{ "ticker": { "uuid": "5b771fab-ab57-4d66-890a-143eaf431b8b", "symbol": "MTD", "name": "Mettler-Toledo International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/5b771fab-ab57-4d66-890a-143eaf431b8b/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b771fab-ab57-4d66-890a-143eaf431b8b/" }, "ticker_metadata": { "id": 2748, "uuid": "5b771fab-ab57-4d66-890a-143eaf431b8b", "symbol": "MTD", "name": "Mettler-Toledo International Inc", "asset_type": "equity", "market_cap": 23150838000, "stock_exchange_id": 3, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Mettler Toledo (NYSE: MTD) is a multinational manufacturer of scales and analytical instruments. It is the largest provider of weighing instruments for use in laboratory, industrial, and food retailing applications. The company also provides various analytical instruments, process analytics instruments, and end-of-line inspection systems.", "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": "5b771fab-ab57-4d66-890a-143eaf431b8b", "symbol": "MTD", "name": "Mettler-Toledo International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/5b771fab-ab57-4d66-890a-143eaf431b8b/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b771fab-ab57-4d66-890a-143eaf431b8b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.11, "quality": 0.67, "momentum": 0.21, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 1154.33, "market_cap": 23416891905.89, "pe_ratio": 26.7603, "earnings_yield": 0.0374, "ebitda_to_ev": 0.0484, "shareholder_yield": 0, "roe": -20.893, "piotroski_f_score": 6, "momentum_12_1": -0.0506, "volatility_252d": 0.3116 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:49.939348+00:00", "batch_id": "" }, "size": { "price_close": 1154.33, "market_cap": 23416891905.89, "market_cap_usd": 23416891905.89, "enterprise_value": 25584955905.89, "shares_outstanding": 20286133, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.7603, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.7257, "pcf_ratio": 25.9865, "pfcf_ratio": 23.2218, "ev_ebitda": 20.6481, "ev_ebit": 22.3812, "ev_sales": 6.2558, "ev_fcf": 25.3718, "earnings_yield": 0.0374, "fcf_yield": 0.0394, "price_to_sales": 5.7257, "price_to_book": null, "price_to_cashflow": 25.9865, "ebitda_to_ev": 0.0484, "sales_yield": 0.1599 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5779, "operating_margin": 0.2795, "net_margin": 0.214, "ebitda_margin": 0.303, "fcf_margin": 0.2466, "roe": -20.893, "roa": 0.2385, "roic": 0.4453, "roc_greenblatt": null, "asset_turnover": 1.1147, "cash_conversion": 1.1524, "accruals_ratio": -0.0071, "sbc_to_revenue": 0.0056, "piotroski_f_score": 6, "altman_z_score": 9.5921, "earnings_stability_5y": 0.1867, "revenue_stability_5y": 0.1133, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6441, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -88.5991, "net_debt_to_ebitda": 1.7497, "debt_to_assets": 0.6074, "interest_coverage": 16.5988, "current_ratio": 1.2017, "quick_ratio": 0.8364, "net_debt": 2168064000, "local_beta": 0.0009, "volatility_252d": 0.3116, "volatility_60d": 0.7353, "max_drawdown_12m": -0.3053, "risk_adjusted_momentum": -0.1623 }, "growth": { "revenue_growth_1y": 0.0678, "revenue_growth_3y_cagr": 0.009, "revenue_growth_5y_cagr": 0.0547, "eps_growth_1y": 0.0304, "eps_growth_3y_cagr": -0.0013, "eps_growth_5y_cagr": 0.076, "fcf_growth_1y": -0.0633, "book_value_growth_1y": null, "revenue_growth": 0.0678, "earnings_growth": 0.0304 }, "momentum": { "price_return_1m": 0.0266, "price_return_3m": -0.0457, "price_return_6m": -0.1841, "price_return_9m": -0.1159, "price_return_12m": -0.0253, "price_return_12m_ex1m": -0.0506, "momentum_6m": -0.1841, "momentum_12m": -0.0253, "momentum_12_1": -0.0506, "distance_from_52w_high": -0.2227, "distance_from_52w_low": 0.1189, "relative_strength": -0.1253 }, "raw_ttm": { "revenue_ttm": 4089782000, "gross_profit_ttm": 2363307000, "ebit_ttm": 1143144000, "ebitda_ttm": 1239097000, "net_income_ttm": 875060000, "eps_diluted_ttm": 43.1359, "operating_cash_flow_ttm": 901117000, "capital_expenditure_ttm": 107283000, "fcf_ttm": 1008400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68869000, "cash_and_equivalents": 60574000, "total_current_assets": 1331911000, "total_current_liabilities": 1108361000, "net_ppe": null, "total_assets": 3668915000, "total_debt": 2228638000, "total_equity": -41883000, "net_working_capital": 230018000, "book_value_per_share": -2.0646, "retained_earnings": 9407598000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1052520000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 65, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 84, "rank_ev_ebitda": 78, "rank_ev_ebit": 73, "rank_earnings_yield": 65, "rank_fcf_yield": 73, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 100, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 35, "rank_fcf_margin": 38, "rank_piotroski": 39, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 58, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 64 }, "composites": { "value_composite": 89, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 75, "yield_composite": 92, "svqf_composite": 83, "vc1_composite": 89, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.2715, "os_score": 0.09, "value_percentile": 0.11, "quality_percentile": 0.67, "momentum_percentile": 0.21, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4552, "ticker_id": 2748, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:49.939348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1154.33, "market_cap": 23416891905.89, "market_cap_usd": 23416891905.89, "enterprise_value": 25584955905.89, "shares_outstanding": 20286133, "fx_rate_to_usd": null, "pe_ratio": 26.76032718, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.72570663, "pcf_ratio": 25.98651663, "pfcf_ratio": 23.22182855, "ev_ebitda": 20.64806541, "ev_ebit": 22.38121873, "ev_sales": 6.25582388, "ev_fcf": 25.37183251, "earnings_yield": 0.03736875, "fcf_yield": 0.03941379, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57785647, "operating_margin": 0.27951221, "net_margin": 0.2139625, "ebitda_margin": 0.30297385, "fcf_margin": 0.24656571, "roe": -20.89296373, "roa": 0.23850648, "roic": 0.44526534, "roc_greenblatt": null, "asset_turnover": 1.11471157, "cash_conversion": 1.15237812, "accruals_ratio": -0.0071021, "sbc_to_revenue": 0.00558514, "debt_to_equity": -88.59914524, "net_debt_to_ebitda": 1.7497129, "debt_to_assets": 0.60743789, "interest_coverage": 16.59881805, "current_ratio": 1.20169421, "quick_ratio": 0.83644679, "net_debt": 2168064000, "revenue_growth_1y": 0.06778471, "revenue_growth_3y_cagr": 0.00899186, "revenue_growth_5y_cagr": 0.05469611, "eps_growth_1y": 0.03043035, "eps_growth_3y_cagr": -0.00126578, "eps_growth_5y_cagr": 0.07596312, "fcf_growth_1y": -0.06332147, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 9.59210246, "earnings_stability_5y": 0.186736, "revenue_stability_5y": 0.113295, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02656386, "price_return_3m": -0.04573224, "price_return_6m": -0.18413836, "price_return_9m": -0.11593692, "price_return_12m": -0.02533901, "price_return_12m_ex1m": -0.05055981, "distance_from_52w_high": -0.22273621, "distance_from_52w_low": 0.11892715, "relative_strength": -0.12530259, "local_beta": 0.0009, "volatility_252d": 0.311601, "volatility_60d": 0.735312, "max_drawdown_12m": -0.30534906, "revenue_ttm": 4089782000, "gross_profit_ttm": 2363307000, "ebit_ttm": 1143144000, "ebitda_ttm": 1239097000, "net_income_ttm": 875060000, "eps_diluted_ttm": 43.1358702, "operating_cash_flow_ttm": 901117000, "capital_expenditure_ttm": 107283000, "fcf_ttm": 1008400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68869000, "cash_and_equivalents": 60574000, "total_current_assets": 1331911000, "total_current_liabilities": 1108361000, "net_ppe": null, "total_assets": 3668915000, "total_debt": 2228638000, "total_equity": -41883000, "net_working_capital": 230018000, "book_value_per_share": -2.06461231, "retained_earnings": 9407598000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1052520000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 65, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 84, "rank_ev_ebitda": 78, "rank_ev_ebit": 73, "rank_earnings_yield": 65, "rank_fcf_yield": 73, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 100, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 35, "rank_fcf_margin": 38, "rank_piotroski": 39, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 58, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 64, "value_composite": 89, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 75, "yield_composite": 92, "svqf_composite": 83, "vc1_composite": 89, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1154.33, "os": 0.09, "value": 0.11, "quality": 0.67, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.7603, "earnings_yield": 0.0374, "shareholder_yield": 0, "roe": -20.893, "momentum_12_1": -0.0506, "complete_fields": { "id": 4552, "ticker_id": 2748, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:49.939348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1154.33, "market_cap": 23416891905.89, "market_cap_usd": 23416891905.89, "enterprise_value": 25584955905.89, "shares_outstanding": 20286133, "fx_rate_to_usd": null, "pe_ratio": 26.76032718, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.72570663, "pcf_ratio": 25.98651663, "pfcf_ratio": 23.22182855, "ev_ebitda": 20.64806541, "ev_ebit": 22.38121873, "ev_sales": 6.25582388, "ev_fcf": 25.37183251, "earnings_yield": 0.03736875, "fcf_yield": 0.03941379, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57785647, "operating_margin": 0.27951221, "net_margin": 0.2139625, "ebitda_margin": 0.30297385, "fcf_margin": 0.24656571, "roe": -20.89296373, "roa": 0.23850648, "roic": 0.44526534, "roc_greenblatt": null, "asset_turnover": 1.11471157, "cash_conversion": 1.15237812, "accruals_ratio": -0.0071021, "sbc_to_revenue": 0.00558514, "debt_to_equity": -88.59914524, "net_debt_to_ebitda": 1.7497129, "debt_to_assets": 0.60743789, "interest_coverage": 16.59881805, "current_ratio": 1.20169421, "quick_ratio": 0.83644679, "net_debt": 2168064000, "revenue_growth_1y": 0.06778471, "revenue_growth_3y_cagr": 0.00899186, "revenue_growth_5y_cagr": 0.05469611, "eps_growth_1y": 0.03043035, "eps_growth_3y_cagr": -0.00126578, "eps_growth_5y_cagr": 0.07596312, "fcf_growth_1y": -0.06332147, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 9.59210246, "earnings_stability_5y": 0.186736, "revenue_stability_5y": 0.113295, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02656386, "price_return_3m": -0.04573224, "price_return_6m": -0.18413836, "price_return_9m": -0.11593692, "price_return_12m": -0.02533901, "price_return_12m_ex1m": -0.05055981, "distance_from_52w_high": -0.22273621, "distance_from_52w_low": 0.11892715, "relative_strength": -0.12530259, "local_beta": 0.0009, "volatility_252d": 0.311601, "volatility_60d": 0.735312, "max_drawdown_12m": -0.30534906, "revenue_ttm": 4089782000, "gross_profit_ttm": 2363307000, "ebit_ttm": 1143144000, "ebitda_ttm": 1239097000, "net_income_ttm": 875060000, "eps_diluted_ttm": 43.1358702, "operating_cash_flow_ttm": 901117000, "capital_expenditure_ttm": 107283000, "fcf_ttm": 1008400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68869000, "cash_and_equivalents": 60574000, "total_current_assets": 1331911000, "total_current_liabilities": 1108361000, "net_ppe": null, "total_assets": 3668915000, "total_debt": 2228638000, "total_equity": -41883000, "net_working_capital": 230018000, "book_value_per_share": -2.06461231, "retained_earnings": 9407598000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1052520000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 65, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 84, "rank_ev_ebitda": 78, "rank_ev_ebit": 73, "rank_earnings_yield": 65, "rank_fcf_yield": 73, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 100, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 35, "rank_fcf_margin": 38, "rank_piotroski": 39, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 58, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 64, "value_composite": 89, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 75, "yield_composite": 92, "svqf_composite": 83, "vc1_composite": 89, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 4026399000, "cost_of_revenue": 1710222000, "gross_profit": 2316177000, "ebit": 1109124000, "ebitda": 1234734000, "pretax_income": 1048909000, "tax_provision": 179716000, "net_income": 869193000, "net_income_to_common": 869193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66888000, "total_current_assets": 1362667000, "total_assets": 3712646000, "short_term_debt": 99039000, "long_term_debt": 2088241000, "total_debt": 2187280000, "total_liabilities": 3736282000, "total_equity": -23636000, "shares_outstanding": 20610189, "goodwill_and_intangibles": 1018135000 }, "cash_flow": { "operating_cash_flow": 955772000, "capital_expenditure": 107124000, "free_cash_flow": 1062896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299504, "ticker_id": 2748, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1109124000", "ebitda": "1234734000", "netIncome": "869193000", "grossProfit": "2316177000", "depreciation": "None", "totalRevenue": "4026399000", "costOfRevenue": "1710222000", "interestIncome": "None", "incomeBeforeTax": "1048909000", "interestExpense": "68515000", "operatingIncome": "1118490000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "179716000", "reportedCurrency": "USD", "netInterestIncome": "-68515000", "nonInterestIncome": "None", "operatingExpenses": "1197687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "199373000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1710222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125610000", "sellingGeneralAndAdministrative": "998314000", "netIncomeFromContinuingOperations": "869193000" }, "balance": { "goodwill": "739225000", "inventory": "387228000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3712646000", "longTermDebt": "2088241000", "shortTermDebt": "99039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278910000", "reportedCurrency": "USD", "retainedEarnings": "9238196000", "totalLiabilities": "3736282000", "otherCurrentAssets": "130308000", "totalCurrentAssets": "1362667000", "currentLongTermDebt": "63931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "778243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349979000", "currentAccountsPayable": "266628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "845636000", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "-23636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401890000", "totalCurrentLiabilities": "1198116000", "otherNonCurrentLiabilities": "298141000", "totalNonCurrentLiabilities": "2538166000", "cashAndShortTermInvestments": "66888000", "commonStockSharesOutstanding": "20610189", "intangibleAssetsExcludingGoodwill": "278910000", "cashAndCashEquivalentsAtCarryingValue": "66888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "869193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7651000", "operatingCashflow": "955772000", "capitalExpenditures": "107124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-755173000", "cashflowFromInvestment": "-193874000", "stockBasedCompensation": "22512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4026399000, "cost_of_revenue": 1710222000, "gross_profit": 2316177000, "research_and_development": 199373000, "selling_general_admin": 998314000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1109124000, "depreciation_amortisation": 125610000, "ebitda": 1234734000, "interest_expense": 68515000, "interest_income": null, "other_non_operating": null, "pretax_income": 1048909000, "tax_provision": 179716000, "effective_tax_rate": null, "net_income": 869193000, "net_income_continuing_ops": 869193000, "net_income_to_common": 869193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66888000, "short_term_investments": null, "net_receivables": 778243000, "inventory": 387228000, "other_current_assets": null, "total_current_assets": 1362667000, "net_ppe": null, "goodwill": 739225000, "intangible_assets": 278910000, "goodwill_and_intangibles": 1018135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2349979000, "total_assets": 3712646000, "short_term_debt": 99039000, "accounts_payable": 266628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1198116000, "long_term_debt": 2088241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2538166000, "total_liabilities": 3736282000, "total_debt": 2187280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9238196000, "total_equity": -23636000, "shares_outstanding": 20610189, "operating_cash_flow": 955772000, "stock_based_compensation": 22512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -755173000, "free_cash_flow": 1062896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1109124000", "ebitda": "1234734000", "netIncome": "869193000", "grossProfit": "2316177000", "depreciation": "None", "totalRevenue": "4026399000", "costOfRevenue": "1710222000", "interestIncome": "None", "incomeBeforeTax": "1048909000", "interestExpense": "68515000", "operatingIncome": "1118490000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "179716000", "reportedCurrency": "USD", "netInterestIncome": "-68515000", "nonInterestIncome": "None", "operatingExpenses": "1197687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "199373000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1710222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125610000", "sellingGeneralAndAdministrative": "998314000", "netIncomeFromContinuingOperations": "869193000" }, "balance": { "goodwill": "739225000", "inventory": "387228000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3712646000", "longTermDebt": "2088241000", "shortTermDebt": "99039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278910000", "reportedCurrency": "USD", "retainedEarnings": "9238196000", "totalLiabilities": "3736282000", "otherCurrentAssets": "130308000", "totalCurrentAssets": "1362667000", "currentLongTermDebt": "63931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "778243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349979000", "currentAccountsPayable": "266628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "845636000", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "-23636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401890000", "totalCurrentLiabilities": "1198116000", "otherNonCurrentLiabilities": "298141000", "totalNonCurrentLiabilities": "2538166000", "cashAndShortTermInvestments": "66888000", "commonStockSharesOutstanding": "20610189", "intangibleAssetsExcludingGoodwill": "278910000", "cashAndCashEquivalentsAtCarryingValue": "66888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "869193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7651000", "operatingCashflow": "955772000", "capitalExpenditures": "107124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-755173000", "cashflowFromInvestment": "-193874000", "stockBasedCompensation": "22512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125610000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 3872361000, "cost_of_revenue": 1619647000, "gross_profit": 2252714000, "ebit": 1100454000, "ebitda": 1223675000, "pretax_income": 1037223000, "tax_provision": 174083000, "net_income": 863140000, "net_income_to_common": 863140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59362000, "total_current_assets": 1193906000, "total_assets": 3239999000, "short_term_debt": 212438000, "long_term_debt": 1831265000, "total_debt": 2043703000, "total_liabilities": 3366889000, "total_equity": -126890000, "shares_outstanding": 21321000, "goodwill_and_intangibles": 926057000 }, "cash_flow": { "operating_cash_flow": 968346000, "capital_expenditure": 103898000, "free_cash_flow": 1072244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299509, "ticker_id": 2748, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1100454000", "ebitda": "1223675000", "netIncome": "863140000", "grossProfit": "2252714000", "depreciation": "None", "totalRevenue": "3872361000", "costOfRevenue": "1619647000", "interestIncome": "None", "incomeBeforeTax": "1037223000", "interestExpense": "74631000", "operatingIncome": "1127054000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "174083000", "reportedCurrency": "USD", "netInterestIncome": "-74631000", "nonInterestIncome": "None", "operatingExpenses": "1125660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189357000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1619647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123221000", "sellingGeneralAndAdministrative": "936303000", "netIncomeFromContinuingOperations": "863140000" }, "balance": { "goodwill": "668914000", "inventory": "342274000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3239999000", "longTermDebt": "1831265000", "shortTermDebt": "212438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257143000", "reportedCurrency": "USD", "retainedEarnings": "8371420000", "totalLiabilities": "3366889000", "otherCurrentAssets": "105158000", "totalCurrentAssets": "1193906000", "currentLongTermDebt": "182623000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2046093000", "currentAccountsPayable": "215843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "883015000", "shortLongTermDebtTotal": "2131073000", "totalShareholderEquity": "-126890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342418000", "totalCurrentLiabilities": "1168193000", "otherNonCurrentLiabilities": "263478000", "totalNonCurrentLiabilities": "2198696000", "cashAndShortTermInvestments": "59362000", "commonStockSharesOutstanding": "21321000", "intangibleAssetsExcludingGoodwill": "257143000", "cashAndCashEquivalentsAtCarryingValue": "59362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "863140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24127000", "operatingCashflow": "968346000", "capitalExpenditures": "103898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-855977000", "cashflowFromInvestment": "-119462000", "stockBasedCompensation": "19979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-849997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3872361000, "cost_of_revenue": 1619647000, "gross_profit": 2252714000, "research_and_development": 189357000, "selling_general_admin": 936303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1100454000, "depreciation_amortisation": 123221000, "ebitda": 1223675000, "interest_expense": 74631000, "interest_income": null, "other_non_operating": null, "pretax_income": 1037223000, "tax_provision": 174083000, "effective_tax_rate": null, "net_income": 863140000, "net_income_continuing_ops": 863140000, "net_income_to_common": 863140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59362000, "short_term_investments": null, "net_receivables": 687112000, "inventory": 342274000, "other_current_assets": null, "total_current_assets": 1193906000, "net_ppe": null, "goodwill": 668914000, "intangible_assets": 257143000, "goodwill_and_intangibles": 926057000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2046093000, "total_assets": 3239999000, "short_term_debt": 212438000, "accounts_payable": 215843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1168193000, "long_term_debt": 1831265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2198696000, "total_liabilities": 3366889000, "total_debt": 2043703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8371420000, "total_equity": -126890000, "shares_outstanding": 21321000, "operating_cash_flow": 968346000, "stock_based_compensation": 19979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -855977000, "free_cash_flow": 1072244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1100454000", "ebitda": "1223675000", "netIncome": "863140000", "grossProfit": "2252714000", "depreciation": "None", "totalRevenue": "3872361000", "costOfRevenue": "1619647000", "interestIncome": "None", "incomeBeforeTax": "1037223000", "interestExpense": "74631000", "operatingIncome": "1127054000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "174083000", "reportedCurrency": "USD", "netInterestIncome": "-74631000", "nonInterestIncome": "None", "operatingExpenses": "1125660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189357000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1619647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123221000", "sellingGeneralAndAdministrative": "936303000", "netIncomeFromContinuingOperations": "863140000" }, "balance": { "goodwill": "668914000", "inventory": "342274000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3239999000", "longTermDebt": "1831265000", "shortTermDebt": "212438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257143000", "reportedCurrency": "USD", "retainedEarnings": "8371420000", "totalLiabilities": "3366889000", "otherCurrentAssets": "105158000", "totalCurrentAssets": "1193906000", "currentLongTermDebt": "182623000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2046093000", "currentAccountsPayable": "215843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "883015000", "shortLongTermDebtTotal": "2131073000", "totalShareholderEquity": "-126890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342418000", "totalCurrentLiabilities": "1168193000", "otherNonCurrentLiabilities": "263478000", "totalNonCurrentLiabilities": "2198696000", "cashAndShortTermInvestments": "59362000", "commonStockSharesOutstanding": "21321000", "intangibleAssetsExcludingGoodwill": "257143000", "cashAndCashEquivalentsAtCarryingValue": "59362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "863140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24127000", "operatingCashflow": "968346000", "capitalExpenditures": "103898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-855977000", "cashflowFromInvestment": "-119462000", "stockBasedCompensation": "19979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-849997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123221000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 3788309000, "cost_of_revenue": 1547023000, "gross_profit": 2241286000, "ebit": 1151896000, "ebitda": 1151896000, "pretax_income": 973728000, "tax_provision": 184950000, "net_income": 788778000, "net_income_to_common": 788778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69807000, "total_current_assets": 1230203000, "total_assets": 3355555000, "short_term_debt": 220735000, "long_term_debt": 1888620000, "total_debt": 2109355000, "total_liabilities": 3505493000, "total_equity": -149938000, "shares_outstanding": 21971528, "goodwill_and_intangibles": 955537000 }, "cash_flow": { "operating_cash_flow": 965874000, "capital_expenditure": 105323000, "free_cash_flow": 1071197000, "dividends_paid": 19234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299514, "ticker_id": 2748, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1151896000", "ebitda": "1151896000", "netIncome": "788778000", "grossProfit": "2241286000", "depreciation": "None", "totalRevenue": "3788309000", "costOfRevenue": "1547023000", "interestIncome": "None", "incomeBeforeTax": "973728000", "interestExpense": "77366000", "operatingIncome": "1151896000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "184950000", "reportedCurrency": "USD", "netInterestIncome": "-74516000", "nonInterestIncome": "None", "operatingExpenses": "1089390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1547023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121164000", "sellingGeneralAndAdministrative": "908265000", "netIncomeFromContinuingOperations": "869818000" }, "balance": { "goodwill": "670108000", "inventory": "385865000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3355555000", "longTermDebt": "1888620000", "shortTermDebt": "220735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "285429000", "reportedCurrency": "USD", "retainedEarnings": "7510756000", "totalLiabilities": "3505493000", "otherCurrentAssets": "110638000", "totalCurrentAssets": "1230203000", "currentLongTermDebt": "192219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125352000", "currentAccountsPayable": "210411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "917766000", "shortLongTermDebtTotal": "2196285000", "totalShareholderEquity": "-149938000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326214000", "totalCurrentLiabilities": "1181082000", "otherNonCurrentLiabilities": "327112000", "totalNonCurrentLiabilities": "2324411000", "cashAndShortTermInvestments": "69807000", "commonStockSharesOutstanding": "21971528", "intangibleAssetsExcludingGoodwill": "285429000", "cashAndCashEquivalentsAtCarryingValue": "69807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "788778000", "profitLoss": "None", "dividendPayout": "19234000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "71021000", "operatingCashflow": "965874000", "capitalExpenditures": "105323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-859585000", "cashflowFromInvestment": "-131694000", "stockBasedCompensation": "17928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3788309000, "cost_of_revenue": 1547023000, "gross_profit": 2241286000, "research_and_development": 185284000, "selling_general_admin": 908265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1151896000, "depreciation_amortisation": 121164000, "ebitda": 1151896000, "interest_expense": 77366000, "interest_income": null, "other_non_operating": null, "pretax_income": 973728000, "tax_provision": 184950000, "effective_tax_rate": null, "net_income": 788778000, "net_income_continuing_ops": 869818000, "net_income_to_common": 788778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69807000, "short_term_investments": null, "net_receivables": 663893000, "inventory": 385865000, "other_current_assets": null, "total_current_assets": 1230203000, "net_ppe": null, "goodwill": 670108000, "intangible_assets": 285429000, "goodwill_and_intangibles": 955537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2125352000, "total_assets": 3355555000, "short_term_debt": 220735000, "accounts_payable": 210411000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1181082000, "long_term_debt": 1888620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324411000, "total_liabilities": 3505493000, "total_debt": 2109355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7510756000, "total_equity": -149938000, "shares_outstanding": 21971528, "operating_cash_flow": 965874000, "stock_based_compensation": 17928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131694000, "dividends_paid": 19234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -859585000, "free_cash_flow": 1071197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1151896000", "ebitda": "1151896000", "netIncome": "788778000", "grossProfit": "2241286000", "depreciation": "None", "totalRevenue": "3788309000", "costOfRevenue": "1547023000", "interestIncome": "None", "incomeBeforeTax": "973728000", "interestExpense": "77366000", "operatingIncome": "1151896000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "184950000", "reportedCurrency": "USD", "netInterestIncome": "-74516000", "nonInterestIncome": "None", "operatingExpenses": "1089390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1547023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121164000", "sellingGeneralAndAdministrative": "908265000", "netIncomeFromContinuingOperations": "869818000" }, "balance": { "goodwill": "670108000", "inventory": "385865000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3355555000", "longTermDebt": "1888620000", "shortTermDebt": "220735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "285429000", "reportedCurrency": "USD", "retainedEarnings": "7510756000", "totalLiabilities": "3505493000", "otherCurrentAssets": "110638000", "totalCurrentAssets": "1230203000", "currentLongTermDebt": "192219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125352000", "currentAccountsPayable": "210411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "917766000", "shortLongTermDebtTotal": "2196285000", "totalShareholderEquity": "-149938000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326214000", "totalCurrentLiabilities": "1181082000", "otherNonCurrentLiabilities": "327112000", "totalNonCurrentLiabilities": "2324411000", "cashAndShortTermInvestments": "69807000", "commonStockSharesOutstanding": "21971528", "intangibleAssetsExcludingGoodwill": "285429000", "cashAndCashEquivalentsAtCarryingValue": "69807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "788778000", "profitLoss": "None", "dividendPayout": "19234000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "71021000", "operatingCashflow": "965874000", "capitalExpenditures": "105323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-859585000", "cashflowFromInvestment": "-131694000", "stockBasedCompensation": "17928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121164000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 3919709000, "cost_of_revenue": 1677906000, "gross_profit": 2241803000, "ebit": 1130432000, "ebitda": 1243455000, "pretax_income": 1070592000, "tax_provision": 198090000, "net_income": 872502000, "net_income_to_common": 872502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95966000, "total_current_assets": 1375089000, "total_assets": 3492395000, "short_term_debt": 135325000, "long_term_debt": 1908480000, "total_debt": 2043805000, "total_liabilities": 3467602000, "total_equity": 24793000, "shares_outstanding": 22718290, "goodwill_and_intangibles": 966224000 }, "cash_flow": { "operating_cash_flow": 859067000, "capital_expenditure": 121241000, "free_cash_flow": 980308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299519, "ticker_id": 2748, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1130432000", "ebitda": "1243455000", "netIncome": "872502000", "grossProfit": "2241803000", "depreciation": "None", "totalRevenue": "3919709000", "costOfRevenue": "1677906000", "interestIncome": "None", "incomeBeforeTax": "1070592000", "interestExpense": "55392000", "operatingIncome": "1126220000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "198090000", "reportedCurrency": "USD", "netInterestIncome": "-55392000", "nonInterestIncome": "None", "operatingExpenses": "1115583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177122000", "otherNonOperatingIncome": "9320000", "costofGoodsAndServicesSold": "1677906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113023000", "sellingGeneralAndAdministrative": "938461000", "netIncomeFromContinuingOperations": "872502000" }, "balance": { "goodwill": "660170000", "inventory": "441694000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3492395000", "longTermDebt": "1908480000", "shortTermDebt": "135325000", "treasuryStock": "-7325656000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "306054000", "reportedCurrency": "USD", "retainedEarnings": "6726866000", "totalLiabilities": "3467602000", "otherCurrentAssets": "128108000", "totalCurrentAssets": "1375089000", "currentLongTermDebt": "106054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2117306000", "currentAccountsPayable": "252538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778600000", "shortLongTermDebtTotal": "2130693000", "totalShareholderEquity": "24793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "376013000", "totalCurrentLiabilities": "1147731000", "otherNonCurrentLiabilities": "300031000", "totalNonCurrentLiabilities": "2319871000", "cashAndShortTermInvestments": "95966000", "commonStockSharesOutstanding": "22718290", "intangibleAssetsExcludingGoodwill": "306054000", "cashAndCashEquivalentsAtCarryingValue": "95966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "872502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-43392000", "operatingCashflow": "859067000", "capitalExpenditures": "121241000", "changeInReceivables": "-83417000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716039000", "cashflowFromInvestment": "-139395000", "stockBasedCompensation": "19661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3633000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1099998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3919709000, "cost_of_revenue": 1677906000, "gross_profit": 2241803000, "research_and_development": 177122000, "selling_general_admin": 938461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1130432000, "depreciation_amortisation": 113023000, "ebitda": 1243455000, "interest_expense": 55392000, "interest_income": null, "other_non_operating": null, "pretax_income": 1070592000, "tax_provision": 198090000, "effective_tax_rate": null, "net_income": 872502000, "net_income_continuing_ops": 872502000, "net_income_to_common": 872502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95966000, "short_term_investments": null, "net_receivables": 709321000, "inventory": 441694000, "other_current_assets": null, "total_current_assets": 1375089000, "net_ppe": null, "goodwill": 660170000, "intangible_assets": 306054000, "goodwill_and_intangibles": 966224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2117306000, "total_assets": 3492395000, "short_term_debt": 135325000, "accounts_payable": 252538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1147731000, "long_term_debt": 1908480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2319871000, "total_liabilities": 3467602000, "total_debt": 2043805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6726866000, "total_equity": 24793000, "shares_outstanding": 22718290, "operating_cash_flow": 859067000, "stock_based_compensation": 19661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -716039000, "free_cash_flow": 980308000, "net_change_in_cash": 3633000 }, "raw_data": { "income": { "ebit": "1130432000", "ebitda": "1243455000", "netIncome": "872502000", "grossProfit": "2241803000", "depreciation": "None", "totalRevenue": "3919709000", "costOfRevenue": "1677906000", "interestIncome": "None", "incomeBeforeTax": "1070592000", "interestExpense": "55392000", "operatingIncome": "1126220000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "198090000", "reportedCurrency": "USD", "netInterestIncome": "-55392000", "nonInterestIncome": "None", "operatingExpenses": "1115583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177122000", "otherNonOperatingIncome": "9320000", "costofGoodsAndServicesSold": "1677906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113023000", "sellingGeneralAndAdministrative": "938461000", "netIncomeFromContinuingOperations": "872502000" }, "balance": { "goodwill": "660170000", "inventory": "441694000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3492395000", "longTermDebt": "1908480000", "shortTermDebt": "135325000", "treasuryStock": "-7325656000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "306054000", "reportedCurrency": "USD", "retainedEarnings": "6726866000", "totalLiabilities": "3467602000", "otherCurrentAssets": "128108000", "totalCurrentAssets": "1375089000", "currentLongTermDebt": "106054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2117306000", "currentAccountsPayable": "252538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778600000", "shortLongTermDebtTotal": "2130693000", "totalShareholderEquity": "24793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "376013000", "totalCurrentLiabilities": "1147731000", "otherNonCurrentLiabilities": "300031000", "totalNonCurrentLiabilities": "2319871000", "cashAndShortTermInvestments": "95966000", "commonStockSharesOutstanding": "22718290", "intangibleAssetsExcludingGoodwill": "306054000", "cashAndCashEquivalentsAtCarryingValue": "95966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "872502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-43392000", "operatingCashflow": "859067000", "capitalExpenditures": "121241000", "changeInReceivables": "-83417000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716039000", "cashflowFromInvestment": "-139395000", "stockBasedCompensation": "19661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3633000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1099998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113023000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 3717930000, "cost_of_revenue": 1609452000, "gross_profit": 2108478000, "ebit": 991825000, "ebitda": 1099882000, "pretax_income": 949361000, "tax_provision": 180376000, "net_income": 768985000, "net_income_to_common": 768985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98564000, "total_current_assets": 1269358000, "total_assets": 3326798000, "short_term_debt": 131770000, "long_term_debt": 1580808000, "total_debt": 1712578000, "total_liabilities": 3155377000, "total_equity": 171421000, "shares_outstanding": 23457630, "goodwill_and_intangibles": 956072000 }, "cash_flow": { "operating_cash_flow": 908825000, "capital_expenditure": 107580000, "free_cash_flow": 1016405000, "dividends_paid": 20463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299524, "ticker_id": 2748, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "991825000", "ebitda": "1099882000", "netIncome": "768985000", "grossProfit": "2108478000", "depreciation": "None", "totalRevenue": "3717930000", "costOfRevenue": "1609452000", "interestIncome": "None", "incomeBeforeTax": "949361000", "interestExpense": "43242000", "operatingIncome": "994736000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "180376000", "reportedCurrency": "USD", "netInterestIncome": "-43242000", "nonInterestIncome": "None", "operatingExpenses": "1113742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "169766000", "otherNonOperatingIncome": "3106000", "costofGoodsAndServicesSold": "1609452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108057000", "sellingGeneralAndAdministrative": "943976000", "netIncomeFromContinuingOperations": "768985000" }, "balance": { "goodwill": "648622000", "inventory": "414543000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3326798000", "longTermDebt": "1580808000", "shortTermDebt": "131770000", "treasuryStock": "-6259049000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "307450000", "reportedCurrency": "USD", "retainedEarnings": "5859272000", "totalLiabilities": "3155377000", "otherCurrentAssets": "108916000", "totalCurrentAssets": "1269358000", "currentLongTermDebt": "101134000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2057440000", "currentAccountsPayable": "272911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799365000", "shortLongTermDebtTotal": "1800894000", "totalShareholderEquity": "171421000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414440000", "totalCurrentLiabilities": "1146538000", "otherNonCurrentLiabilities": "365801000", "totalNonCurrentLiabilities": "2008839000", "cashAndShortTermInvestments": "98564000", "commonStockSharesOutstanding": "23457630", "intangibleAssetsExcludingGoodwill": "307450000", "cashAndCashEquivalentsAtCarryingValue": "98564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "768985000", "profitLoss": "None", "dividendPayout": "20463000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-118718000", "operatingCashflow": "908825000", "capitalExpenditures": "107580000", "changeInReceivables": "-66468000", "changeInExchangeRate": "142000", "cashflowFromFinancing": "-590549000", "cashflowFromInvestment": "-314108000", "stockBasedCompensation": "19595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4310000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3717930000, "cost_of_revenue": 1609452000, "gross_profit": 2108478000, "research_and_development": 169766000, "selling_general_admin": 943976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 991825000, "depreciation_amortisation": 108057000, "ebitda": 1099882000, "interest_expense": 43242000, "interest_income": null, "other_non_operating": null, "pretax_income": 949361000, "tax_provision": 180376000, "effective_tax_rate": null, "net_income": 768985000, "net_income_continuing_ops": 768985000, "net_income_to_common": 768985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98564000, "short_term_investments": null, "net_receivables": 647335000, "inventory": 414543000, "other_current_assets": null, "total_current_assets": 1269358000, "net_ppe": null, "goodwill": 648622000, "intangible_assets": 307450000, "goodwill_and_intangibles": 956072000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2057440000, "total_assets": 3326798000, "short_term_debt": 131770000, "accounts_payable": 272911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1146538000, "long_term_debt": 1580808000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2008839000, "total_liabilities": 3155377000, "total_debt": 1712578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5859272000, "total_equity": 171421000, "shares_outstanding": 23457630, "operating_cash_flow": 908825000, "stock_based_compensation": 19595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314108000, "dividends_paid": 20463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -590549000, "free_cash_flow": 1016405000, "net_change_in_cash": 4310000 }, "raw_data": { "income": { "ebit": "991825000", "ebitda": "1099882000", "netIncome": "768985000", "grossProfit": "2108478000", "depreciation": "None", "totalRevenue": "3717930000", "costOfRevenue": "1609452000", "interestIncome": "None", "incomeBeforeTax": "949361000", "interestExpense": "43242000", "operatingIncome": "994736000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "180376000", "reportedCurrency": "USD", "netInterestIncome": "-43242000", "nonInterestIncome": "None", "operatingExpenses": "1113742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "169766000", "otherNonOperatingIncome": "3106000", "costofGoodsAndServicesSold": "1609452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108057000", "sellingGeneralAndAdministrative": "943976000", "netIncomeFromContinuingOperations": "768985000" }, "balance": { "goodwill": "648622000", "inventory": "414543000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3326798000", "longTermDebt": "1580808000", "shortTermDebt": "131770000", "treasuryStock": "-6259049000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "307450000", "reportedCurrency": "USD", "retainedEarnings": "5859272000", "totalLiabilities": "3155377000", "otherCurrentAssets": "108916000", "totalCurrentAssets": "1269358000", "currentLongTermDebt": "101134000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2057440000", "currentAccountsPayable": "272911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799365000", "shortLongTermDebtTotal": "1800894000", "totalShareholderEquity": "171421000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414440000", "totalCurrentLiabilities": "1146538000", "otherNonCurrentLiabilities": "365801000", "totalNonCurrentLiabilities": "2008839000", "cashAndShortTermInvestments": "98564000", "commonStockSharesOutstanding": "23457630", "intangibleAssetsExcludingGoodwill": "307450000", "cashAndCashEquivalentsAtCarryingValue": "98564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "768985000", "profitLoss": "None", "dividendPayout": "20463000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-118718000", "operatingCashflow": "908825000", "capitalExpenditures": "107580000", "changeInReceivables": "-66468000", "changeInExchangeRate": "142000", "cashflowFromFinancing": "-590549000", "cashflowFromInvestment": "-314108000", "stockBasedCompensation": "19595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4310000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108057000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 3085177000, "cost_of_revenue": 1340811000, "gross_profit": 1744366000, "ebit": 787246000, "ebitda": 885955000, "pretax_income": 748743000, "tax_provision": 146004000, "net_income": 602739000, "net_income_to_common": 602739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94254000, "total_current_assets": 1056904000, "total_assets": 2814549000, "short_term_debt": 50317000, "long_term_debt": 1284174000, "total_debt": 1334491000, "total_liabilities": 2531874000, "total_equity": 282675000, "shares_outstanding": 24199230, "goodwill_and_intangibles": 747055000 }, "cash_flow": { "operating_cash_flow": 724699000, "capital_expenditure": 92494000, "free_cash_flow": 817193000, "dividends_paid": 26719000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299529, "ticker_id": 2748, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "787246000", "ebitda": "885955000", "netIncome": "602739000", "grossProfit": "1744366000", "depreciation": "None", "totalRevenue": "3085177000", "costOfRevenue": "1340811000", "interestIncome": "None", "incomeBeforeTax": "748743000", "interestExpense": "38616000", "operatingIncome": "784043000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "146004000", "reportedCurrency": "USD", "netInterestIncome": "-38616000", "nonInterestIncome": "None", "operatingExpenses": "960323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "140102000", "otherNonOperatingIncome": "13832000", "costofGoodsAndServicesSold": "1340811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98709000", "sellingGeneralAndAdministrative": "820221000", "netIncomeFromContinuingOperations": "602739000" }, "balance": { "goodwill": "550270000", "inventory": "297611000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "2814549000", "longTermDebt": "1284174000", "shortTermDebt": "50317000", "treasuryStock": "-5283584000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "196785000", "reportedCurrency": "USD", "retainedEarnings": "5095596000", "totalLiabilities": "2531874000", "otherCurrentAssets": "71230000", "totalCurrentAssets": "1056904000", "currentLongTermDebt": "50317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757645000", "currentAccountsPayable": "175801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798868000", "shortLongTermDebtTotal": "1334491000", "totalShareholderEquity": "282675000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "376086000", "totalCurrentLiabilities": "840327000", "otherNonCurrentLiabilities": "372925000", "totalNonCurrentLiabilities": "1691547000", "cashAndShortTermInvestments": "94254000", "commonStockSharesOutstanding": "24199230", "intangibleAssetsExcludingGoodwill": "196785000", "cashAndCashEquivalentsAtCarryingValue": "94254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602739000", "profitLoss": "None", "dividendPayout": "26719000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3836000", "operatingCashflow": "724699000", "capitalExpenditures": "92494000", "changeInReceivables": "-4495000", "changeInExchangeRate": "6038000", "cashflowFromFinancing": "-743908000", "cashflowFromInvestment": "-100360000", "stockBasedCompensation": "18687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26719000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-113531000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3085177000, "cost_of_revenue": 1340811000, "gross_profit": 1744366000, "research_and_development": 140102000, "selling_general_admin": 820221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 787246000, "depreciation_amortisation": 98709000, "ebitda": 885955000, "interest_expense": 38616000, "interest_income": null, "other_non_operating": null, "pretax_income": 748743000, "tax_provision": 146004000, "effective_tax_rate": null, "net_income": 602739000, "net_income_continuing_ops": 602739000, "net_income_to_common": 602739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94254000, "short_term_investments": null, "net_receivables": 593809000, "inventory": 297611000, "other_current_assets": null, "total_current_assets": 1056904000, "net_ppe": null, "goodwill": 550270000, "intangible_assets": 196785000, "goodwill_and_intangibles": 747055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1757645000, "total_assets": 2814549000, "short_term_debt": 50317000, "accounts_payable": 175801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840327000, "long_term_debt": 1284174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1691547000, "total_liabilities": 2531874000, "total_debt": 1334491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5095596000, "total_equity": 282675000, "shares_outstanding": 24199230, "operating_cash_flow": 724699000, "stock_based_compensation": 18687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100360000, "dividends_paid": 26719000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -743908000, "free_cash_flow": 817193000, "net_change_in_cash": -113531000 }, "raw_data": { "income": { "ebit": "787246000", "ebitda": "885955000", "netIncome": "602739000", "grossProfit": "1744366000", "depreciation": "None", "totalRevenue": "3085177000", "costOfRevenue": "1340811000", "interestIncome": "None", "incomeBeforeTax": "748743000", "interestExpense": "38616000", "operatingIncome": "784043000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "146004000", "reportedCurrency": "USD", "netInterestIncome": "-38616000", "nonInterestIncome": "None", "operatingExpenses": "960323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "140102000", "otherNonOperatingIncome": "13832000", "costofGoodsAndServicesSold": "1340811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98709000", "sellingGeneralAndAdministrative": "820221000", "netIncomeFromContinuingOperations": "602739000" }, "balance": { "goodwill": "550270000", "inventory": "297611000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "2814549000", "longTermDebt": "1284174000", "shortTermDebt": "50317000", "treasuryStock": "-5283584000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "196785000", "reportedCurrency": "USD", "retainedEarnings": "5095596000", "totalLiabilities": "2531874000", "otherCurrentAssets": "71230000", "totalCurrentAssets": "1056904000", "currentLongTermDebt": "50317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757645000", "currentAccountsPayable": "175801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798868000", "shortLongTermDebtTotal": "1334491000", "totalShareholderEquity": "282675000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "376086000", "totalCurrentLiabilities": "840327000", "otherNonCurrentLiabilities": "372925000", "totalNonCurrentLiabilities": "1691547000", "cashAndShortTermInvestments": "94254000", "commonStockSharesOutstanding": "24199230", "intangibleAssetsExcludingGoodwill": "196785000", "cashAndCashEquivalentsAtCarryingValue": "94254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602739000", "profitLoss": "None", "dividendPayout": "26719000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3836000", "operatingCashflow": "724699000", "capitalExpenditures": "92494000", "changeInReceivables": "-4495000", "changeInExchangeRate": "6038000", "cashflowFromFinancing": "-743908000", "cashflowFromInvestment": "-100360000", "stockBasedCompensation": "18687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26719000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-113531000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98709000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 3008652000, "cost_of_revenue": 1317131000, "gross_profit": 1691521000, "ebit": 723296000, "ebitda": 811977000, "pretax_income": 681394000, "tax_provision": 120285000, "net_income": 561109000, "net_income_to_common": 561109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207785000, "total_current_assets": 1109647000, "total_assets": 2789321000, "short_term_debt": 55868000, "long_term_debt": 1235350000, "total_debt": 1291218000, "total_liabilities": 2368541000, "total_equity": 420780000, "shares_outstanding": 24974457, "goodwill_and_intangibles": 742221000 }, "cash_flow": { "operating_cash_flow": 603450000, "capital_expenditure": 97341000, "free_cash_flow": 700791000, "dividends_paid": 47581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299534, "ticker_id": 2748, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "723296000", "ebitda": "811977000", "netIncome": "561109000", "grossProfit": "1691521000", "depreciation": "None", "totalRevenue": "3008652000", "costOfRevenue": "1317131000", "interestIncome": "None", "incomeBeforeTax": "681394000", "interestExpense": "37411000", "operatingIncome": "728388000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "120285000", "reportedCurrency": "USD", "netInterestIncome": "-37411000", "nonInterestIncome": "None", "operatingExpenses": "963133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143950000", "otherNonOperatingIncome": "6177000", "costofGoodsAndServicesSold": "1317131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88681000", "sellingGeneralAndAdministrative": "819183000", "netIncomeFromContinuingOperations": "561109000" }, "balance": { "goodwill": "535979000", "inventory": "274285000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "2789321000", "longTermDebt": "1235350000", "shortTermDebt": "55868000", "treasuryStock": "-4539154000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "206242000", "reportedCurrency": "USD", "retainedEarnings": "4499288000", "totalLiabilities": "2368541000", "otherCurrentAssets": "61321000", "totalCurrentAssets": "1109647000", "currentLongTermDebt": "55868000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "566256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1679674000", "currentAccountsPayable": "185592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748657000", "shortLongTermDebtTotal": "1291218000", "totalShareholderEquity": "420780000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321520000", "totalCurrentLiabilities": "754512000", "otherNonCurrentLiabilities": "333412000", "totalNonCurrentLiabilities": "1614029000", "cashAndShortTermInvestments": "207785000", "commonStockSharesOutstanding": "24974457", "intangibleAssetsExcludingGoodwill": "206242000", "cashAndCashEquivalentsAtCarryingValue": "207785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561109000", "profitLoss": "None", "dividendPayout": "47581000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4603000", "operatingCashflow": "603450000", "capitalExpenditures": "97341000", "changeInReceivables": "-31408000", "changeInExchangeRate": "2676000", "cashflowFromFinancing": "-477368000", "cashflowFromInvestment": "-99083000", "stockBasedCompensation": "18285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3008652000, "cost_of_revenue": 1317131000, "gross_profit": 1691521000, "research_and_development": 143950000, "selling_general_admin": 819183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 723296000, "depreciation_amortisation": 88681000, "ebitda": 811977000, "interest_expense": 37411000, "interest_income": null, "other_non_operating": null, "pretax_income": 681394000, "tax_provision": 120285000, "effective_tax_rate": null, "net_income": 561109000, "net_income_continuing_ops": 561109000, "net_income_to_common": 561109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207785000, "short_term_investments": null, "net_receivables": 566256000, "inventory": 274285000, "other_current_assets": null, "total_current_assets": 1109647000, "net_ppe": null, "goodwill": 535979000, "intangible_assets": 206242000, "goodwill_and_intangibles": 742221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1679674000, "total_assets": 2789321000, "short_term_debt": 55868000, "accounts_payable": 185592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 754512000, "long_term_debt": 1235350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1614029000, "total_liabilities": 2368541000, "total_debt": 1291218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4499288000, "total_equity": 420780000, "shares_outstanding": 24974457, "operating_cash_flow": 603450000, "stock_based_compensation": 18285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99083000, "dividends_paid": 47581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -477368000, "free_cash_flow": 700791000, "net_change_in_cash": 29675000 }, "raw_data": { "income": { "ebit": "723296000", "ebitda": "811977000", "netIncome": "561109000", "grossProfit": "1691521000", "depreciation": "None", "totalRevenue": "3008652000", "costOfRevenue": "1317131000", "interestIncome": "None", "incomeBeforeTax": "681394000", "interestExpense": "37411000", "operatingIncome": "728388000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "120285000", "reportedCurrency": "USD", "netInterestIncome": "-37411000", "nonInterestIncome": "None", "operatingExpenses": "963133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143950000", "otherNonOperatingIncome": "6177000", "costofGoodsAndServicesSold": "1317131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88681000", "sellingGeneralAndAdministrative": "819183000", "netIncomeFromContinuingOperations": "561109000" }, "balance": { "goodwill": "535979000", "inventory": "274285000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "2789321000", "longTermDebt": "1235350000", "shortTermDebt": "55868000", "treasuryStock": "-4539154000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "206242000", "reportedCurrency": "USD", "retainedEarnings": "4499288000", "totalLiabilities": "2368541000", "otherCurrentAssets": "61321000", "totalCurrentAssets": "1109647000", "currentLongTermDebt": "55868000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "566256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1679674000", "currentAccountsPayable": "185592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748657000", "shortLongTermDebtTotal": "1291218000", "totalShareholderEquity": "420780000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321520000", "totalCurrentLiabilities": "754512000", "otherNonCurrentLiabilities": "333412000", "totalNonCurrentLiabilities": "1614029000", "cashAndShortTermInvestments": "207785000", "commonStockSharesOutstanding": "24974457", "intangibleAssetsExcludingGoodwill": "206242000", "cashAndCashEquivalentsAtCarryingValue": "207785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561109000", "profitLoss": "None", "dividendPayout": "47581000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4603000", "operatingCashflow": "603450000", "capitalExpenditures": "97341000", "changeInReceivables": "-31408000", "changeInExchangeRate": "2676000", "cashflowFromFinancing": "-477368000", "cashflowFromInvestment": "-99083000", "stockBasedCompensation": "18285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88681000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 2935586000, "cost_of_revenue": 1298732000, "gross_profit": 1636854000, "ebit": 685830000, "ebitda": 770521000, "pretax_income": 651858000, "tax_provision": 139247000, "net_income": 512611000, "net_income_to_common": 512611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178110000, "total_current_assets": 1045860000, "total_assets": 2618847000, "short_term_debt": 49670000, "long_term_debt": 985021000, "total_debt": 1034691000, "total_liabilities": 2028784000, "total_equity": 590063000, "shares_outstanding": 25781324, "goodwill_and_intangibles": 752088000 }, "cash_flow": { "operating_cash_flow": 565005000, "capital_expenditure": 142726000, "free_cash_flow": 707731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299539, "ticker_id": 2748, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "685830000", "ebitda": "770521000", "netIncome": "512611000", "grossProfit": "1636854000", "depreciation": "None", "totalRevenue": "2935586000", "costOfRevenue": "1298732000", "interestIncome": "None", "incomeBeforeTax": "651858000", "interestExpense": "34511000", "operatingIncome": "682981000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "139247000", "reportedCurrency": "USD", "netInterestIncome": "-34511000", "nonInterestIncome": "None", "operatingExpenses": "953873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141071000", "otherNonOperatingIncome": "21808000", "costofGoodsAndServicesSold": "1298732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84691000", "sellingGeneralAndAdministrative": "812802000", "netIncomeFromContinuingOperations": "512611000" }, "balance": { "goodwill": "534780000", "inventory": "268821000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "2618847000", "longTermDebt": "985021000", "shortTermDebt": "49670000", "treasuryStock": "-3814604000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "217308000", "reportedCurrency": "USD", "retainedEarnings": "3941916000", "totalLiabilities": "2028784000", "otherCurrentAssets": "63401000", "totalCurrentAssets": "1045860000", "currentLongTermDebt": "49670000", "longTermInvestments": "545000", "shortTermInvestments": "None", "currentNetReceivables": "535528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1572987000", "currentAccountsPayable": "196641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "717526000", "shortLongTermDebtTotal": "1034691000", "totalShareholderEquity": "590063000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308965000", "totalCurrentLiabilities": "734434000", "otherNonCurrentLiabilities": "260511000", "totalNonCurrentLiabilities": "1294350000", "cashAndShortTermInvestments": "178110000", "commonStockSharesOutstanding": "25781324", "intangibleAssetsExcludingGoodwill": "217308000", "cashAndCashEquivalentsAtCarryingValue": "178110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "512611000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21195000", "operatingCashflow": "565005000", "capitalExpenditures": "142726000", "changeInReceivables": "-19540000", "changeInExchangeRate": "-8616000", "cashflowFromFinancing": "-388022000", "cashflowFromInvestment": "-138944000", "stockBasedCompensation": "17579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29423000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-474999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2935586000, "cost_of_revenue": 1298732000, "gross_profit": 1636854000, "research_and_development": 141071000, "selling_general_admin": 812802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 685830000, "depreciation_amortisation": 84691000, "ebitda": 770521000, "interest_expense": 34511000, "interest_income": null, "other_non_operating": null, "pretax_income": 651858000, "tax_provision": 139247000, "effective_tax_rate": null, "net_income": 512611000, "net_income_continuing_ops": 512611000, "net_income_to_common": 512611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178110000, "short_term_investments": null, "net_receivables": 535528000, "inventory": 268821000, "other_current_assets": null, "total_current_assets": 1045860000, "net_ppe": null, "goodwill": 534780000, "intangible_assets": 217308000, "goodwill_and_intangibles": 752088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1572987000, "total_assets": 2618847000, "short_term_debt": 49670000, "accounts_payable": 196641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734434000, "long_term_debt": 985021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1294350000, "total_liabilities": 2028784000, "total_debt": 1034691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3941916000, "total_equity": 590063000, "shares_outstanding": 25781324, "operating_cash_flow": 565005000, "stock_based_compensation": 17579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -388022000, "free_cash_flow": 707731000, "net_change_in_cash": 29423000 }, "raw_data": { "income": { "ebit": "685830000", "ebitda": "770521000", "netIncome": "512611000", "grossProfit": "1636854000", "depreciation": "None", "totalRevenue": "2935586000", "costOfRevenue": "1298732000", "interestIncome": "None", "incomeBeforeTax": "651858000", "interestExpense": "34511000", "operatingIncome": "682981000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "139247000", "reportedCurrency": "USD", "netInterestIncome": "-34511000", "nonInterestIncome": "None", "operatingExpenses": "953873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141071000", "otherNonOperatingIncome": "21808000", "costofGoodsAndServicesSold": "1298732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84691000", "sellingGeneralAndAdministrative": "812802000", "netIncomeFromContinuingOperations": "512611000" }, "balance": { "goodwill": "534780000", "inventory": "268821000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "2618847000", "longTermDebt": "985021000", "shortTermDebt": "49670000", "treasuryStock": "-3814604000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "217308000", "reportedCurrency": "USD", "retainedEarnings": "3941916000", "totalLiabilities": "2028784000", "otherCurrentAssets": "63401000", "totalCurrentAssets": "1045860000", "currentLongTermDebt": "49670000", "longTermInvestments": "545000", "shortTermInvestments": "None", "currentNetReceivables": "535528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1572987000", "currentAccountsPayable": "196641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "717526000", "shortLongTermDebtTotal": "1034691000", "totalShareholderEquity": "590063000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308965000", "totalCurrentLiabilities": "734434000", "otherNonCurrentLiabilities": "260511000", "totalNonCurrentLiabilities": "1294350000", "cashAndShortTermInvestments": "178110000", "commonStockSharesOutstanding": "25781324", "intangibleAssetsExcludingGoodwill": "217308000", "cashAndCashEquivalentsAtCarryingValue": "178110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "512611000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21195000", "operatingCashflow": "565005000", "capitalExpenditures": "142726000", "changeInReceivables": "-19540000", "changeInExchangeRate": "-8616000", "cashflowFromFinancing": "-388022000", "cashflowFromInvestment": "-138944000", "stockBasedCompensation": "17579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29423000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-474999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84691000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 947127000, "cost_of_revenue": 391311000, "gross_profit": 555816000, "ebit": 246215000, "ebitda": 246215000, "pretax_income": 209655000, "tax_provision": 40201000, "net_income": 169454000, "net_income_to_common": 169454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60574000, "total_current_assets": 1331911000, "total_assets": 3668915000, "short_term_debt": 67042000, "long_term_debt": 2161596000, "total_debt": 2228638000, "total_liabilities": 3710798000, "total_equity": -41883000, "shares_outstanding": 20286133, "goodwill_and_intangibles": 1010637000 }, "cash_flow": { "operating_cash_flow": 139794000, "capital_expenditure": 17414000, "free_cash_flow": 157208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299502, "ticker_id": 2748, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "246215000", "netIncome": "169454000", "grossProfit": "555816000", "depreciation": "None", "totalRevenue": "947127000", "costOfRevenue": "391311000", "interestIncome": "None", "incomeBeforeTax": "209655000", "interestExpense": "17007000", "operatingIncome": "246215000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40201000", "reportedCurrency": "USD", "netInterestIncome": "-17007000", "nonInterestIncome": "None", "operatingExpenses": "309601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51275000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "258326000", "netIncomeFromContinuingOperations": "169454000" }, "balance": { "goodwill": "736872000", "inventory": "404826000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3668915000", "longTermDebt": "2161596000", "shortTermDebt": "67042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "273765000", "reportedCurrency": "USD", "retainedEarnings": "9407598000", "totalLiabilities": "3710798000", "otherCurrentAssets": "158305000", "totalCurrentAssets": "1331911000", "currentLongTermDebt": "67042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "708206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2337004000", "currentAccountsPayable": "228719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2228638000", "totalShareholderEquity": "-41883000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "551576000", "totalCurrentLiabilities": "1108361000", "otherNonCurrentLiabilities": "293455000", "totalNonCurrentLiabilities": "2602437000", "cashAndShortTermInvestments": "60574000", "commonStockSharesOutstanding": "20286133", "intangibleAssetsExcludingGoodwill": "273765000", "cashAndCashEquivalentsAtCarryingValue": "60574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19890000", "operatingCashflow": "139794000", "capitalExpenditures": "17414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114334000", "cashflowFromInvestment": "-31348000", "stockBasedCompensation": "5469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 947127000, "cost_of_revenue": 391311000, "gross_profit": 555816000, "research_and_development": 51275000, "selling_general_admin": 258326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246215000, "depreciation_amortisation": null, "ebitda": 246215000, "interest_expense": 17007000, "interest_income": null, "other_non_operating": null, "pretax_income": 209655000, "tax_provision": 40201000, "effective_tax_rate": null, "net_income": 169454000, "net_income_continuing_ops": 169454000, "net_income_to_common": 169454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60574000, "short_term_investments": null, "net_receivables": 708206000, "inventory": 404826000, "other_current_assets": null, "total_current_assets": 1331911000, "net_ppe": null, "goodwill": 736872000, "intangible_assets": 273765000, "goodwill_and_intangibles": 1010637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2337004000, "total_assets": 3668915000, "short_term_debt": 67042000, "accounts_payable": 228719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1108361000, "long_term_debt": 2161596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2602437000, "total_liabilities": 3710798000, "total_debt": 2228638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9407598000, "total_equity": -41883000, "shares_outstanding": 20286133, "operating_cash_flow": 139794000, "stock_based_compensation": 5469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31348000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114334000, "free_cash_flow": 157208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "246215000", "netIncome": "169454000", "grossProfit": "555816000", "depreciation": "None", "totalRevenue": "947127000", "costOfRevenue": "391311000", "interestIncome": "None", "incomeBeforeTax": "209655000", "interestExpense": "17007000", "operatingIncome": "246215000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40201000", "reportedCurrency": "USD", "netInterestIncome": "-17007000", "nonInterestIncome": "None", "operatingExpenses": "309601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51275000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "258326000", "netIncomeFromContinuingOperations": "169454000" }, "balance": { "goodwill": "736872000", "inventory": "404826000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3668915000", "longTermDebt": "2161596000", "shortTermDebt": "67042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "273765000", "reportedCurrency": "USD", "retainedEarnings": "9407598000", "totalLiabilities": "3710798000", "otherCurrentAssets": "158305000", "totalCurrentAssets": "1331911000", "currentLongTermDebt": "67042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "708206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2337004000", "currentAccountsPayable": "228719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2228638000", "totalShareholderEquity": "-41883000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "551576000", "totalCurrentLiabilities": "1108361000", "otherNonCurrentLiabilities": "293455000", "totalNonCurrentLiabilities": "2602437000", "cashAndShortTermInvestments": "60574000", "commonStockSharesOutstanding": "20286133", "intangibleAssetsExcludingGoodwill": "273765000", "cashAndCashEquivalentsAtCarryingValue": "60574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19890000", "operatingCashflow": "139794000", "capitalExpenditures": "17414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114334000", "cashflowFromInvestment": "-31348000", "stockBasedCompensation": "5469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32772000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 1129735000, "cost_of_revenue": 473973000, "gross_profit": 655762000, "ebit": 344562000, "ebitda": 377327000, "pretax_income": 329074000, "tax_provision": 43309000, "net_income": 285765000, "net_income_to_common": 285765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66888000, "total_current_assets": 1362667000, "total_assets": 3712646000, "short_term_debt": 99039000, "long_term_debt": 2088241000, "total_debt": 2187280000, "total_liabilities": 3736282000, "total_equity": -23636000, "shares_outstanding": 20380453, "goodwill_and_intangibles": 1018135000 }, "cash_flow": { "operating_cash_flow": 225585000, "capital_expenditure": 41504000, "free_cash_flow": 267089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299503, "ticker_id": 2748, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344562000", "ebitda": "377327000", "netIncome": "285765000", "grossProfit": "655762000", "depreciation": "None", "totalRevenue": "1129735000", "costOfRevenue": "473973000", "interestIncome": "None", "incomeBeforeTax": "329074000", "interestExpense": "17388000", "operatingIncome": "343337000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "43309000", "reportedCurrency": "USD", "netInterestIncome": "-17388000", "nonInterestIncome": "None", "operatingExpenses": "312425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52599000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32765000", "sellingGeneralAndAdministrative": "259826000", "netIncomeFromContinuingOperations": "285765000" }, "balance": { "goodwill": "739225000", "inventory": "387228000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3712646000", "longTermDebt": "2088241000", "shortTermDebt": "99039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278910000", "reportedCurrency": "USD", "retainedEarnings": "9238196000", "totalLiabilities": "3736282000", "otherCurrentAssets": "130308000", "totalCurrentAssets": "1362667000", "currentLongTermDebt": "63931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "778243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349979000", "currentAccountsPayable": "266628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "845636000", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "-23636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "603071000", "totalCurrentLiabilities": "1198116000", "otherNonCurrentLiabilities": "298141000", "totalNonCurrentLiabilities": "2538166000", "cashAndShortTermInvestments": "66888000", "commonStockSharesOutstanding": "20380453", "intangibleAssetsExcludingGoodwill": "278910000", "cashAndCashEquivalentsAtCarryingValue": "66888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285765000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "19783000", "operatingCashflow": "225585000", "capitalExpenditures": "41504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192136000", "cashflowFromInvestment": "-40405000", "stockBasedCompensation": "6485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1129735000, "cost_of_revenue": 473973000, "gross_profit": 655762000, "research_and_development": 52599000, "selling_general_admin": 259826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344562000, "depreciation_amortisation": 32765000, "ebitda": 377327000, "interest_expense": 17388000, "interest_income": null, "other_non_operating": null, "pretax_income": 329074000, "tax_provision": 43309000, "effective_tax_rate": null, "net_income": 285765000, "net_income_continuing_ops": 285765000, "net_income_to_common": 285765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66888000, "short_term_investments": null, "net_receivables": 778243000, "inventory": 387228000, "other_current_assets": null, "total_current_assets": 1362667000, "net_ppe": null, "goodwill": 739225000, "intangible_assets": 278910000, "goodwill_and_intangibles": 1018135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2349979000, "total_assets": 3712646000, "short_term_debt": 99039000, "accounts_payable": 266628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1198116000, "long_term_debt": 2088241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2538166000, "total_liabilities": 3736282000, "total_debt": 2187280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9238196000, "total_equity": -23636000, "shares_outstanding": 20380453, "operating_cash_flow": 225585000, "stock_based_compensation": 6485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40405000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192136000, "free_cash_flow": 267089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "344562000", "ebitda": "377327000", "netIncome": "285765000", "grossProfit": "655762000", "depreciation": "None", "totalRevenue": "1129735000", "costOfRevenue": "473973000", "interestIncome": "None", "incomeBeforeTax": "329074000", "interestExpense": "17388000", "operatingIncome": "343337000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "43309000", "reportedCurrency": "USD", "netInterestIncome": "-17388000", "nonInterestIncome": "None", "operatingExpenses": "312425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52599000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32765000", "sellingGeneralAndAdministrative": "259826000", "netIncomeFromContinuingOperations": "285765000" }, "balance": { "goodwill": "739225000", "inventory": "387228000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3712646000", "longTermDebt": "2088241000", "shortTermDebt": "99039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278910000", "reportedCurrency": "USD", "retainedEarnings": "9238196000", "totalLiabilities": "3736282000", "otherCurrentAssets": "130308000", "totalCurrentAssets": "1362667000", "currentLongTermDebt": "63931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "778243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2349979000", "currentAccountsPayable": "266628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "845636000", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "-23636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "603071000", "totalCurrentLiabilities": "1198116000", "otherNonCurrentLiabilities": "298141000", "totalNonCurrentLiabilities": "2538166000", "cashAndShortTermInvestments": "66888000", "commonStockSharesOutstanding": "20380453", "intangibleAssetsExcludingGoodwill": "278910000", "cashAndCashEquivalentsAtCarryingValue": "66888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285765000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "19783000", "operatingCashflow": "225585000", "capitalExpenditures": "41504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192136000", "cashflowFromInvestment": "-40405000", "stockBasedCompensation": "6485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13092000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 1029699000, "cost_of_revenue": 440265000, "gross_profit": 589434000, "ebit": 286931000, "ebitda": 319668000, "pretax_income": 269236000, "tax_provision": 51743000, "net_income": 217493000, "net_income_to_common": 217493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69065000, "total_current_assets": 1281202000, "total_assets": 3521466000, "short_term_debt": 63609000, "long_term_debt": 2146249000, "total_debt": 2209858000, "total_liabilities": 3770664000, "total_equity": -249198000, "shares_outstanding": 20571000, "goodwill_and_intangibles": 1009560000 }, "cash_flow": { "operating_cash_flow": 299372000, "capital_expenditure": 24488000, "free_cash_flow": 323860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299505, "ticker_id": 2748, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286931000", "ebitda": "319668000", "netIncome": "217493000", "grossProfit": "589434000", "depreciation": "None", "totalRevenue": "1029699000", "costOfRevenue": "440265000", "interestIncome": "None", "incomeBeforeTax": "269236000", "interestExpense": "17695000", "operatingIncome": "289900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51743000", "reportedCurrency": "USD", "netInterestIncome": "-17695000", "nonInterestIncome": "None", "operatingExpenses": "299534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51143000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32737000", "sellingGeneralAndAdministrative": "248391000", "netIncomeFromContinuingOperations": "217493000" }, "balance": { "goodwill": "731206000", "inventory": "401808000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3521466000", "longTermDebt": "2146249000", "shortTermDebt": "63609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "278354000", "reportedCurrency": "USD", "retainedEarnings": "8954824000", "totalLiabilities": "3770664000", "otherCurrentAssets": "123065000", "totalCurrentAssets": "1281202000", "currentLongTermDebt": "63609000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2240264000", "currentAccountsPayable": "247404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817738000", "shortLongTermDebtTotal": "2209858000", "totalShareholderEquity": "-249198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "646859000", "totalCurrentLiabilities": "1192128000", "otherNonCurrentLiabilities": "324250000", "totalNonCurrentLiabilities": "2578536000", "cashAndShortTermInvestments": "69065000", "commonStockSharesOutstanding": "20571000", "intangibleAssetsExcludingGoodwill": "278354000", "cashAndCashEquivalentsAtCarryingValue": "69065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217493000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9372000", "operatingCashflow": "299372000", "capitalExpenditures": "24488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192888000", "cashflowFromInvestment": "-98912000", "stockBasedCompensation": "5506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1029699000, "cost_of_revenue": 440265000, "gross_profit": 589434000, "research_and_development": 51143000, "selling_general_admin": 248391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286931000, "depreciation_amortisation": 32737000, "ebitda": 319668000, "interest_expense": 17695000, "interest_income": null, "other_non_operating": null, "pretax_income": 269236000, "tax_provision": 51743000, "effective_tax_rate": null, "net_income": 217493000, "net_income_continuing_ops": 217493000, "net_income_to_common": 217493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69065000, "short_term_investments": null, "net_receivables": 687264000, "inventory": 401808000, "other_current_assets": null, "total_current_assets": 1281202000, "net_ppe": null, "goodwill": 731206000, "intangible_assets": 278354000, "goodwill_and_intangibles": 1009560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2240264000, "total_assets": 3521466000, "short_term_debt": 63609000, "accounts_payable": 247404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1192128000, "long_term_debt": 2146249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2578536000, "total_liabilities": 3770664000, "total_debt": 2209858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8954824000, "total_equity": -249198000, "shares_outstanding": 20571000, "operating_cash_flow": 299372000, "stock_based_compensation": 5506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98912000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192888000, "free_cash_flow": 323860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286931000", "ebitda": "319668000", "netIncome": "217493000", "grossProfit": "589434000", "depreciation": "None", "totalRevenue": "1029699000", "costOfRevenue": "440265000", "interestIncome": "None", "incomeBeforeTax": "269236000", "interestExpense": "17695000", "operatingIncome": "289900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51743000", "reportedCurrency": "USD", "netInterestIncome": "-17695000", "nonInterestIncome": "None", "operatingExpenses": "299534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51143000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32737000", "sellingGeneralAndAdministrative": "248391000", "netIncomeFromContinuingOperations": "217493000" }, "balance": { "goodwill": "731206000", "inventory": "401808000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3521466000", "longTermDebt": "2146249000", "shortTermDebt": "63609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "278354000", "reportedCurrency": "USD", "retainedEarnings": "8954824000", "totalLiabilities": "3770664000", "otherCurrentAssets": "123065000", "totalCurrentAssets": "1281202000", "currentLongTermDebt": "63609000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2240264000", "currentAccountsPayable": "247404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817738000", "shortLongTermDebtTotal": "2209858000", "totalShareholderEquity": "-249198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "646859000", "totalCurrentLiabilities": "1192128000", "otherNonCurrentLiabilities": "324250000", "totalNonCurrentLiabilities": "2578536000", "cashAndShortTermInvestments": "69065000", "commonStockSharesOutstanding": "20571000", "intangibleAssetsExcludingGoodwill": "278354000", "cashAndCashEquivalentsAtCarryingValue": "69065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217493000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9372000", "operatingCashflow": "299372000", "capitalExpenditures": "24488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192888000", "cashflowFromInvestment": "-98912000", "stockBasedCompensation": "5506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32737000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 983221000, "cost_of_revenue": 420926000, "gross_profit": 562295000, "ebit": 265436000, "ebitda": 295887000, "pretax_income": 248657000, "tax_provision": 46309000, "net_income": 202348000, "net_income_to_common": 202348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61825000, "total_current_assets": 1244461000, "total_assets": 3400465000, "short_term_debt": 60187000, "long_term_debt": 2123735000, "total_debt": 2183922000, "total_liabilities": 3659258000, "total_equity": -258793000, "shares_outstanding": 20778000, "goodwill_and_intangibles": 937650000 }, "cash_flow": { "operating_cash_flow": 236366000, "capital_expenditure": 23877000, "free_cash_flow": 260243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299506, "ticker_id": 2748, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265436000", "ebitda": "295887000", "netIncome": "202348000", "grossProfit": "562295000", "depreciation": "None", "totalRevenue": "983221000", "costOfRevenue": "420926000", "interestIncome": "None", "incomeBeforeTax": "248657000", "interestExpense": "16779000", "operatingIncome": "265712000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46309000", "reportedCurrency": "USD", "netInterestIncome": "-16779000", "nonInterestIncome": "None", "operatingExpenses": "296583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49285000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30451000", "sellingGeneralAndAdministrative": "247298000", "netIncomeFromContinuingOperations": "202348000" }, "balance": { "goodwill": "684122000", "inventory": "388081000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3400465000", "longTermDebt": "2123735000", "shortTermDebt": "60187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "253528000", "reportedCurrency": "USD", "retainedEarnings": "8737339000", "totalLiabilities": "3659258000", "otherCurrentAssets": "112957000", "totalCurrentAssets": "1244461000", "currentLongTermDebt": "60187000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "681598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2156004000", "currentAccountsPayable": "216188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817419000", "shortLongTermDebtTotal": "2183922000", "totalShareholderEquity": "-258793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "348329000", "totalCurrentLiabilities": "1106892000", "otherNonCurrentLiabilities": "313543000", "totalNonCurrentLiabilities": "2552366000", "cashAndShortTermInvestments": "61825000", "commonStockSharesOutstanding": "20778000", "intangibleAssetsExcludingGoodwill": "253528000", "cashAndCashEquivalentsAtCarryingValue": "61825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8145000", "operatingCashflow": "236366000", "capitalExpenditures": "23877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186004000", "cashflowFromInvestment": "-47650000", "stockBasedCompensation": "5382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 983221000, "cost_of_revenue": 420926000, "gross_profit": 562295000, "research_and_development": 49285000, "selling_general_admin": 247298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265436000, "depreciation_amortisation": 30451000, "ebitda": 295887000, "interest_expense": 16779000, "interest_income": null, "other_non_operating": null, "pretax_income": 248657000, "tax_provision": 46309000, "effective_tax_rate": null, "net_income": 202348000, "net_income_continuing_ops": 202348000, "net_income_to_common": 202348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61825000, "short_term_investments": null, "net_receivables": 681598000, "inventory": 388081000, "other_current_assets": null, "total_current_assets": 1244461000, "net_ppe": null, "goodwill": 684122000, "intangible_assets": 253528000, "goodwill_and_intangibles": 937650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2156004000, "total_assets": 3400465000, "short_term_debt": 60187000, "accounts_payable": 216188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106892000, "long_term_debt": 2123735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2552366000, "total_liabilities": 3659258000, "total_debt": 2183922000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8737339000, "total_equity": -258793000, "shares_outstanding": 20778000, "operating_cash_flow": 236366000, "stock_based_compensation": 5382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186004000, "free_cash_flow": 260243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265436000", "ebitda": "295887000", "netIncome": "202348000", "grossProfit": "562295000", "depreciation": "None", "totalRevenue": "983221000", "costOfRevenue": "420926000", "interestIncome": "None", "incomeBeforeTax": "248657000", "interestExpense": "16779000", "operatingIncome": "265712000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46309000", "reportedCurrency": "USD", "netInterestIncome": "-16779000", "nonInterestIncome": "None", "operatingExpenses": "296583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49285000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30451000", "sellingGeneralAndAdministrative": "247298000", "netIncomeFromContinuingOperations": "202348000" }, "balance": { "goodwill": "684122000", "inventory": "388081000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3400465000", "longTermDebt": "2123735000", "shortTermDebt": "60187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "253528000", "reportedCurrency": "USD", "retainedEarnings": "8737339000", "totalLiabilities": "3659258000", "otherCurrentAssets": "112957000", "totalCurrentAssets": "1244461000", "currentLongTermDebt": "60187000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "681598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2156004000", "currentAccountsPayable": "216188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "817419000", "shortLongTermDebtTotal": "2183922000", "totalShareholderEquity": "-258793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "348329000", "totalCurrentLiabilities": "1106892000", "otherNonCurrentLiabilities": "313543000", "totalNonCurrentLiabilities": "2552366000", "cashAndShortTermInvestments": "61825000", "commonStockSharesOutstanding": "20778000", "intangibleAssetsExcludingGoodwill": "253528000", "cashAndCashEquivalentsAtCarryingValue": "61825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8145000", "operatingCashflow": "236366000", "capitalExpenditures": "23877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186004000", "cashflowFromInvestment": "-47650000", "stockBasedCompensation": "5382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12870000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 883744000, "cost_of_revenue": 375058000, "gross_profit": 508686000, "ebit": 218595000, "ebitda": 248252000, "pretax_income": 201942000, "tax_provision": 38355000, "net_income": 163587000, "net_income_to_common": 163587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64291000, "total_current_assets": 1164795000, "total_assets": 3234679000, "short_term_debt": 182855000, "long_term_debt": 1891240000, "total_debt": 2074095000, "total_liabilities": 3416661000, "total_equity": -181982000, "shares_outstanding": 20869000, "goodwill_and_intangibles": 925047000 }, "cash_flow": { "operating_cash_flow": 194449000, "capital_expenditure": 17255000, "free_cash_flow": 211704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299507, "ticker_id": 2748, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218595000", "ebitda": "248252000", "netIncome": "163587000", "grossProfit": "508686000", "depreciation": "None", "totalRevenue": "883744000", "costOfRevenue": "375058000", "interestIncome": "None", "incomeBeforeTax": "201942000", "interestExpense": "16653000", "operatingIncome": "219541000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38355000", "reportedCurrency": "USD", "netInterestIncome": "-16653000", "nonInterestIncome": "None", "operatingExpenses": "289145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46346000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29657000", "sellingGeneralAndAdministrative": "242799000", "netIncomeFromContinuingOperations": "163587000" }, "balance": { "goodwill": "673246000", "inventory": "358786000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3234679000", "longTermDebt": "1891240000", "shortTermDebt": "182855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "251801000", "reportedCurrency": "USD", "retainedEarnings": "8534991000", "totalLiabilities": "3416661000", "otherCurrentAssets": "103328000", "totalCurrentAssets": "1164795000", "currentLongTermDebt": "182855000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2069884000", "currentAccountsPayable": "201423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778004000", "shortLongTermDebtTotal": "2074095000", "totalShareholderEquity": "-181982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316161000", "totalCurrentLiabilities": "1149695000", "otherNonCurrentLiabilities": "271869000", "totalNonCurrentLiabilities": "2266966000", "cashAndShortTermInvestments": "64291000", "commonStockSharesOutstanding": "20869000", "intangibleAssetsExcludingGoodwill": "251801000", "cashAndCashEquivalentsAtCarryingValue": "64291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9917000", "operatingCashflow": "194449000", "capitalExpenditures": "17255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184145000", "cashflowFromInvestment": "-6907000", "stockBasedCompensation": "5139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 883744000, "cost_of_revenue": 375058000, "gross_profit": 508686000, "research_and_development": 46346000, "selling_general_admin": 242799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218595000, "depreciation_amortisation": 29657000, "ebitda": 248252000, "interest_expense": 16653000, "interest_income": null, "other_non_operating": null, "pretax_income": 201942000, "tax_provision": 38355000, "effective_tax_rate": null, "net_income": 163587000, "net_income_continuing_ops": 163587000, "net_income_to_common": 163587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64291000, "short_term_investments": null, "net_receivables": 638390000, "inventory": 358786000, "other_current_assets": null, "total_current_assets": 1164795000, "net_ppe": null, "goodwill": 673246000, "intangible_assets": 251801000, "goodwill_and_intangibles": 925047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2069884000, "total_assets": 3234679000, "short_term_debt": 182855000, "accounts_payable": 201423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149695000, "long_term_debt": 1891240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2266966000, "total_liabilities": 3416661000, "total_debt": 2074095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8534991000, "total_equity": -181982000, "shares_outstanding": 20869000, "operating_cash_flow": 194449000, "stock_based_compensation": 5139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184145000, "free_cash_flow": 211704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218595000", "ebitda": "248252000", "netIncome": "163587000", "grossProfit": "508686000", "depreciation": "None", "totalRevenue": "883744000", "costOfRevenue": "375058000", "interestIncome": "None", "incomeBeforeTax": "201942000", "interestExpense": "16653000", "operatingIncome": "219541000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38355000", "reportedCurrency": "USD", "netInterestIncome": "-16653000", "nonInterestIncome": "None", "operatingExpenses": "289145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46346000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29657000", "sellingGeneralAndAdministrative": "242799000", "netIncomeFromContinuingOperations": "163587000" }, "balance": { "goodwill": "673246000", "inventory": "358786000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3234679000", "longTermDebt": "1891240000", "shortTermDebt": "182855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "251801000", "reportedCurrency": "USD", "retainedEarnings": "8534991000", "totalLiabilities": "3416661000", "otherCurrentAssets": "103328000", "totalCurrentAssets": "1164795000", "currentLongTermDebt": "182855000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2069884000", "currentAccountsPayable": "201423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778004000", "shortLongTermDebtTotal": "2074095000", "totalShareholderEquity": "-181982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316161000", "totalCurrentLiabilities": "1149695000", "otherNonCurrentLiabilities": "271869000", "totalNonCurrentLiabilities": "2266966000", "cashAndShortTermInvestments": "64291000", "commonStockSharesOutstanding": "20869000", "intangibleAssetsExcludingGoodwill": "251801000", "cashAndCashEquivalentsAtCarryingValue": "64291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9917000", "operatingCashflow": "194449000", "capitalExpenditures": "17255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184145000", "cashflowFromInvestment": "-6907000", "stockBasedCompensation": "5139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12464000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 1045127000, "cost_of_revenue": 424032000, "gross_profit": 621095000, "ebit": 332397000, "ebitda": 363260000, "pretax_income": 314547000, "tax_provision": 62246000, "net_income": 252301000, "net_income_to_common": 252301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59362000, "total_current_assets": 1193906000, "total_assets": 3239999000, "short_term_debt": 212438000, "long_term_debt": 1831265000, "total_debt": 2043703000, "total_liabilities": 3366889000, "total_equity": -126890000, "shares_outstanding": 21101000, "goodwill_and_intangibles": 926057000 }, "cash_flow": { "operating_cash_flow": 266187000, "capital_expenditure": 41276000, "free_cash_flow": 307463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299508, "ticker_id": 2748, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "332397000", "ebitda": "363260000", "netIncome": "252301000", "grossProfit": "621095000", "depreciation": "None", "totalRevenue": "1045127000", "costOfRevenue": "424032000", "interestIncome": "None", "incomeBeforeTax": "314547000", "interestExpense": "17850000", "operatingIncome": "333701000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62246000", "reportedCurrency": "USD", "netInterestIncome": "-17850000", "nonInterestIncome": "None", "operatingExpenses": "287394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50054000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30863000", "sellingGeneralAndAdministrative": "237340000", "netIncomeFromContinuingOperations": "252301000" }, "balance": { "goodwill": "668914000", "inventory": "342274000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3239999000", "longTermDebt": "1831265000", "shortTermDebt": "212438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257143000", "reportedCurrency": "USD", "retainedEarnings": "8371420000", "totalLiabilities": "3366889000", "otherCurrentAssets": "105158000", "totalCurrentAssets": "1193906000", "currentLongTermDebt": "182623000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2046093000", "currentAccountsPayable": "215843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "770280000", "shortLongTermDebtTotal": "2131073000", "totalShareholderEquity": "-126890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342418000", "totalCurrentLiabilities": "1168193000", "otherNonCurrentLiabilities": "263478000", "totalNonCurrentLiabilities": "2198696000", "cashAndShortTermInvestments": "59362000", "commonStockSharesOutstanding": "21101000", "intangibleAssetsExcludingGoodwill": "257143000", "cashAndCashEquivalentsAtCarryingValue": "59362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15293000", "operatingCashflow": "266187000", "capitalExpenditures": "41276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223693000", "cashflowFromInvestment": "-51052000", "stockBasedCompensation": "6357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045127000, "cost_of_revenue": 424032000, "gross_profit": 621095000, "research_and_development": 50054000, "selling_general_admin": 237340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 332397000, "depreciation_amortisation": 30863000, "ebitda": 363260000, "interest_expense": 17850000, "interest_income": null, "other_non_operating": null, "pretax_income": 314547000, "tax_provision": 62246000, "effective_tax_rate": null, "net_income": 252301000, "net_income_continuing_ops": 252301000, "net_income_to_common": 252301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59362000, "short_term_investments": null, "net_receivables": 687112000, "inventory": 342274000, "other_current_assets": null, "total_current_assets": 1193906000, "net_ppe": null, "goodwill": 668914000, "intangible_assets": 257143000, "goodwill_and_intangibles": 926057000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2046093000, "total_assets": 3239999000, "short_term_debt": 212438000, "accounts_payable": 215843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1168193000, "long_term_debt": 1831265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2198696000, "total_liabilities": 3366889000, "total_debt": 2043703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8371420000, "total_equity": -126890000, "shares_outstanding": 21101000, "operating_cash_flow": 266187000, "stock_based_compensation": 6357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223693000, "free_cash_flow": 307463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "332397000", "ebitda": "363260000", "netIncome": "252301000", "grossProfit": "621095000", "depreciation": "None", "totalRevenue": "1045127000", "costOfRevenue": "424032000", "interestIncome": "None", "incomeBeforeTax": "314547000", "interestExpense": "17850000", "operatingIncome": "333701000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62246000", "reportedCurrency": "USD", "netInterestIncome": "-17850000", "nonInterestIncome": "None", "operatingExpenses": "287394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50054000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30863000", "sellingGeneralAndAdministrative": "237340000", "netIncomeFromContinuingOperations": "252301000" }, "balance": { "goodwill": "668914000", "inventory": "342274000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3239999000", "longTermDebt": "1831265000", "shortTermDebt": "212438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257143000", "reportedCurrency": "USD", "retainedEarnings": "8371420000", "totalLiabilities": "3366889000", "otherCurrentAssets": "105158000", "totalCurrentAssets": "1193906000", "currentLongTermDebt": "182623000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2046093000", "currentAccountsPayable": "215843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "770280000", "shortLongTermDebtTotal": "2131073000", "totalShareholderEquity": "-126890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342418000", "totalCurrentLiabilities": "1168193000", "otherNonCurrentLiabilities": "263478000", "totalNonCurrentLiabilities": "2198696000", "cashAndShortTermInvestments": "59362000", "commonStockSharesOutstanding": "21101000", "intangibleAssetsExcludingGoodwill": "257143000", "cashAndCashEquivalentsAtCarryingValue": "59362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15293000", "operatingCashflow": "266187000", "capitalExpenditures": "41276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223693000", "cashflowFromInvestment": "-51052000", "stockBasedCompensation": "6357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30863000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 954535000, "cost_of_revenue": 400311000, "gross_profit": 554224000, "ebit": 280451000, "ebitda": 311530000, "pretax_income": 258952000, "tax_provision": 47436000, "net_income": 211516000, "net_income_to_common": 211516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71574000, "total_current_assets": 1198232000, "total_assets": 3319828000, "short_term_debt": 185824000, "long_term_debt": 1891661000, "total_debt": 2077485000, "total_liabilities": 3474181000, "total_equity": -154353000, "shares_outstanding": 21288000, "goodwill_and_intangibles": 934923000 }, "cash_flow": { "operating_cash_flow": 254666000, "capital_expenditure": 21421000, "free_cash_flow": 276087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299510, "ticker_id": 2748, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280451000", "ebitda": "311530000", "netIncome": "211516000", "grossProfit": "554224000", "depreciation": "None", "totalRevenue": "954535000", "costOfRevenue": "400311000", "interestIncome": "None", "incomeBeforeTax": "258952000", "interestExpense": "18599000", "operatingIncome": "278330000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "47436000", "reportedCurrency": "USD", "netInterestIncome": "-18599000", "nonInterestIncome": "None", "operatingExpenses": "275894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47117000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31079000", "sellingGeneralAndAdministrative": "228777000", "netIncomeFromContinuingOperations": "211516000" }, "balance": { "goodwill": "672404000", "inventory": "375813000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3319828000", "longTermDebt": "1891661000", "shortTermDebt": "185824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "262519000", "reportedCurrency": "USD", "retainedEarnings": "8121425000", "totalLiabilities": "3474181000", "otherCurrentAssets": "113643000", "totalCurrentAssets": "1198232000", "currentLongTermDebt": "185824000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "637202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2121596000", "currentAccountsPayable": "202859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "790447000", "shortLongTermDebtTotal": "2077485000", "totalShareholderEquity": "-154353000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "364578000", "totalCurrentLiabilities": "1184968000", "otherNonCurrentLiabilities": "289810000", "totalNonCurrentLiabilities": "2289213000", "cashAndShortTermInvestments": "71574000", "commonStockSharesOutstanding": "21288000", "intangibleAssetsExcludingGoodwill": "262519000", "cashAndCashEquivalentsAtCarryingValue": "71574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5751000", "operatingCashflow": "254666000", "capitalExpenditures": "21421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218898000", "cashflowFromInvestment": "-37643000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 954535000, "cost_of_revenue": 400311000, "gross_profit": 554224000, "research_and_development": 47117000, "selling_general_admin": 228777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280451000, "depreciation_amortisation": 31079000, "ebitda": 311530000, "interest_expense": 18599000, "interest_income": null, "other_non_operating": null, "pretax_income": 258952000, "tax_provision": 47436000, "effective_tax_rate": null, "net_income": 211516000, "net_income_continuing_ops": 211516000, "net_income_to_common": 211516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71574000, "short_term_investments": null, "net_receivables": 637202000, "inventory": 375813000, "other_current_assets": null, "total_current_assets": 1198232000, "net_ppe": null, "goodwill": 672404000, "intangible_assets": 262519000, "goodwill_and_intangibles": 934923000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2121596000, "total_assets": 3319828000, "short_term_debt": 185824000, "accounts_payable": 202859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184968000, "long_term_debt": 1891661000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2289213000, "total_liabilities": 3474181000, "total_debt": 2077485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8121425000, "total_equity": -154353000, "shares_outstanding": 21288000, "operating_cash_flow": 254666000, "stock_based_compensation": 4359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -218898000, "free_cash_flow": 276087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280451000", "ebitda": "311530000", "netIncome": "211516000", "grossProfit": "554224000", "depreciation": "None", "totalRevenue": "954535000", "costOfRevenue": "400311000", "interestIncome": "None", "incomeBeforeTax": "258952000", "interestExpense": "18599000", "operatingIncome": "278330000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "47436000", "reportedCurrency": "USD", "netInterestIncome": "-18599000", "nonInterestIncome": "None", "operatingExpenses": "275894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47117000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31079000", "sellingGeneralAndAdministrative": "228777000", "netIncomeFromContinuingOperations": "211516000" }, "balance": { "goodwill": "672404000", "inventory": "375813000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3319828000", "longTermDebt": "1891661000", "shortTermDebt": "185824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "262519000", "reportedCurrency": "USD", "retainedEarnings": "8121425000", "totalLiabilities": "3474181000", "otherCurrentAssets": "113643000", "totalCurrentAssets": "1198232000", "currentLongTermDebt": "185824000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "637202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2121596000", "currentAccountsPayable": "202859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "790447000", "shortLongTermDebtTotal": "2077485000", "totalShareholderEquity": "-154353000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "364578000", "totalCurrentLiabilities": "1184968000", "otherNonCurrentLiabilities": "289810000", "totalNonCurrentLiabilities": "2289213000", "cashAndShortTermInvestments": "71574000", "commonStockSharesOutstanding": "21288000", "intangibleAssetsExcludingGoodwill": "262519000", "cashAndCashEquivalentsAtCarryingValue": "71574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5751000", "operatingCashflow": "254666000", "capitalExpenditures": "21421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218898000", "cashflowFromInvestment": "-37643000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31079000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 946750000, "cost_of_revenue": 399260000, "gross_profit": 547490000, "ebit": 265227000, "ebitda": 295756000, "pretax_income": 243177000, "tax_provision": 21363000, "net_income": 221814000, "net_income_to_common": 221814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70810000, "total_current_assets": 1178307000, "total_assets": 3249164000, "short_term_debt": 311246000, "long_term_debt": 1746638000, "total_debt": 2057884000, "total_liabilities": 3401926000, "total_equity": -152762000, "shares_outstanding": 21392550, "goodwill_and_intangibles": 933513000 }, "cash_flow": { "operating_cash_flow": 257506000, "capital_expenditure": 23810000, "free_cash_flow": 281316000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299511, "ticker_id": 2748, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265227000", "ebitda": "295756000", "netIncome": "221814000", "grossProfit": "547490000", "depreciation": "None", "totalRevenue": "946750000", "costOfRevenue": "399260000", "interestIncome": "None", "incomeBeforeTax": "243177000", "interestExpense": "18950000", "operatingIncome": "265923000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21363000", "reportedCurrency": "USD", "netInterestIncome": "-18950000", "nonInterestIncome": "None", "operatingExpenses": "281567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30529000", "sellingGeneralAndAdministrative": "235796000", "netIncomeFromContinuingOperations": "221814000" }, "balance": { "goodwill": "665359000", "inventory": "366395000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3249164000", "longTermDebt": "1746638000", "shortTermDebt": "311246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "268154000", "reportedCurrency": "USD", "retainedEarnings": "7909919000", "totalLiabilities": "3401926000", "otherCurrentAssets": "106392000", "totalCurrentAssets": "1178307000", "currentLongTermDebt": "311246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070857000", "currentAccountsPayable": "199462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2057884000", "totalShareholderEquity": "-152762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "338297000", "totalCurrentLiabilities": "1281182000", "otherNonCurrentLiabilities": "272365000", "totalNonCurrentLiabilities": "2120744000", "cashAndShortTermInvestments": "70810000", "commonStockSharesOutstanding": "21392550", "intangibleAssetsExcludingGoodwill": "268154000", "cashAndCashEquivalentsAtCarryingValue": "70810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221814000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7037000", "operatingCashflow": "257506000", "capitalExpenditures": "23810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234301000", "cashflowFromInvestment": "-21832000", "stockBasedCompensation": "4541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 946750000, "cost_of_revenue": 399260000, "gross_profit": 547490000, "research_and_development": 45771000, "selling_general_admin": 235796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265227000, "depreciation_amortisation": 30529000, "ebitda": 295756000, "interest_expense": 18950000, "interest_income": null, "other_non_operating": null, "pretax_income": 243177000, "tax_provision": 21363000, "effective_tax_rate": null, "net_income": 221814000, "net_income_continuing_ops": 221814000, "net_income_to_common": 221814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70810000, "short_term_investments": null, "net_receivables": 634710000, "inventory": 366395000, "other_current_assets": null, "total_current_assets": 1178307000, "net_ppe": null, "goodwill": 665359000, "intangible_assets": 268154000, "goodwill_and_intangibles": 933513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2070857000, "total_assets": 3249164000, "short_term_debt": 311246000, "accounts_payable": 199462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1281182000, "long_term_debt": 1746638000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2120744000, "total_liabilities": 3401926000, "total_debt": 2057884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7909919000, "total_equity": -152762000, "shares_outstanding": 21392550, "operating_cash_flow": 257506000, "stock_based_compensation": 4541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21832000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234301000, "free_cash_flow": 281316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265227000", "ebitda": "295756000", "netIncome": "221814000", "grossProfit": "547490000", "depreciation": "None", "totalRevenue": "946750000", "costOfRevenue": "399260000", "interestIncome": "None", "incomeBeforeTax": "243177000", "interestExpense": "18950000", "operatingIncome": "265923000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21363000", "reportedCurrency": "USD", "netInterestIncome": "-18950000", "nonInterestIncome": "None", "operatingExpenses": "281567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30529000", "sellingGeneralAndAdministrative": "235796000", "netIncomeFromContinuingOperations": "221814000" }, "balance": { "goodwill": "665359000", "inventory": "366395000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3249164000", "longTermDebt": "1746638000", "shortTermDebt": "311246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "268154000", "reportedCurrency": "USD", "retainedEarnings": "7909919000", "totalLiabilities": "3401926000", "otherCurrentAssets": "106392000", "totalCurrentAssets": "1178307000", "currentLongTermDebt": "311246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070857000", "currentAccountsPayable": "199462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2057884000", "totalShareholderEquity": "-152762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "338297000", "totalCurrentLiabilities": "1281182000", "otherNonCurrentLiabilities": "272365000", "totalNonCurrentLiabilities": "2120744000", "cashAndShortTermInvestments": "70810000", "commonStockSharesOutstanding": "21392550", "intangibleAssetsExcludingGoodwill": "268154000", "cashAndCashEquivalentsAtCarryingValue": "70810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221814000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7037000", "operatingCashflow": "257506000", "capitalExpenditures": "23810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234301000", "cashflowFromInvestment": "-21832000", "stockBasedCompensation": "4541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30529000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 925949000, "cost_of_revenue": 396044000, "gross_profit": 529905000, "ebit": 242779000, "ebitda": 273529000, "pretax_income": 220547000, "tax_provision": 43038000, "net_income": 177509000, "net_income_to_common": 177509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70191000, "total_current_assets": 1211114000, "total_assets": 3283117000, "short_term_debt": 183173000, "long_term_debt": 1903574000, "total_debt": 2086747000, "total_liabilities": 3441834000, "total_equity": -158717000, "shares_outstanding": 21543313, "goodwill_and_intangibles": 940191000 }, "cash_flow": { "operating_cash_flow": 189987000, "capital_expenditure": 17391000, "free_cash_flow": 207378000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299512, "ticker_id": 2748, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242779000", "ebitda": "273529000", "netIncome": "177509000", "grossProfit": "529905000", "depreciation": "None", "totalRevenue": "925949000", "costOfRevenue": "396044000", "interestIncome": "None", "incomeBeforeTax": "220547000", "interestExpense": "19232000", "operatingIncome": "249100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43038000", "reportedCurrency": "USD", "netInterestIncome": "-19232000", "nonInterestIncome": "None", "operatingExpenses": "280805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46415000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30750000", "sellingGeneralAndAdministrative": "234390000", "netIncomeFromContinuingOperations": "177509000" }, "balance": { "goodwill": "665816000", "inventory": "373670000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3283117000", "longTermDebt": "1903574000", "shortTermDebt": "183173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "274375000", "reportedCurrency": "USD", "retainedEarnings": "7688105000", "totalLiabilities": "3441834000", "otherCurrentAssets": "116920000", "totalCurrentAssets": "1211114000", "currentLongTermDebt": "183173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "650333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2072003000", "currentAccountsPayable": "189449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086747000", "totalShareholderEquity": "-158717000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "319549000", "totalCurrentLiabilities": "1131932000", "otherNonCurrentLiabilities": "306213000", "totalNonCurrentLiabilities": "2309902000", "cashAndShortTermInvestments": "70191000", "commonStockSharesOutstanding": "21543313", "intangibleAssetsExcludingGoodwill": "274375000", "cashAndCashEquivalentsAtCarryingValue": "70191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3954000", "operatingCashflow": "189987000", "capitalExpenditures": "17391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179085000", "cashflowFromInvestment": "-8935000", "stockBasedCompensation": "4722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 925949000, "cost_of_revenue": 396044000, "gross_profit": 529905000, "research_and_development": 46415000, "selling_general_admin": 234390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242779000, "depreciation_amortisation": 30750000, "ebitda": 273529000, "interest_expense": 19232000, "interest_income": null, "other_non_operating": null, "pretax_income": 220547000, "tax_provision": 43038000, "effective_tax_rate": null, "net_income": 177509000, "net_income_continuing_ops": 177509000, "net_income_to_common": 177509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70191000, "short_term_investments": null, "net_receivables": 650333000, "inventory": 373670000, "other_current_assets": null, "total_current_assets": 1211114000, "net_ppe": null, "goodwill": 665816000, "intangible_assets": 274375000, "goodwill_and_intangibles": 940191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2072003000, "total_assets": 3283117000, "short_term_debt": 183173000, "accounts_payable": 189449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1131932000, "long_term_debt": 1903574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2309902000, "total_liabilities": 3441834000, "total_debt": 2086747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7688105000, "total_equity": -158717000, "shares_outstanding": 21543313, "operating_cash_flow": 189987000, "stock_based_compensation": 4722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179085000, "free_cash_flow": 207378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242779000", "ebitda": "273529000", "netIncome": "177509000", "grossProfit": "529905000", "depreciation": "None", "totalRevenue": "925949000", "costOfRevenue": "396044000", "interestIncome": "None", "incomeBeforeTax": "220547000", "interestExpense": "19232000", "operatingIncome": "249100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43038000", "reportedCurrency": "USD", "netInterestIncome": "-19232000", "nonInterestIncome": "None", "operatingExpenses": "280805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46415000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30750000", "sellingGeneralAndAdministrative": "234390000", "netIncomeFromContinuingOperations": "177509000" }, "balance": { "goodwill": "665816000", "inventory": "373670000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3283117000", "longTermDebt": "1903574000", "shortTermDebt": "183173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "274375000", "reportedCurrency": "USD", "retainedEarnings": "7688105000", "totalLiabilities": "3441834000", "otherCurrentAssets": "116920000", "totalCurrentAssets": "1211114000", "currentLongTermDebt": "183173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "650333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2072003000", "currentAccountsPayable": "189449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086747000", "totalShareholderEquity": "-158717000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "319549000", "totalCurrentLiabilities": "1131932000", "otherNonCurrentLiabilities": "306213000", "totalNonCurrentLiabilities": "2309902000", "cashAndShortTermInvestments": "70191000", "commonStockSharesOutstanding": "21543313", "intangibleAssetsExcludingGoodwill": "274375000", "cashAndCashEquivalentsAtCarryingValue": "70191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3954000", "operatingCashflow": "189987000", "capitalExpenditures": "17391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179085000", "cashflowFromInvestment": "-8935000", "stockBasedCompensation": "4722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30750000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 934992000, "cost_of_revenue": 401432000, "gross_profit": 533559999, "ebit": 254911000, "ebitda": 285534000, "pretax_income": 232556000, "tax_provision": 47761000, "net_income": 184794000, "net_income_to_common": 184794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69807000, "total_current_assets": 1230203000, "total_assets": 3355555000, "short_term_debt": 220735000, "long_term_debt": 1888620000, "total_debt": 2109355000, "total_liabilities": 3505493000, "total_equity": -149938000, "shares_outstanding": 21687577, "goodwill_and_intangibles": 955537000 }, "cash_flow": { "operating_cash_flow": 281505000, "capital_expenditure": 32416000, "free_cash_flow": 313921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299513, "ticker_id": 2748, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254911000", "ebitda": "285534000", "netIncome": "184794000", "grossProfit": "533559999", "depreciation": "None", "totalRevenue": "934992000", "costOfRevenue": "401432000", "interestIncome": "None", "incomeBeforeTax": "232556000", "interestExpense": "19655000", "operatingIncome": "263697999", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47761000", "reportedCurrency": "USD", "netInterestIncome": "-19655000", "nonInterestIncome": "None", "operatingExpenses": "269862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46435000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30623000", "sellingGeneralAndAdministrative": "223427000", "netIncomeFromContinuingOperations": "184794000" }, "balance": { "goodwill": "670108000", "inventory": "385865000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3355555000", "longTermDebt": "1888620000", "shortTermDebt": "220735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "285429000", "reportedCurrency": "USD", "retainedEarnings": "7510756000", "totalLiabilities": "3505493000", "otherCurrentAssets": "110638000", "totalCurrentAssets": "1230203000", "currentLongTermDebt": "192219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125352000", "currentAccountsPayable": "210411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2196285000", "totalShareholderEquity": "-149938000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326214000", "totalCurrentLiabilities": "1181082000", "otherNonCurrentLiabilities": "327112000", "totalNonCurrentLiabilities": "2324411000", "cashAndShortTermInvestments": "69807000", "commonStockSharesOutstanding": "21687577", "intangibleAssetsExcludingGoodwill": "285429000", "cashAndCashEquivalentsAtCarryingValue": "69807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184794000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11612000", "operatingCashflow": "281505000", "capitalExpenditures": "32416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248973000", "cashflowFromInvestment": "-35501000", "stockBasedCompensation": "5478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934992000, "cost_of_revenue": 401432000, "gross_profit": 533559999, "research_and_development": 46435000, "selling_general_admin": 223427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254911000, "depreciation_amortisation": 30623000, "ebitda": 285534000, "interest_expense": 19655000, "interest_income": null, "other_non_operating": null, "pretax_income": 232556000, "tax_provision": 47761000, "effective_tax_rate": null, "net_income": 184794000, "net_income_continuing_ops": 184794000, "net_income_to_common": 184794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69807000, "short_term_investments": null, "net_receivables": 663893000, "inventory": 385865000, "other_current_assets": null, "total_current_assets": 1230203000, "net_ppe": null, "goodwill": 670108000, "intangible_assets": 285429000, "goodwill_and_intangibles": 955537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2125352000, "total_assets": 3355555000, "short_term_debt": 220735000, "accounts_payable": 210411000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1181082000, "long_term_debt": 1888620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324411000, "total_liabilities": 3505493000, "total_debt": 2109355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7510756000, "total_equity": -149938000, "shares_outstanding": 21687577, "operating_cash_flow": 281505000, "stock_based_compensation": 5478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35501000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248973000, "free_cash_flow": 313921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254911000", "ebitda": "285534000", "netIncome": "184794000", "grossProfit": "533559999", "depreciation": "None", "totalRevenue": "934992000", "costOfRevenue": "401432000", "interestIncome": "None", "incomeBeforeTax": "232556000", "interestExpense": "19655000", "operatingIncome": "263697999", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47761000", "reportedCurrency": "USD", "netInterestIncome": "-19655000", "nonInterestIncome": "None", "operatingExpenses": "269862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46435000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30623000", "sellingGeneralAndAdministrative": "223427000", "netIncomeFromContinuingOperations": "184794000" }, "balance": { "goodwill": "670108000", "inventory": "385865000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3355555000", "longTermDebt": "1888620000", "shortTermDebt": "220735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "285429000", "reportedCurrency": "USD", "retainedEarnings": "7510756000", "totalLiabilities": "3505493000", "otherCurrentAssets": "110638000", "totalCurrentAssets": "1230203000", "currentLongTermDebt": "192219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125352000", "currentAccountsPayable": "210411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2196285000", "totalShareholderEquity": "-149938000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326214000", "totalCurrentLiabilities": "1181082000", "otherNonCurrentLiabilities": "327112000", "totalNonCurrentLiabilities": "2324411000", "cashAndShortTermInvestments": "69807000", "commonStockSharesOutstanding": "21687577", "intangibleAssetsExcludingGoodwill": "285429000", "cashAndCashEquivalentsAtCarryingValue": "69807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184794000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11612000", "operatingCashflow": "281505000", "capitalExpenditures": "32416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248973000", "cashflowFromInvestment": "-35501000", "stockBasedCompensation": "5478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30623000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 942462000, "cost_of_revenue": 401237000, "gross_profit": 541225000, "ebit": 274137000, "ebitda": 304640000, "pretax_income": 251159000, "tax_provision": 49528000, "net_income": 201631000, "net_income_to_common": 201631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69675000, "total_current_assets": 1196912000, "total_assets": 3288730000, "short_term_debt": 179083000, "long_term_debt": 1929401000, "total_debt": 2108484000, "total_liabilities": 3394602000, "total_equity": -105872000, "shares_outstanding": 21886482, "goodwill_and_intangibles": 947835000 }, "cash_flow": { "operating_cash_flow": 264296000, "capital_expenditure": 20960000, "free_cash_flow": 285256000, "dividends_paid": 147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299515, "ticker_id": 2748, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274137000", "ebitda": "304640000", "netIncome": "201631000", "grossProfit": "541225000", "depreciation": "None", "totalRevenue": "942462000", "costOfRevenue": "401237000", "interestIncome": "None", "incomeBeforeTax": "251159000", "interestExpense": "20278000", "operatingIncome": "277651000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "49528000", "reportedCurrency": "USD", "netInterestIncome": "-20278000", "nonInterestIncome": "None", "operatingExpenses": "263574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46127000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30503000", "sellingGeneralAndAdministrative": "217447000", "netIncomeFromContinuingOperations": "201631000" }, "balance": { "goodwill": "660638000", "inventory": "375959000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3288730000", "longTermDebt": "1929401000", "shortTermDebt": "179083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "287197000", "reportedCurrency": "USD", "retainedEarnings": "7328292000", "totalLiabilities": "3394602000", "otherCurrentAssets": "116311000", "totalCurrentAssets": "1196912000", "currentLongTermDebt": "179083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2091818000", "currentAccountsPayable": "173970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "763209000", "shortLongTermDebtTotal": "2108484000", "totalShareholderEquity": "-105872000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317742000", "totalCurrentLiabilities": "1070423000", "otherNonCurrentLiabilities": "394778000", "totalNonCurrentLiabilities": "2324179000", "cashAndShortTermInvestments": "69675000", "commonStockSharesOutstanding": "21886482", "intangibleAssetsExcludingGoodwill": "287197000", "cashAndCashEquivalentsAtCarryingValue": "69675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201631000", "profitLoss": "None", "dividendPayout": "147000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11663000", "operatingCashflow": "264296000", "capitalExpenditures": "20960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245550000", "cashflowFromInvestment": "-30895000", "stockBasedCompensation": "4228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 942462000, "cost_of_revenue": 401237000, "gross_profit": 541225000, "research_and_development": 46127000, "selling_general_admin": 217447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274137000, "depreciation_amortisation": 30503000, "ebitda": 304640000, "interest_expense": 20278000, "interest_income": null, "other_non_operating": null, "pretax_income": 251159000, "tax_provision": 49528000, "effective_tax_rate": null, "net_income": 201631000, "net_income_continuing_ops": 201631000, "net_income_to_common": 201631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69675000, "short_term_investments": null, "net_receivables": 634967000, "inventory": 375959000, "other_current_assets": null, "total_current_assets": 1196912000, "net_ppe": null, "goodwill": 660638000, "intangible_assets": 287197000, "goodwill_and_intangibles": 947835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2091818000, "total_assets": 3288730000, "short_term_debt": 179083000, "accounts_payable": 173970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1070423000, "long_term_debt": 1929401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324179000, "total_liabilities": 3394602000, "total_debt": 2108484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7328292000, "total_equity": -105872000, "shares_outstanding": 21886482, "operating_cash_flow": 264296000, "stock_based_compensation": 4228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30895000, "dividends_paid": 147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245550000, "free_cash_flow": 285256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274137000", "ebitda": "304640000", "netIncome": "201631000", "grossProfit": "541225000", "depreciation": "None", "totalRevenue": "942462000", "costOfRevenue": "401237000", "interestIncome": "None", "incomeBeforeTax": "251159000", "interestExpense": "20278000", "operatingIncome": "277651000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "49528000", "reportedCurrency": "USD", "netInterestIncome": "-20278000", "nonInterestIncome": "None", "operatingExpenses": "263574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46127000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30503000", "sellingGeneralAndAdministrative": "217447000", "netIncomeFromContinuingOperations": "201631000" }, "balance": { "goodwill": "660638000", "inventory": "375959000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3288730000", "longTermDebt": "1929401000", "shortTermDebt": "179083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "287197000", "reportedCurrency": "USD", "retainedEarnings": "7328292000", "totalLiabilities": "3394602000", "otherCurrentAssets": "116311000", "totalCurrentAssets": "1196912000", "currentLongTermDebt": "179083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2091818000", "currentAccountsPayable": "173970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "763209000", "shortLongTermDebtTotal": "2108484000", "totalShareholderEquity": "-105872000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317742000", "totalCurrentLiabilities": "1070423000", "otherNonCurrentLiabilities": "394778000", "totalNonCurrentLiabilities": "2324179000", "cashAndShortTermInvestments": "69675000", "commonStockSharesOutstanding": "21886482", "intangibleAssetsExcludingGoodwill": "287197000", "cashAndCashEquivalentsAtCarryingValue": "69675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201631000", "profitLoss": "None", "dividendPayout": "147000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11663000", "operatingCashflow": "264296000", "capitalExpenditures": "20960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245550000", "cashflowFromInvestment": "-30895000", "stockBasedCompensation": "4228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30503000", "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": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "income_statement": { "revenue": 982117000, "cost_of_revenue": 416616000, "gross_profit": 565501000, "ebit": 285452000, "ebitda": 315688000, "pretax_income": 263403000, "tax_provision": 49476000, "net_income": 213927000, "net_income_to_common": 213927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83574000, "total_current_assets": 1246506000, "total_assets": 3370395000, "short_term_debt": 107365000, "long_term_debt": 2045462000, "total_debt": 2152827000, "total_liabilities": 3460100000, "total_equity": -89705000, "shares_outstanding": 22080602, "goodwill_and_intangibles": 959694000 }, "cash_flow": { "operating_cash_flow": 266811000, "capital_expenditure": 28751000, "free_cash_flow": 295562000, "dividends_paid": 7614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299516, "ticker_id": 2748, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:42:57.743054+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "285452000", "ebitda": "315688000", "netIncome": "213927000", "grossProfit": "565501000", "depreciation": "None", "totalRevenue": "982117000", "costOfRevenue": "416616000", "interestIncome": "None", "incomeBeforeTax": "263403000", "interestExpense": "19249000", "operatingIncome": "289662000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49476000", "reportedCurrency": "USD", "netInterestIncome": "-19249000", "nonInterestIncome": "None", "operatingExpenses": "275839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47245000", "otherNonOperatingIncome": "1011000", "costofGoodsAndServicesSold": "416616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30236000", "sellingGeneralAndAdministrative": "228594000", "netIncomeFromContinuingOperations": "213927000" }, "balance": { "goodwill": "665100000", "inventory": "394959000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3370395000", "longTermDebt": "2045462000", "shortTermDebt": "107365000", "treasuryStock": "-7811028000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "294594000", "reportedCurrency": "USD", "retainedEarnings": "7126687000", "totalLiabilities": "3460100000", "otherCurrentAssets": "119971000", "totalCurrentAssets": "1246506000", "currentLongTermDebt": "107365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123889000", "currentAccountsPayable": "170230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780723000", "shortLongTermDebtTotal": "2152827000", "totalShareholderEquity": "-89705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317204000", "totalCurrentLiabilities": "1008003000", "otherNonCurrentLiabilities": "406635000", "totalNonCurrentLiabilities": "2452097000", "cashAndShortTermInvestments": "83574000", "commonStockSharesOutstanding": "22080602", "intangibleAssetsExcludingGoodwill": "294594000", "cashAndCashEquivalentsAtCarryingValue": "83574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213927000", "profitLoss": "None", "dividendPayout": "7614000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "32187000", "operatingCashflow": "266811000", "capitalExpenditures": "28751000", "changeInReceivables": "-11649000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227427000", "cashflowFromInvestment": "-42912000", "stockBasedCompensation": "4195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3528000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 982117000, "cost_of_revenue": 416616000, "gross_profit": 565501000, "research_and_development": 47245000, "selling_general_admin": 228594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 285452000, "depreciation_amortisation": 30236000, "ebitda": 315688000, "interest_expense": 19249000, "interest_income": null, "other_non_operating": null, "pretax_income": 263403000, "tax_provision": 49476000, "effective_tax_rate": null, "net_income": 213927000, "net_income_continuing_ops": 213927000, "net_income_to_common": 213927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83574000, "short_term_investments": null, "net_receivables": 648002000, "inventory": 394959000, "other_current_assets": null, "total_current_assets": 1246506000, "net_ppe": null, "goodwill": 665100000, "intangible_assets": 294594000, "goodwill_and_intangibles": 959694000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2123889000, "total_assets": 3370395000, "short_term_debt": 107365000, "accounts_payable": 170230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1008003000, "long_term_debt": 2045462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2452097000, "total_liabilities": 3460100000, "total_debt": 2152827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7126687000, "total_equity": -89705000, "shares_outstanding": 22080602, "operating_cash_flow": 266811000, "stock_based_compensation": 4195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42912000, "dividends_paid": 7614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227427000, "free_cash_flow": 295562000, "net_change_in_cash": -3528000 }, "raw_data": { "income": { "ebit": "285452000", "ebitda": "315688000", "netIncome": "213927000", "grossProfit": "565501000", "depreciation": "None", "totalRevenue": "982117000", "costOfRevenue": "416616000", "interestIncome": "None", "incomeBeforeTax": "263403000", "interestExpense": "19249000", "operatingIncome": "289662000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49476000", "reportedCurrency": "USD", "netInterestIncome": "-19249000", "nonInterestIncome": "None", "operatingExpenses": "275839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47245000", "otherNonOperatingIncome": "1011000", "costofGoodsAndServicesSold": "416616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30236000", "sellingGeneralAndAdministrative": "228594000", "netIncomeFromContinuingOperations": "213927000" }, "balance": { "goodwill": "665100000", "inventory": "394959000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "3370395000", "longTermDebt": "2045462000", "shortTermDebt": "107365000", "treasuryStock": "-7811028000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "294594000", "reportedCurrency": "USD", "retainedEarnings": "7126687000", "totalLiabilities": "3460100000", "otherCurrentAssets": "119971000", "totalCurrentAssets": "1246506000", "currentLongTermDebt": "107365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123889000", "currentAccountsPayable": "170230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780723000", "shortLongTermDebtTotal": "2152827000", "totalShareholderEquity": "-89705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317204000", "totalCurrentLiabilities": "1008003000", "otherNonCurrentLiabilities": "406635000", "totalNonCurrentLiabilities": "2452097000", "cashAndShortTermInvestments": "83574000", "commonStockSharesOutstanding": "22080602", "intangibleAssetsExcludingGoodwill": "294594000", "cashAndCashEquivalentsAtCarryingValue": "83574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213927000", "profitLoss": "None", "dividendPayout": "7614000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "32187000", "operatingCashflow": "266811000", "capitalExpenditures": "28751000", "changeInReceivables": "-11649000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227427000", "cashflowFromInvestment": "-42912000", "stockBasedCompensation": "4195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3528000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }