000", "nonInterestIncome": "None", "operatingExpenses": "128900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1196258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79363000", "sellingGeneralAndAdministrative": "128900000", "netIncomeFromContinuingOperations": "67962000" }, "balance": { "goodwill": "2373376000", "inventory": "1055281000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "8767975000", "longTermDebt": "3483472000", "shortTermDebt": "1145091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "889865000", "reportedCurrency": "USD", "retainedEarnings": "3448952000", "totalLiabilities": "6684631000", "otherCurrentAssets": "176369000", "totalCurrentAssets": "2597470000", "currentLongTermDebt": "1145091000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1012790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6170505000", "currentAccountsPayable": "736823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4628563000", "totalShareholderEquity": "2083344000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "403417000", "totalCurrentLiabilities": "2285331000", "otherNonCurrentLiabilities": "429004000", "totalNonCurrentLiabilities": "4399300000", "cashAndShortTermInvestments": "353030000", "commonStockSharesOutstanding": "107335000", "intangibleAssetsExcludingGoodwill": "889865000", "cashAndCashEquivalentsAtCarryingValue": "353030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67962000", "profitLoss": "None", "dividendPayout": "21939000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-115166000", "operatingCashflow": "-683401000", "capitalExpenditures": "82924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282996000", "cashflowFromInvestment": "-82472000", "stockBasedCompensation": "4380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1411167000, "cost_of_revenue": 1172168000, "gross_profit": 238999000, "ebit": 93180000, "ebitda": 170416000, "pretax_income": 49357000, "tax_provision": 4293000, "net_income": 45064000, "net_income_to_common": 45064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 822854000, "total_current_assets": 2522683000, "total_assets": 8584668000, "short_term_debt": 765832000, "long_term_debt": 3419921000, "total_debt": 4185753000, "total_liabilities": 6595087000, "total_equity": 1989581000, "shares_outstanding": 107300000, "goodwill_and_intangibles": 3185499000 }, "cash_flow": { "operating_cash_flow": 935761000, "capital_expenditure": 70751000, "free_cash_flow": 1006512000, "dividends_paid": 20301000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330346, "ticker_id": 3642, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93180000", "ebitda": "170416000", "netIncome": "45064000", "grossProfit": "238999000", "depreciation": "None", "totalRevenue": "1411167000", "costOfRevenue": "1172168000", "interestIncome": "None", "incomeBeforeTax": "49357000", "interestExpense": "44500000", "operatingIncome": "115684000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4293000", "reportedCurrency": "USD", "netInterestIncome": "-44508000", "nonInterestIncome": "None", "operatingExpenses": "123315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77236000", "sellingGeneralAndAdministrative": "123315000", "netIncomeFromContinuingOperations": "45064000" }, "balance": { "goodwill": "2316031000", "inventory": "928056000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "8584668000", "longTermDebt": "3419921000", "shortTermDebt": "765832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "869468000", "reportedCurrency": "USD", "retainedEarnings": "3402667000", "totalLiabilities": "6595087000", "otherCurrentAssets": "177494000", "totalCurrentAssets": "2522683000", "currentLongTermDebt": "716932000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "594279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6061985000", "currentAccountsPayable": "1111607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4357349000", "totalShareholderEquity": "1989581000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370093000", "totalCurrentLiabilities": "2247532000", "otherNonCurrentLiabilities": "422018000", "totalNonCurrentLiabilities": "4347555000", "cashAndShortTermInvestments": "822854000", "commonStockSharesOutstanding": "107300000", "intangibleAssetsExcludingGoodwill": "869468000", "cashAndCashEquivalentsAtCarryingValue": "822854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45100000", "profitLoss": "None", "dividendPayout": "20301000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-103056000", "operatingCashflow": "935761000", "capitalExpenditures": "70751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "528306000", "cashflowFromInvestment": "-987187000", "stockBasedCompensation": "3773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20301000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1411167000, "cost_of_revenue": 1172168000, "gross_profit": 238999000, "research_and_development": null, "selling_general_admin": 123315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93180000, "depreciation_amortisation": 77236000, "ebitda": 170416000, "interest_expense": 44500000, "interest_income": null, "other_non_operating": null, "pretax_income": 49357000, "tax_provision": 4293000, "effective_tax_rate": null, "net_income": 45064000, "net_income_continuing_ops": 45064000, "net_income_to_common": 45064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 822854000, "short_term_investments": null, "net_receivables": 594279000, "inventory": 928056000, "other_current_assets": null, "total_current_assets": 2522683000, "net_ppe": null, "goodwill": 2316031000, "intangible_assets": 869468000, "goodwill_and_intangibles": 3185499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6061985000, "total_assets": 8584668000, "short_term_debt": 765832000, "accounts_payable": 1111607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2247532000, "long_term_debt": 3419921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4347555000, "total_liabilities": 6595087000, "total_debt": 4185753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3402667000, "total_equity": 1989581000, "shares_outstanding": 107300000, "operating_cash_flow": 935761000, "stock_based_compensation": 3773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -987187000, "dividends_paid": 20301000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 528306000, "free_cash_flow": 1006512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93180000", "ebitda": "170416000", "netIncome": "45064000", "grossProfit": "238999000", "depreciation": "None", "totalRevenue": "1411167000", "costOfRevenue": "1172168000", "interestIncome": "None", "incomeBeforeTax": "49357000", "interestExpense": "44500000", "operatingIncome": "115684000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4293000", "reportedCurrency": "USD", "netInterestIncome": "-44508000", "nonInterestIncome": "None", "operatingExpenses": "123315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77236000", "sellingGeneralAndAdministrative": "123315000", "netIncomeFromContinuingOperations": "45064000" }, "balance": { "goodwill": "2316031000", "inventory": "928056000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "8584668000", "longTermDebt": "3419921000", "shortTermDebt": "765832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "869468000", "reportedCurrency": "USD", "retainedEarnings": "3402667000", "totalLiabilities": "6595087000", "otherCurrentAssets": "177494000", "totalCurrentAssets": "2522683000", "currentLongTermDebt": "716932000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "594279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6061985000", "currentAccountsPayable": "1111607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4357349000", "totalShareholderEquity": "1989581000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370093000", "totalCurrentLiabilities": "2247532000", "otherNonCurrentLiabilities": "422018000", "totalNonCurrentLiabilities": "4347555000", "cashAndShortTermInvestments": "822854000", "commonStockSharesOutstanding": "107300000", "intangibleAssetsExcludingGoodwill": "869468000", "cashAndCashEquivalentsAtCarryingValue": "822854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45100000", "profitLoss": "None", "dividendPayout": "20301000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-103056000", "operatingCashflow": "935761000", "capitalExpenditures": "70751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "528306000", "cashflowFromInvestment": "-987187000", "stockBasedCompensation": "3773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20301000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1745124000, "cost_of_revenue": 1451831000, "gross_profit": 293293000, "ebit": 167287000, "ebitda": 234003000, "pretax_income": 125416000, "tax_provision": 25363000, "net_income": 100053000, "net_income_to_common": 100053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368507000, "total_current_assets": 2519488000, "total_assets": 7747400000, "short_term_debt": 1254391000, "long_term_debt": 2553659000, "total_debt": 3808050000, "total_liabilities": 5693396000, "total_equity": 2053969999, "shares_outstanding": 107137000, "goodwill_and_intangibles": 2705509000 }, "cash_flow": { "operating_cash_flow": 313013000, "capital_expenditure": 60558000, "free_cash_flow": 373571000, "dividends_paid": 20347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330348, "ticker_id": 3642, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167287000", "ebitda": "234003000", "netIncome": "100053000", "grossProfit": "293293000", "depreciation": "None", "totalRevenue": "1745124000", "costOfRevenue": "1451831000", "interestIncome": "None", "incomeBeforeTax": "125416000", "interestExpense": "41871000", "operatingIncome": "186770000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25363000", "reportedCurrency": "USD", "netInterestIncome": "-41871000", "nonInterestIncome": "None", "operatingExpenses": "106523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1451831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66716000", "sellingGeneralAndAdministrative": "106523000", "netIncomeFromContinuingOperations": "100053000" }, "balance": { "goodwill": "2024055000", "inventory": "780443000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7747400000", "longTermDebt": "2553659000", "shortTermDebt": "1254391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "681454000", "reportedCurrency": "USD", "retainedEarnings": "3378093000", "totalLiabilities": "5693396000", "otherCurrentAssets": "160207000", "totalCurrentAssets": "2519488000", "currentLongTermDebt": "1254391000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1210331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5227878000", "currentAccountsPayable": "678518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3808050000", "totalShareholderEquity": "2053969999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "372853000", "totalCurrentLiabilities": "2305762000", "otherNonCurrentLiabilities": "413054000", "totalNonCurrentLiabilities": "3387634000", "cashAndShortTermInvestments": "368507000", "commonStockSharesOutstanding": "107137000", "intangibleAssetsExcludingGoodwill": "681454000", "cashAndCashEquivalentsAtCarryingValue": "368507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100039000", "profitLoss": "None", "dividendPayout": "20347000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "235298000", "operatingCashflow": "313013000", "capitalExpenditures": "60558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194746000", "cashflowFromInvestment": "-60692000", "stockBasedCompensation": "-7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1745124000, "cost_of_revenue": 1451831000, "gross_profit": 293293000, "research_and_development": null, "selling_general_admin": 106523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167287000, "depreciation_amortisation": 66716000, "ebitda": 234003000, "interest_expense": 41871000, "interest_income": null, "other_non_operating": null, "pretax_income": 125416000, "tax_provision": 25363000, "effective_tax_rate": null, "net_income": 100053000, "net_income_continuing_ops": 100053000, "net_income_to_common": 100053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368507000, "short_term_investments": null, "net_receivables": 1210331000, "inventory": 780443000, "other_current_assets": null, "total_current_assets": 2519488000, "net_ppe": null, "goodwill": 2024055000, "intangible_assets": 681454000, "goodwill_and_intangibles": 2705509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5227878000, "total_assets": 7747400000, "short_term_debt": 1254391000, "accounts_payable": 678518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2305762000, "long_term_debt": 2553659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3387634000, "total_liabilities": 5693396000, "total_debt": 3808050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3378093000, "total_equity": 2053969999, "shares_outstanding": 107137000, "operating_cash_flow": 313013000, "stock_based_compensation": -7948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60692000, "dividends_paid": 20347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194746000, "free_cash_flow": 373571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167287000", "ebitda": "234003000", "netIncome": "100053000", "grossProfit": "293293000", "depreciation": "None", "totalRevenue": "1745124000", "costOfRevenue": "1451831000", "interestIncome": "None", "incomeBeforeTax": "125416000", "interestExpense": "41871000", "operatingIncome": "186770000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25363000", "reportedCurrency": "USD", "netInterestIncome": "-41871000", "nonInterestIncome": "None", "operatingExpenses": "106523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1451831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66716000", "sellingGeneralAndAdministrative": "106523000", "netIncomeFromContinuingOperations": "100053000" }, "balance": { "goodwill": "2024055000", "inventory": "780443000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7747400000", "longTermDebt": "2553659000", "shortTermDebt": "1254391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "681454000", "reportedCurrency": "USD", "retainedEarnings": "3378093000", "totalLiabilities": "5693396000", "otherCurrentAssets": "160207000", "totalCurrentAssets": "2519488000", "currentLongTermDebt": "1254391000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1210331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5227878000", "currentAccountsPayable": "678518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3808050000", "totalShareholderEquity": "2053969999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "372853000", "totalCurrentLiabilities": "2305762000", "otherNonCurrentLiabilities": "413054000", "totalNonCurrentLiabilities": "3387634000", "cashAndShortTermInvestments": "368507000", "commonStockSharesOutstanding": "107137000", "intangibleAssetsExcludingGoodwill": "681454000", "cashAndCashEquivalentsAtCarryingValue": "368507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100039000", "profitLoss": "None", "dividendPayout": "20347000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "235298000", "operatingCashflow": "313013000", "capitalExpenditures": "60558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194746000", "cashflowFromInvestment": "-60692000", "stockBasedCompensation": "-7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1381365000, "cost_of_revenue": 1125361000, "gross_profit": 256004000, "ebit": 141853000, "ebitda": 207355000, "pretax_income": 100510000, "tax_provision": 24413000, "net_income": 76097000, "net_income_to_common": 76097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302795000, "total_current_assets": 2538633000, "total_assets": 7693237000, "short_term_debt": 1398246000, "long_term_debt": 2530718000, "total_debt": 3928964000, "total_liabilities": 5759547000, "total_equity": 1933690000, "shares_outstanding": 107015000, "goodwill_and_intangibles": 2672327000 }, "cash_flow": { "operating_cash_flow": 20897000, "capital_expenditure": 56184000, "free_cash_flow": 77081000, "dividends_paid": 20316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330349, "ticker_id": 3642, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141853000", "ebitda": "207355000", "netIncome": "76097000", "grossProfit": "256004000", "depreciation": "None", "totalRevenue": "1381365000", "costOfRevenue": "1125361000", "interestIncome": "None", "incomeBeforeTax": "100510000", "interestExpense": "41343000", "operatingIncome": "148712000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "24413000", "reportedCurrency": "USD", "netInterestIncome": "-41343000", "nonInterestIncome": "None", "operatingExpenses": "107292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1125361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65502000", "sellingGeneralAndAdministrative": "107292000", "netIncomeFromContinuingOperations": "76097000" }, "balance": { "goodwill": "1987284000", "inventory": "1005589000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7693237000", "longTermDebt": "2530718000", "shortTermDebt": "1398246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "685043000", "reportedCurrency": "USD", "retainedEarnings": "3298525000", "totalLiabilities": "5759547000", "otherCurrentAssets": "173463999", "totalCurrentAssets": "2538633000", "currentLongTermDebt": "1398246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1056785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154604000", "currentAccountsPayable": "658118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3928964000", "totalShareholderEquity": "1933690000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "339633000", "totalCurrentLiabilities": "2395997000", "otherNonCurrentLiabilities": "407681000", "totalNonCurrentLiabilities": "3363549999", "cashAndShortTermInvestments": "302795000", "commonStockSharesOutstanding": "107015000", "intangibleAssetsExcludingGoodwill": "685043000", "cashAndCashEquivalentsAtCarryingValue": "302795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76097000", "profitLoss": "None", "dividendPayout": "20316000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-52179000", "operatingCashflow": "20897000", "capitalExpenditures": "56184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36270000", "cashflowFromInvestment": "-55946000", "stockBasedCompensation": "3833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1381365000, "cost_of_revenue": 1125361000, "gross_profit": 256004000, "research_and_development": null, "selling_general_admin": 107292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141853000, "depreciation_amortisation": 65502000, "ebitda": 207355000, "interest_expense": 41343000, "interest_income": null, "other_non_operating": null, "pretax_income": 100510000, "tax_provision": 24413000, "effective_tax_rate": null, "net_income": 76097000, "net_income_continuing_ops": 76097000, "net_income_to_common": 76097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302795000, "short_term_investments": null, "net_receivables": 1056785000, "inventory": 1005589000, "other_current_assets": null, "total_current_assets": 2538633000, "net_ppe": null, "goodwill": 1987284000, "intangible_assets": 685043000, "goodwill_and_intangibles": 2672327000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5154604000, "total_assets": 7693237000, "short_term_debt": 1398246000, "accounts_payable": 658118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2395997000, "long_term_debt": 2530718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3363549999, "total_liabilities": 5759547000, "total_debt": 3928964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3298525000, "total_equity": 1933690000, "shares_outstanding": 107015000, "operating_cash_flow": 20897000, "stock_based_compensation": 3833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55946000, "dividends_paid": 20316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36270000, "free_cash_flow": 77081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141853000", "ebitda": "207355000", "netIncome": "76097000", "grossProfit": "256004000", "depreciation": "None", "totalRevenue": "1381365000", "costOfRevenue": "1125361000", "interestIncome": "None", "incomeBeforeTax": "100510000", "interestExpense": "41343000", "operatingIncome": "148712000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "24413000", "reportedCurrency": "USD", "netInterestIncome": "-41343000", "nonInterestIncome": "None", "operatingExpenses": "107292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1125361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65502000", "sellingGeneralAndAdministrative": "107292000", "netIncomeFromContinuingOperations": "76097000" }, "balance": { "goodwill": "1987284000", "inventory": "1005589000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7693237000", "longTermDebt": "2530718000", "shortTermDebt": "1398246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "685043000", "reportedCurrency": "USD", "retainedEarnings": "3298525000", "totalLiabilities": "5759547000", "otherCurrentAssets": "173463999", "totalCurrentAssets": "2538633000", "currentLongTermDebt": "1398246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1056785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154604000", "currentAccountsPayable": "658118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3928964000", "totalShareholderEquity": "1933690000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "339633000", "totalCurrentLiabilities": "2395997000", "otherNonCurrentLiabilities": "407681000", "totalNonCurrentLiabilities": "3363549999", "cashAndShortTermInvestments": "302795000", "commonStockSharesOutstanding": "107015000", "intangibleAssetsExcludingGoodwill": "685043000", "cashAndCashEquivalentsAtCarryingValue": "302795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76097000", "profitLoss": "None", "dividendPayout": "20316000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-52179000", "operatingCashflow": "20897000", "capitalExpenditures": "56184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36270000", "cashflowFromInvestment": "-55946000", "stockBasedCompensation": "3833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1317038000, "cost_of_revenue": 1093559000, "gross_profit": 223479000, "ebit": 111719000, "ebitda": 178149000, "pretax_income": 73072000, "tax_provision": 17908000, "net_income": 55164000, "net_income_to_common": 55164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308641000, "total_current_assets": 2376371000, "total_assets": 7574255000, "short_term_debt": 1345851000, "long_term_debt": 2534504000, "total_debt": 3880355000, "total_liabilities": 5674409000, "total_equity": 1899846000, "shares_outstanding": 107051000, "goodwill_and_intangibles": 2699318000 }, "cash_flow": { "operating_cash_flow": -547810000, "capital_expenditure": 75258000, "free_cash_flow": -472552000, "dividends_paid": 21137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330350, "ticker_id": 3642, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111719000", "ebitda": "178149000", "netIncome": "55164000", "grossProfit": "223479000", "depreciation": "None", "totalRevenue": "1317038000", "costOfRevenue": "1093559000", "interestIncome": "None", "incomeBeforeTax": "73072000", "interestExpense": "38647000", "operatingIncome": "123410000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17908000", "reportedCurrency": "USD", "netInterestIncome": "-38647000", "nonInterestIncome": "None", "operatingExpenses": "100069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66430000", "sellingGeneralAndAdministrative": "100069000", "netIncomeFromContinuingOperations": "55164000" }, "balance": { "goodwill": "1997285000", "inventory": "957240000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7574255000", "longTermDebt": "2534504000", "shortTermDebt": "1345851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "702033000", "reportedCurrency": "USD", "retainedEarnings": "3242914000", "totalLiabilities": "5674409000", "otherCurrentAssets": "164439000", "totalCurrentAssets": "2376371000", "currentLongTermDebt": "1345851000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "946051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5197884000", "currentAccountsPayable": "609832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3880355000", "totalShareholderEquity": "1899846000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333794000", "totalCurrentLiabilities": "2289477000", "otherNonCurrentLiabilities": "418162000", "totalNonCurrentLiabilities": "3384932000", "cashAndShortTermInvestments": "308641000", "commonStockSharesOutstanding": "107051000", "intangibleAssetsExcludingGoodwill": "702033000", "cashAndCashEquivalentsAtCarryingValue": "308641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55164000", "profitLoss": "None", "dividendPayout": "21137000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-22319000", "operatingCashflow": "-547810000", "capitalExpenditures": "75258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292676000", "cashflowFromInvestment": "-72462000", "stockBasedCompensation": "4115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1317038000, "cost_of_revenue": 1093559000, "gross_profit": 223479000, "research_and_development": null, "selling_general_admin": 100069000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111719000, "depreciation_amortisation": 66430000, "ebitda": 178149000, "interest_expense": 38647000, "interest_income": null, "other_non_operating": null, "pretax_income": 73072000, "tax_provision": 17908000, "effective_tax_rate": null, "net_income": 55164000, "net_income_continuing_ops": 55164000, "net_income_to_common": 55164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308641000, "short_term_investments": null, "net_receivables": 946051000, "inventory": 957240000, "other_current_assets": null, "total_current_assets": 2376371000, "net_ppe": null, "goodwill": 1997285000, "intangible_assets": 702033000, "goodwill_and_intangibles": 2699318000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5197884000, "total_assets": 7574255000, "short_term_debt": 1345851000, "accounts_payable": 609832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2289477000, "long_term_debt": 2534504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3384932000, "total_liabilities": 5674409000, "total_debt": 3880355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3242914000, "total_equity": 1899846000, "shares_outstanding": 107051000, "operating_cash_flow": -547810000, "stock_based_compensation": 4115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72462000, "dividends_paid": 21137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292676000, "free_cash_flow": -472552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111719000", "ebitda": "178149000", "netIncome": "55164000", "grossProfit": "223479000", "depreciation": "None", "totalRevenue": "1317038000", "costOfRevenue": "1093559000", "interestIncome": "None", "incomeBeforeTax": "73072000", "interestExpense": "38647000", "operatingIncome": "123410000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17908000", "reportedCurrency": "USD", "netInterestIncome": "-38647000", "nonInterestIncome": "None", "operatingExpenses": "100069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66430000", "sellingGeneralAndAdministrative": "100069000", "netIncomeFromContinuingOperations": "55164000" }, "balance": { "goodwill": "1997285000", "inventory": "957240000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7574255000", "longTermDebt": "2534504000", "shortTermDebt": "1345851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "702033000", "reportedCurrency": "USD", "retainedEarnings": "3242914000", "totalLiabilities": "5674409000", "otherCurrentAssets": "164439000", "totalCurrentAssets": "2376371000", "currentLongTermDebt": "1345851000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "946051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5197884000", "currentAccountsPayable": "609832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3880355000", "totalShareholderEquity": "1899846000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333794000", "totalCurrentLiabilities": "2289477000", "otherNonCurrentLiabilities": "418162000", "totalNonCurrentLiabilities": "3384932000", "cashAndShortTermInvestments": "308641000", "commonStockSharesOutstanding": "107051000", "intangibleAssetsExcludingGoodwill": "702033000", "cashAndCashEquivalentsAtCarryingValue": "308641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55164000", "profitLoss": "None", "dividendPayout": "21137000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-22319000", "operatingCashflow": "-547810000", "capitalExpenditures": "75258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292676000", "cashflowFromInvestment": "-72462000", "stockBasedCompensation": "4115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1340096000, "cost_of_revenue": 1121547000, "gross_profit": 218549000, "ebit": 126124000, "ebitda": 188610000, "pretax_income": 83631000, "tax_provision": 19202000, "net_income": 64429000, "net_income_to_common": 64429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642923000, "total_current_assets": 2348982000, "total_assets": 7611236000, "short_term_debt": 926215000, "long_term_debt": 2546451000, "total_debt": 3472666000, "total_liabilities": 5721878000, "total_equity": 1889358000, "shares_outstanding": 106900000, "goodwill_and_intangibles": 2739264000 }, "cash_flow": { "operating_cash_flow": 1078638000, "capital_expenditure": 53357000, "free_cash_flow": 1131995000, "dividends_paid": 19182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330351, "ticker_id": 3642, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126124000", "ebitda": "188610000", "netIncome": "64429000", "grossProfit": "218549000", "depreciation": "None", "totalRevenue": "1340096000", "costOfRevenue": "1121547000", "interestIncome": "None", "incomeBeforeTax": "83631000", "interestExpense": "42500000", "operatingIncome": "121324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19202000", "reportedCurrency": "USD", "netInterestIncome": "-42493000", "nonInterestIncome": "None", "operatingExpenses": "97225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62486000", "sellingGeneralAndAdministrative": "97225000", "netIncomeFromContinuingOperations": "64429000" }, "balance": { "goodwill": "2018241000", "inventory": "940808000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7611236000", "longTermDebt": "2546451000", "shortTermDebt": "926215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "721023000", "reportedCurrency": "USD", "retainedEarnings": "3208237000", "totalLiabilities": "5721878000", "otherCurrentAssets": "165727000", "totalCurrentAssets": "2348982000", "currentLongTermDebt": "880315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "599524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5262254000", "currentAccountsPayable": "1075913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3660566000", "totalShareholderEquity": "1889358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309728000", "totalCurrentLiabilities": "2311856000", "otherNonCurrentLiabilities": "429905000", "totalNonCurrentLiabilities": "3410021999", "cashAndShortTermInvestments": "642923000", "commonStockSharesOutstanding": "106900000", "intangibleAssetsExcludingGoodwill": "721023000", "cashAndCashEquivalentsAtCarryingValue": "642923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64400000", "profitLoss": "None", "dividendPayout": "19182000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9375000", "operatingCashflow": "1078638000", "capitalExpenditures": "53357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-698991000", "cashflowFromInvestment": "-53255000", "stockBasedCompensation": "4224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1340096000, "cost_of_revenue": 1121547000, "gross_profit": 218549000, "research_and_development": null, "selling_general_admin": 97225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126124000, "depreciation_amortisation": 62486000, "ebitda": 188610000, "interest_expense": 42500000, "interest_income": null, "other_non_operating": null, "pretax_income": 83631000, "tax_provision": 19202000, "effective_tax_rate": null, "net_income": 64429000, "net_income_continuing_ops": 64429000, "net_income_to_common": 64429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642923000, "short_term_investments": null, "net_receivables": 599524000, "inventory": 940808000, "other_current_assets": null, "total_current_assets": 2348982000, "net_ppe": null, "goodwill": 2018241000, "intangible_assets": 721023000, "goodwill_and_intangibles": 2739264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5262254000, "total_assets": 7611236000, "short_term_debt": 926215000, "accounts_payable": 1075913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2311856000, "long_term_debt": 2546451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3410021999, "total_liabilities": 5721878000, "total_debt": 3472666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3208237000, "total_equity": 1889358000, "shares_outstanding": 106900000, "operating_cash_flow": 1078638000, "stock_based_compensation": 4224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53255000, "dividends_paid": 19182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -698991000, "free_cash_flow": 1131995000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126124000", "ebitda": "188610000", "netIncome": "64429000", "grossProfit": "218549000", "depreciation": "None", "totalRevenue": "1340096000", "costOfRevenue": "1121547000", "interestIncome": "None", "incomeBeforeTax": "83631000", "interestExpense": "42500000", "operatingIncome": "121324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19202000", "reportedCurrency": "USD", "netInterestIncome": "-42493000", "nonInterestIncome": "None", "operatingExpenses": "97225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62486000", "sellingGeneralAndAdministrative": "97225000", "netIncomeFromContinuingOperations": "64429000" }, "balance": { "goodwill": "2018241000", "inventory": "940808000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7611236000", "longTermDebt": "2546451000", "shortTermDebt": "926215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "721023000", "reportedCurrency": "USD", "retainedEarnings": "3208237000", "totalLiabilities": "5721878000", "otherCurrentAssets": "165727000", "totalCurrentAssets": "2348982000", "currentLongTermDebt": "880315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "599524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5262254000", "currentAccountsPayable": "1075913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3660566000", "totalShareholderEquity": "1889358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309728000", "totalCurrentLiabilities": "2311856000", "otherNonCurrentLiabilities": "429905000", "totalNonCurrentLiabilities": "3410021999", "cashAndShortTermInvestments": "642923000", "commonStockSharesOutstanding": "106900000", "intangibleAssetsExcludingGoodwill": "721023000", "cashAndCashEquivalentsAtCarryingValue": "642923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64400000", "profitLoss": "None", "dividendPayout": "19182000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9375000", "operatingCashflow": "1078638000", "capitalExpenditures": "53357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-698991000", "cashflowFromInvestment": "-53255000", "stockBasedCompensation": "4224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1803101000, "cost_of_revenue": 1517183000, "gross_profit": 285918000, "ebit": 194091000, "ebitda": 263390000, "pretax_income": 146827000, "tax_provision": 36210000, "net_income": 110617000, "net_income_to_common": 110617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307124000, "total_current_assets": 2661822000, "total_assets": 7812307000, "short_term_debt": 897809000, "long_term_debt": 4210500000, "total_debt": 5108309000, "total_liabilities": 6030418000, "total_equity": 1781889000, "shares_outstanding": 106900000, "goodwill_and_intangibles": 2704033000 }, "cash_flow": { "operating_cash_flow": 215748000, "capital_expenditure": 55296000, "free_cash_flow": 271044000, "dividends_paid": 19278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330353, "ticker_id": 3642, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194091000", "ebitda": "263390000", "netIncome": "110617000", "grossProfit": "285918000", "depreciation": "None", "totalRevenue": "1803101000", "costOfRevenue": "1517183000", "interestIncome": "None", "incomeBeforeTax": "146827000", "interestExpense": "47257000", "operatingIncome": "204636000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36210000", "reportedCurrency": "USD", "netInterestIncome": "-47300000", "nonInterestIncome": "None", "operatingExpenses": "81282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1517183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69299000", "sellingGeneralAndAdministrative": "85403000", "netIncomeFromContinuingOperations": "110600000" }, "balance": { "goodwill": "1979693000", "inventory": "919013000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7812307000", "longTermDebt": "4210500000", "shortTermDebt": "897809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "724340000", "reportedCurrency": "USD", "retainedEarnings": "3163161000", "totalLiabilities": "6030418000", "otherCurrentAssets": "139803000", "totalCurrentAssets": "2661822000", "currentLongTermDebt": "897809000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1295882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150485000", "currentAccountsPayable": "651991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1911638000", "shortLongTermDebtTotal": "4210494000", "totalShareholderEquity": "1781889000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "365761000", "totalCurrentLiabilities": "1915561000", "otherNonCurrentLiabilities": "802200000", "totalNonCurrentLiabilities": "4114857000", "cashAndShortTermInvestments": "307124000", "commonStockSharesOutstanding": "106900000", "intangibleAssetsExcludingGoodwill": "724340000", "cashAndCashEquivalentsAtCarryingValue": "307124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110581000", "profitLoss": "None", "dividendPayout": "19278000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "320089000", "operatingCashflow": "215748000", "capitalExpenditures": "55296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86411000", "cashflowFromInvestment": "-53593000", "stockBasedCompensation": "4192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1803101000, "cost_of_revenue": 1517183000, "gross_profit": 285918000, "research_and_development": null, "selling_general_admin": 85403000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194091000, "depreciation_amortisation": 69299000, "ebitda": 263390000, "interest_expense": 47257000, "interest_income": null, "other_non_operating": null, "pretax_income": 146827000, "tax_provision": 36210000, "effective_tax_rate": null, "net_income": 110617000, "net_income_continuing_ops": 110600000, "net_income_to_common": 110617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307124000, "short_term_investments": null, "net_receivables": 1295882000, "inventory": 919013000, "other_current_assets": null, "total_current_assets": 2661822000, "net_ppe": null, "goodwill": 1979693000, "intangible_assets": 724340000, "goodwill_and_intangibles": 2704033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5150485000, "total_assets": 7812307000, "short_term_debt": 897809000, "accounts_payable": 651991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1915561000, "long_term_debt": 4210500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4114857000, "total_liabilities": 6030418000, "total_debt": 5108309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3163161000, "total_equity": 1781889000, "shares_outstanding": 106900000, "operating_cash_flow": 215748000, "stock_based_compensation": 4192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55296000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53593000, "dividends_paid": 19278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86411000, "free_cash_flow": 271044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194091000", "ebitda": "263390000", "netIncome": "110617000", "grossProfit": "285918000", "depreciation": "None", "totalRevenue": "1803101000", "costOfRevenue": "1517183000", "interestIncome": "None", "incomeBeforeTax": "146827000", "interestExpense": "47257000", "operatingIncome": "204636000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36210000", "reportedCurrency": "USD", "netInterestIncome": "-47300000", "nonInterestIncome": "None", "operatingExpenses": "81282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1517183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69299000", "sellingGeneralAndAdministrative": "85403000", "netIncomeFromContinuingOperations": "110600000" }, "balance": { "goodwill": "1979693000", "inventory": "919013000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7812307000", "longTermDebt": "4210500000", "shortTermDebt": "897809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "724340000", "reportedCurrency": "USD", "retainedEarnings": "3163161000", "totalLiabilities": "6030418000", "otherCurrentAssets": "139803000", "totalCurrentAssets": "2661822000", "currentLongTermDebt": "897809000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1295882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150485000", "currentAccountsPayable": "651991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1911638000", "shortLongTermDebtTotal": "4210494000", "totalShareholderEquity": "1781889000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "365761000", "totalCurrentLiabilities": "1915561000", "otherNonCurrentLiabilities": "802200000", "totalNonCurrentLiabilities": "4114857000", "cashAndShortTermInvestments": "307124000", "commonStockSharesOutstanding": "106900000", "intangibleAssetsExcludingGoodwill": "724340000", "cashAndCashEquivalentsAtCarryingValue": "307124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110581000", "profitLoss": "None", "dividendPayout": "19278000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "320089000", "operatingCashflow": "215748000", "capitalExpenditures": "55296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86411000", "cashflowFromInvestment": "-53593000", "stockBasedCompensation": "4192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "income_statement": { "revenue": 1426727000, "cost_of_revenue": 1176601000, "gross_profit": 250126000, "ebit": 143993000, "ebitda": 210598000, "pretax_income": 97201000, "tax_provision": 18311000, "net_income": 78890000, "net_income_to_common": 78890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236600000, "total_current_assets": 2698500000, "total_assets": 7913700000, "short_term_debt": 1068200000, "long_term_debt": 4162600000, "total_debt": 5230800000, "total_liabilities": 6042600000, "total_equity": 1871100000, "shares_outstanding": 110500000, "goodwill_and_intangibles": 2752663000 }, "cash_flow": { "operating_cash_flow": -179926000, "capital_expenditure": 50329000, "free_cash_flow": -129597000, "dividends_paid": 19825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330354, "ticker_id": 3642, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:35.408473+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143993000", "ebitda": "210598000", "netIncome": "78890000", "grossProfit": "250126000", "depreciation": "None", "totalRevenue": "1426727000", "costOfRevenue": "1176601000", "interestIncome": "None", "incomeBeforeTax": "97201000", "interestExpense": "46792000", "operatingIncome": "146660000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18311000", "reportedCurrency": "USD", "netInterestIncome": "-46800000", "nonInterestIncome": "None", "operatingExpenses": "103466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1176601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66605000", "sellingGeneralAndAdministrative": "103466000", "netIncomeFromContinuingOperations": "78900000" }, "balance": { "goodwill": "2007388000", "inventory": "1251500000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7913700000", "longTermDebt": "4162600000", "shortTermDebt": "1068200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "745275000", "reportedCurrency": "USD", "retainedEarnings": "3072021000", "totalLiabilities": "6042600000", "otherCurrentAssets": "142800000", "totalCurrentAssets": "2698500000", "currentLongTermDebt": "811387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1067600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5215200000", "currentAccountsPayable": "751758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1934187000", "shortLongTermDebtTotal": "4419376000", "totalShareholderEquity": "1871100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1068200000", "totalCurrentLiabilities": "1068200000", "otherNonCurrentLiabilities": "811800000", "totalNonCurrentLiabilities": "4974400000", "cashAndShortTermInvestments": "236600000", "commonStockSharesOutstanding": "110500000", "intangibleAssetsExcludingGoodwill": "745275000", "cashAndCashEquivalentsAtCarryingValue": "236600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78871000", "profitLoss": "None", "dividendPayout": "19825000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-193018000", "operatingCashflow": "-179926000", "capitalExpenditures": "50329000", "changeInReceivables": "-126189000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36375000", "cashflowFromInvestment": "-49974000", "stockBasedCompensation": "3475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-266312000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1426727000, "cost_of_revenue": 1176601000, "gross_profit": 250126000, "research_and_development": null, "selling_general_admin": 103466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143993000, "depreciation_amortisation": 66605000, "ebitda": 210598000, "interest_expense": 46792000, "interest_income": null, "other_non_operating": null, "pretax_income": 97201000, "tax_provision": 18311000, "effective_tax_rate": null, "net_income": 78890000, "net_income_continuing_ops": 78900000, "net_income_to_common": 78890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236600000, "short_term_investments": null, "net_receivables": 1067600000, "inventory": 1251500000, "other_current_assets": null, "total_current_assets": 2698500000, "net_ppe": null, "goodwill": 2007388000, "intangible_assets": 745275000, "goodwill_and_intangibles": 2752663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5215200000, "total_assets": 7913700000, "short_term_debt": 1068200000, "accounts_payable": 751758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1068200000, "long_term_debt": 4162600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4974400000, "total_liabilities": 6042600000, "total_debt": 5230800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3072021000, "total_equity": 1871100000, "shares_outstanding": 110500000, "operating_cash_flow": -179926000, "stock_based_compensation": 3475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49974000, "dividends_paid": 19825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36375000, "free_cash_flow": -129597000, "net_change_in_cash": -266312000 }, "raw_data": { "income": { "ebit": "143993000", "ebitda": "210598000", "netIncome": "78890000", "grossProfit": "250126000", "depreciation": "None", "totalRevenue": "1426727000", "costOfRevenue": "1176601000", "interestIncome": "None", "incomeBeforeTax": "97201000", "interestExpense": "46792000", "operatingIncome": "146660000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18311000", "reportedCurrency": "USD", "netInterestIncome": "-46800000", "nonInterestIncome": "None", "operatingExpenses": "103466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1176601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66605000", "sellingGeneralAndAdministrative": "103466000", "netIncomeFromContinuingOperations": "78900000" }, "balance": { "goodwill": "2007388000", "inventory": "1251500000", "commonStock": "1751000", "currentDebt": "None", "investments": "None", "totalAssets": "7913700000", "longTermDebt": "4162600000", "shortTermDebt": "1068200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "745275000", "reportedCurrency": "USD", "retainedEarnings": "3072021000", "totalLiabilities": "6042600000", "otherCurrentAssets": "142800000", "totalCurrentAssets": "2698500000", "currentLongTermDebt": "811387000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1067600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5215200000", "currentAccountsPayable": "751758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1934187000", "shortLongTermDebtTotal": "4419376000", "totalShareholderEquity": "1871100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1068200000", "totalCurrentLiabilities": "1068200000", "otherNonCurrentLiabilities": "811800000", "totalNonCurrentLiabilities": "4974400000", "cashAndShortTermInvestments": "236600000", "commonStockSharesOutstanding": "110500000", "intangibleAssetsExcludingGoodwill": "745275000", "cashAndCashEquivalentsAtCarryingValue": "236600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78871000", "profitLoss": "None", "dividendPayout": "19825000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-193018000", "operatingCashflow": "-179926000", "capitalExpenditures": "50329000", "changeInReceivables": "-126189000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36375000", "cashflowFromInvestment": "-49974000", "stockBasedCompensation": "3475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-266312000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67924000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }