{ "ticker": { "uuid": "5f95585d-e5a5-45f2-82dc-fecf57799b11", "symbol": "HOG", "name": "Harley-Davidson Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/5f95585d-e5a5-45f2-82dc-fecf57799b11/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f95585d-e5a5-45f2-82dc-fecf57799b11/" }, "ticker_metadata": { "id": 1954, "uuid": "5f95585d-e5a5-45f2-82dc-fecf57799b11", "symbol": "HOG", "name": "Harley-Davidson Inc", "asset_type": "equity", "market_cap": 2542230000, "stock_exchange_id": 3, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Harley-Davidson, Inc. manufactures and sells custom, cruiser and touring motorcycles. The company is headquartered in Milwaukee, Wisconsin.", "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": "5f95585d-e5a5-45f2-82dc-fecf57799b11", "symbol": "HOG", "name": "Harley-Davidson Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/5f95585d-e5a5-45f2-82dc-fecf57799b11/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f95585d-e5a5-45f2-82dc-fecf57799b11/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.91, "quality": 0.2, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 24.49, "market_cap": 2712708320, "pe_ratio": 11.7735, "earnings_yield": 0.0849, "ebitda_to_ev": 0.1507, "shareholder_yield": 0.0313, "roe": 0.0752, "piotroski_f_score": 8, "momentum_12_1": 0.0617, "volatility_252d": 0.3685 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:19.336418+00:00", "batch_id": "" }, "size": { "price_close": 24.49, "market_cap": 2712708320, "market_cap_usd": 2712708320, "enterprise_value": 3039436320, "shares_outstanding": 110768000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.7735, "pb_ratio": 0.8853, "ptbv_ratio": 0.904, "ps_ratio": 0.6285, "pcf_ratio": 13.6066, "pfcf_ratio": 7.6443, "ev_ebitda": 6.6358, "ev_ebit": 10.0865, "ev_sales": 0.7041, "ev_fcf": 8.565, "earnings_yield": 0.0849, "fcf_yield": 0.1168, "price_to_sales": 0.6285, "price_to_book": 0.8853, "price_to_cashflow": 13.6066, "ebitda_to_ev": 0.1507, "sales_yield": 1.4202 }, "yield": { "dividend_yield": 0.0313, "buyback_yield": 0, "shareholder_yield": 0.0313, "debt_paydown_yield": null, "total_yield": 0.0313 }, "quality": { "gross_margin": 0.2488, "operating_margin": 0.0698, "net_margin": 0.0534, "ebitda_margin": 0.1061, "fcf_margin": 0.0822, "roe": 0.0752, "roa": 0.0318, "roic": 0.0612, "roc_greenblatt": null, "asset_turnover": 0.5957, "cash_conversion": 1.5402, "accruals_ratio": 0.0043, "sbc_to_revenue": 0.0037, "piotroski_f_score": 8, "altman_z_score": 2.2177, "earnings_stability_5y": 2.7555, "revenue_stability_5y": 0.1274, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1482, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3594, "net_debt_to_ebitda": 0.7133, "debt_to_assets": 0.2942, "interest_coverage": 10.3127, "current_ratio": 1.9138, "quick_ratio": 1.6627, "net_debt": 326728000, "local_beta": 0.001, "volatility_252d": 0.3685, "volatility_60d": 0.8081, "max_drawdown_12m": -0.4033, "risk_adjusted_momentum": 0.1675 }, "growth": { "revenue_growth_1y": -0.0982, "revenue_growth_3y_cagr": -0.0806, "revenue_growth_5y_cagr": 0.0199, "eps_growth_1y": -0.3483, "eps_growth_3y_cagr": -0.2298, "eps_growth_5y_cagr": 2.0431, "fcf_growth_1y": -0.7231, "book_value_growth_1y": 0.0822, "revenue_growth": -0.0982, "earnings_growth": -0.3483 }, "momentum": { "price_return_1m": -0.0366, "price_return_3m": 0.2749, "price_return_6m": 0.0682, "price_return_9m": -0.1688, "price_return_12m": 0.0229, "price_return_12m_ex1m": 0.0617, "momentum_6m": 0.0682, "momentum_12m": 0.0229, "momentum_12_1": 0.0617, "distance_from_52w_high": -0.1688, "distance_from_52w_low": 0.3931, "relative_strength": -0.0771 }, "raw_ttm": { "revenue_ttm": 4316497000, "gross_profit_ttm": 1074027000, "ebit_ttm": 301337000, "ebitda_ttm": 458037000, "net_income_ttm": 230407000, "eps_diluted_ttm": 2.0801, "operating_cash_flow_ttm": 199367000, "capital_expenditure_ttm": 155498000, "fcf_ttm": 354865000, "dividends_paid_ttm": 85007000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29220000, "cash_and_equivalents": 1805068000, "total_current_assets": 4742686000, "total_current_liabilities": 2478127000, "net_ppe": null, "total_assets": 7245661000, "total_debt": 2131796000, "total_equity": 3064187000, "net_working_capital": 1456422000, "book_value_per_share": 27.6631, "retained_earnings": 3720641000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3000744000, "tangible_book_per_share": 27.0904 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 27, "rank_pb": 17, "rank_ptbv": 14, "rank_ps": 18, "rank_pcf": 60, "rank_ev_ebitda": 19, "rank_ev_ebit": 41, "rank_earnings_yield": 27, "rank_fcf_yield": 34, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 53, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 77, "rank_fcf_margin": 74, "rank_piotroski": 6, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 1, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 60 }, "composites": { "value_composite": 9, "quality_composite": 80, "momentum_composite": 74, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 14, "vc1_composite": 10, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 38, "overall_composite": 33, "quality_value_composite": 0.4266, "os_score": 0.67, "value_percentile": 0.91, "quality_percentile": 0.2, "momentum_percentile": 0.26, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 38, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4255, "ticker_id": 1954, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:19.336418+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.49, "market_cap": 2712708320, "market_cap_usd": 2712708320, "enterprise_value": 3039436320, "shares_outstanding": 110768000, "fx_rate_to_usd": null, "pe_ratio": 11.77354994, "pb_ratio": 0.88529464, "ptbv_ratio": 0.90401191, "ps_ratio": 0.62845134, "pcf_ratio": 13.60660651, "pfcf_ratio": 7.64433889, "ev_ebitda": 6.63578776, "ev_ebit": 10.08650222, "ev_sales": 0.7041442, "ev_fcf": 8.56504958, "earnings_yield": 0.08493615, "fcf_yield": 0.11675356, "dividend_yield": 0.03133658, "buyback_yield": 0, "shareholder_yield": 0.03133658, "debt_paydown_yield": null, "total_yield": 0.03133658, "gross_margin": 0.24881912, "operating_margin": 0.06981054, "net_margin": 0.05337824, "ebitda_margin": 0.10611313, "fcf_margin": 0.08221134, "roe": 0.07519352, "roa": 0.03179931, "roic": 0.06124796, "roc_greenblatt": null, "asset_turnover": 0.59573543, "cash_conversion": 1.54016588, "accruals_ratio": 0.00428394, "sbc_to_revenue": 0.00372293, "debt_to_equity": 1.35942291, "net_debt_to_ebitda": 0.71332229, "debt_to_assets": 0.29421691, "interest_coverage": 10.31269678, "current_ratio": 1.91381878, "quick_ratio": 1.6627465, "net_debt": 326728000, "revenue_growth_1y": -0.09817575, "revenue_growth_3y_cagr": -0.08056665, "revenue_growth_5y_cagr": 0.01985482, "eps_growth_1y": -0.34825088, "eps_growth_3y_cagr": -0.2298023, "eps_growth_5y_cagr": 2.04311136, "fcf_growth_1y": -0.72309703, "book_value_growth_1y": 0.08222685, "piotroski_f_score": 8, "altman_z_score": 2.2176617, "earnings_stability_5y": 2.75553, "revenue_stability_5y": 0.127406, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03658537, "price_return_3m": 0.27485685, "price_return_6m": 0.06815426, "price_return_9m": -0.168819, "price_return_12m": 0.02288865, "price_return_12m_ex1m": 0.06173252, "distance_from_52w_high": -0.168819, "distance_from_52w_low": 0.3930603, "relative_strength": -0.07707493, "local_beta": 0.001, "volatility_252d": 0.368542, "volatility_60d": 0.808103, "max_drawdown_12m": -0.40334169, "revenue_ttm": 4316497000, "gross_profit_ttm": 1074027000, "ebit_ttm": 301337000, "ebitda_ttm": 458037000, "net_income_ttm": 230407000, "eps_diluted_ttm": 2.08008631, "operating_cash_flow_ttm": 199367000, "capital_expenditure_ttm": 155498000, "fcf_ttm": 354865000, "dividends_paid_ttm": 85007000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29220000, "cash_and_equivalents": 1805068000, "total_current_assets": 4742686000, "total_current_liabilities": 2478127000, "net_ppe": null, "total_assets": 7245661000, "total_debt": 2131796000, "total_equity": 3064187000, "net_working_capital": 1456422000, "book_value_per_share": 27.66310667, "retained_earnings": 3720641000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3000744000, "tangible_book_per_share": 27.090351, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 27, "rank_pb": 17, "rank_ptbv": 14, "rank_ps": 18, "rank_pcf": 60, "rank_ev_ebitda": 19, "rank_ev_ebit": 41, "rank_earnings_yield": 27, "rank_fcf_yield": 34, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 53, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 77, "rank_fcf_margin": 74, "rank_piotroski": 6, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 1, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 60, "value_composite": 9, "quality_composite": 80, "momentum_composite": 74, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 14, "vc1_composite": 10, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 38, "overall_composite": 33, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 24.49, "os": 0.67, "value": 0.91, "quality": 0.2, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 11.7735, "earnings_yield": 0.0849, "shareholder_yield": 0.0313, "roe": 0.0752, "momentum_12_1": 0.0617, "complete_fields": { "id": 4255, "ticker_id": 1954, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:19.336418+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.49, "market_cap": 2712708320, "market_cap_usd": 2712708320, "enterprise_value": 3039436320, "shares_outstanding": 110768000, "fx_rate_to_usd": null, "pe_ratio": 11.77354994, "pb_ratio": 0.88529464, "ptbv_ratio": 0.90401191, "ps_ratio": 0.62845134, "pcf_ratio": 13.60660651, "pfcf_ratio": 7.64433889, "ev_ebitda": 6.63578776, "ev_ebit": 10.08650222, "ev_sales": 0.7041442, "ev_fcf": 8.56504958, "earnings_yield": 0.08493615, "fcf_yield": 0.11675356, "dividend_yield": 0.03133658, "buyback_yield": 0, "shareholder_yield": 0.03133658, "debt_paydown_yield": null, "total_yield": 0.03133658, "gross_margin": 0.24881912, "operating_margin": 0.06981054, "net_margin": 0.05337824, "ebitda_margin": 0.10611313, "fcf_margin": 0.08221134, "roe": 0.07519352, "roa": 0.03179931, "roic": 0.06124796, "roc_greenblatt": null, "asset_turnover": 0.59573543, "cash_conversion": 1.54016588, "accruals_ratio": 0.00428394, "sbc_to_revenue": 0.00372293, "debt_to_equity": 1.35942291, "net_debt_to_ebitda": 0.71332229, "debt_to_assets": 0.29421691, "interest_coverage": 10.31269678, "current_ratio": 1.91381878, "quick_ratio": 1.6627465, "net_debt": 326728000, "revenue_growth_1y": -0.09817575, "revenue_growth_3y_cagr": -0.08056665, "revenue_growth_5y_cagr": 0.01985482, "eps_growth_1y": -0.34825088, "eps_growth_3y_cagr": -0.2298023, "eps_growth_5y_cagr": 2.04311136, "fcf_growth_1y": -0.72309703, "book_value_growth_1y": 0.08222685, "piotroski_f_score": 8, "altman_z_score": 2.2176617, "earnings_stability_5y": 2.75553, "revenue_stability_5y": 0.127406, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03658537, "price_return_3m": 0.27485685, "price_return_6m": 0.06815426, "price_return_9m": -0.168819, "price_return_12m": 0.02288865, "price_return_12m_ex1m": 0.06173252, "distance_from_52w_high": -0.168819, "distance_from_52w_low": 0.3930603, "relative_strength": -0.07707493, "local_beta": 0.001, "volatility_252d": 0.368542, "volatility_60d": 0.808103, "max_drawdown_12m": -0.40334169, "revenue_ttm": 4316497000, "gross_profit_ttm": 1074027000, "ebit_ttm": 301337000, "ebitda_ttm": 458037000, "net_income_ttm": 230407000, "eps_diluted_ttm": 2.08008631, "operating_cash_flow_ttm": 199367000, "capital_expenditure_ttm": 155498000, "fcf_ttm": 354865000, "dividends_paid_ttm": 85007000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29220000, "cash_and_equivalents": 1805068000, "total_current_assets": 4742686000, "total_current_liabilities": 2478127000, "net_ppe": null, "total_assets": 7245661000, "total_debt": 2131796000, "total_equity": 3064187000, "net_working_capital": 1456422000, "book_value_per_share": 27.66310667, "retained_earnings": 3720641000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3000744000, "tangible_book_per_share": 27.090351, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 27, "rank_pb": 17, "rank_ptbv": 14, "rank_ps": 18, "rank_pcf": 60, "rank_ev_ebitda": 19, "rank_ev_ebit": 41, "rank_earnings_yield": 27, "rank_fcf_yield": 34, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 53, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 77, "rank_fcf_margin": 74, "rank_piotroski": 6, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 1, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 60, "value_composite": 9, "quality_composite": 80, "momentum_composite": 74, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 14, "vc1_composite": 10, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 38, "overall_composite": 33, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 4473175000, "cost_of_revenue": 3120635000, "gross_profit": 1352540000, "ebit": 386635000, "ebitda": 492175000, "pretax_income": 458731000, "tax_provision": 129577000, "net_income": 338738000, "net_income_to_common": 338738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3091744000, "total_current_assets": 5586949000, "total_assets": 8044815000, "short_term_debt": 1334659000, "long_term_debt": 1649612000, "total_debt": 2984271000, "total_liabilities": 4887965000, "total_equity": 3140668000, "shares_outstanding": 121257000, "goodwill_and_intangibles": 63913000 }, "cash_flow": { "operating_cash_flow": 568922000, "capital_expenditure": 153679000, "free_cash_flow": 722601000, "dividends_paid": 86388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275657, "ticker_id": 1954, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "492175000", "netIncome": "338738000", "grossProfit": "1352540000", "depreciation": "None", "totalRevenue": "4473175000", "costOfRevenue": "3120635000", "interestIncome": "10826000", "incomeBeforeTax": "458731000", "interestExpense": "33444000", "operatingIncome": "386635000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "129577000", "reportedCurrency": "USD", "netInterestIncome": "-33444000", "nonInterestIncome": "None", "operatingExpenses": "965905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3120635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "965905000", "netIncomeFromContinuingOperations": "329154000" }, "balance": { "goodwill": "63913000", "inventory": "730898000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "8044815000", "longTermDebt": "1649612000", "shortTermDebt": "1334659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3717408000", "totalLiabilities": "4887965000", "otherCurrentAssets": "1538547000", "totalCurrentAssets": "5586949000", "currentLongTermDebt": "1317405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457866000", "currentAccountsPayable": "1061194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "832766000", "shortLongTermDebtTotal": "3053696000", "totalShareholderEquity": "3140668000", "capitalLeaseObligations": "86679000", "otherCurrentLiabilities": "262841000", "totalCurrentLiabilities": "2658694000", "otherNonCurrentLiabilities": "451593000", "totalNonCurrentLiabilities": "2229271000", "cashAndShortTermInvestments": "3091744000", "commonStockSharesOutstanding": "121257000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3091744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "338738000", "profitLoss": "None", "dividendPayout": "86388000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "47577000", "operatingCashflow": "568922000", "capitalExpenditures": "153679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3010300000", "cashflowFromInvestment": "3778775000", "stockBasedCompensation": "31749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4473175000, "cost_of_revenue": 3120635000, "gross_profit": 1352540000, "research_and_development": null, "selling_general_admin": 965905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386635000, "depreciation_amortisation": null, "ebitda": 492175000, "interest_expense": 33444000, "interest_income": null, "other_non_operating": null, "pretax_income": 458731000, "tax_provision": 129577000, "effective_tax_rate": null, "net_income": 338738000, "net_income_continuing_ops": 329154000, "net_income_to_common": 338738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3091744000, "short_term_investments": null, "net_receivables": 225760000, "inventory": 730898000, "other_current_assets": null, "total_current_assets": 5586949000, "net_ppe": null, "goodwill": 63913000, "intangible_assets": null, "goodwill_and_intangibles": 63913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2457866000, "total_assets": 8044815000, "short_term_debt": 1334659000, "accounts_payable": 1061194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2658694000, "long_term_debt": 1649612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2229271000, "total_liabilities": 4887965000, "total_debt": 2984271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3717408000, "total_equity": 3140668000, "shares_outstanding": 121257000, "operating_cash_flow": 568922000, "stock_based_compensation": 31749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3778775000, "dividends_paid": 86388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3010300000, "free_cash_flow": 722601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "492175000", "netIncome": "338738000", "grossProfit": "1352540000", "depreciation": "None", "totalRevenue": "4473175000", "costOfRevenue": "3120635000", "interestIncome": "10826000", "incomeBeforeTax": "458731000", "interestExpense": "33444000", "operatingIncome": "386635000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "129577000", "reportedCurrency": "USD", "netInterestIncome": "-33444000", "nonInterestIncome": "None", "operatingExpenses": "965905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3120635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "965905000", "netIncomeFromContinuingOperations": "329154000" }, "balance": { "goodwill": "63913000", "inventory": "730898000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "8044815000", "longTermDebt": "1649612000", "shortTermDebt": "1334659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3717408000", "totalLiabilities": "4887965000", "otherCurrentAssets": "1538547000", "totalCurrentAssets": "5586949000", "currentLongTermDebt": "1317405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457866000", "currentAccountsPayable": "1061194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "832766000", "shortLongTermDebtTotal": "3053696000", "totalShareholderEquity": "3140668000", "capitalLeaseObligations": "86679000", "otherCurrentLiabilities": "262841000", "totalCurrentLiabilities": "2658694000", "otherNonCurrentLiabilities": "451593000", "totalNonCurrentLiabilities": "2229271000", "cashAndShortTermInvestments": "3091744000", "commonStockSharesOutstanding": "121257000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3091744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "338738000", "profitLoss": "None", "dividendPayout": "86388000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "47577000", "operatingCashflow": "568922000", "capitalExpenditures": "153679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3010300000", "cashflowFromInvestment": "3778775000", "stockBasedCompensation": "31749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172371000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 5186802000, "cost_of_revenue": 3377706000, "gross_profit": 1809096000, "ebit": 547886000, "ebitda": 708559000, "pretax_income": 517138000, "tax_provision": 71963000, "net_income": 455357000, "net_income_to_common": 455357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1589608000, "total_current_assets": 4996637000, "total_assets": 11881579000, "short_term_debt": 2510375000, "long_term_debt": 4468665000, "total_debt": 6979040000, "total_liabilities": 8723079000, "total_equity": 3166047000, "shares_outstanding": 132288000, "goodwill_and_intangibles": 67229000 }, "cash_flow": { "operating_cash_flow": 1063833000, "capital_expenditure": 196563000, "free_cash_flow": 1260396000, "dividends_paid": 91224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275662, "ticker_id": 1954, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "547886000", "ebitda": "708559000", "netIncome": "455357000", "grossProfit": "1809096000", "depreciation": "None", "totalRevenue": "5186802000", "costOfRevenue": "3377706000", "interestIncome": "28216000", "incomeBeforeTax": "517138000", "interestExpense": "30748000", "operatingIncome": "416627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "71963000", "reportedCurrency": "USD", "netInterestIncome": "-30748000", "nonInterestIncome": "None", "operatingExpenses": "1392469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3377706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160673000", "sellingGeneralAndAdministrative": "800116000", "netIncomeFromContinuingOperations": "445175000" }, "balance": { "goodwill": "61655000", "inventory": "745793000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "11881579000", "longTermDebt": "4468665000", "shortTermDebt": "2510375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5574000", "reportedCurrency": "USD", "retainedEarnings": "3465058000", "totalLiabilities": "8723079000", "otherCurrentAssets": "395425000", "totalCurrentAssets": "4996637000", "currentLongTermDebt": "2491717000", "longTermInvestments": "None", "shortTermInvestments": "-5826536000", "currentNetReceivables": "2265811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884942000", "currentAccountsPayable": "298718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "820925000", "shortLongTermDebtTotal": "7026460000", "totalShareholderEquity": "3166047000", "capitalLeaseObligations": "66078000", "otherCurrentLiabilities": "705289000", "totalCurrentLiabilities": "3557494000", "otherNonCurrentLiabilities": "578737000", "totalNonCurrentLiabilities": "5165585000", "cashAndShortTermInvestments": "1589608000", "commonStockSharesOutstanding": "132288000", "intangibleAssetsExcludingGoodwill": "5574000", "cashAndCashEquivalentsAtCarryingValue": "1589608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "445175000", "profitLoss": "None", "dividendPayout": "91224000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "164609000", "operatingCashflow": "1063833000", "capitalExpenditures": "196563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-572315000", "cashflowFromInvestment": "-383330000", "stockBasedCompensation": "49005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5186802000, "cost_of_revenue": 3377706000, "gross_profit": 1809096000, "research_and_development": 161000000, "selling_general_admin": 800116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 547886000, "depreciation_amortisation": 160673000, "ebitda": 708559000, "interest_expense": 30748000, "interest_income": null, "other_non_operating": null, "pretax_income": 517138000, "tax_provision": 71963000, "effective_tax_rate": null, "net_income": 455357000, "net_income_continuing_ops": 445175000, "net_income_to_common": 455357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1589608000, "short_term_investments": -5826536000, "net_receivables": 2265811000, "inventory": 745793000, "other_current_assets": null, "total_current_assets": 4996637000, "net_ppe": null, "goodwill": 61655000, "intangible_assets": 5574000, "goodwill_and_intangibles": 67229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6884942000, "total_assets": 11881579000, "short_term_debt": 2510375000, "accounts_payable": 298718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3557494000, "long_term_debt": 4468665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5165585000, "total_liabilities": 8723079000, "total_debt": 6979040000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3465058000, "total_equity": 3166047000, "shares_outstanding": 132288000, "operating_cash_flow": 1063833000, "stock_based_compensation": 49005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -383330000, "dividends_paid": 91224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -572315000, "free_cash_flow": 1260396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "547886000", "ebitda": "708559000", "netIncome": "455357000", "grossProfit": "1809096000", "depreciation": "None", "totalRevenue": "5186802000", "costOfRevenue": "3377706000", "interestIncome": "28216000", "incomeBeforeTax": "517138000", "interestExpense": "30748000", "operatingIncome": "416627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "71963000", "reportedCurrency": "USD", "netInterestIncome": "-30748000", "nonInterestIncome": "None", "operatingExpenses": "1392469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3377706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160673000", "sellingGeneralAndAdministrative": "800116000", "netIncomeFromContinuingOperations": "445175000" }, "balance": { "goodwill": "61655000", "inventory": "745793000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "11881579000", "longTermDebt": "4468665000", "shortTermDebt": "2510375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5574000", "reportedCurrency": "USD", "retainedEarnings": "3465058000", "totalLiabilities": "8723079000", "otherCurrentAssets": "395425000", "totalCurrentAssets": "4996637000", "currentLongTermDebt": "2491717000", "longTermInvestments": "None", "shortTermInvestments": "-5826536000", "currentNetReceivables": "2265811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884942000", "currentAccountsPayable": "298718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "820925000", "shortLongTermDebtTotal": "7026460000", "totalShareholderEquity": "3166047000", "capitalLeaseObligations": "66078000", "otherCurrentLiabilities": "705289000", "totalCurrentLiabilities": "3557494000", "otherNonCurrentLiabilities": "578737000", "totalNonCurrentLiabilities": "5165585000", "cashAndShortTermInvestments": "1589608000", "commonStockSharesOutstanding": "132288000", "intangibleAssetsExcludingGoodwill": "5574000", "cashAndCashEquivalentsAtCarryingValue": "1589608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "445175000", "profitLoss": "None", "dividendPayout": "91224000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "164609000", "operatingCashflow": "1063833000", "capitalExpenditures": "196563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-572315000", "cashflowFromInvestment": "-383330000", "stockBasedCompensation": "49005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160673000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 5836478000, "cost_of_revenue": 3654686000, "gross_profit": 2181792000, "ebit": 897663000, "ebitda": 1055775000, "pretax_income": 866876000, "tax_provision": 171830000, "net_income": 706586000, "net_income_to_common": 706586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1533806000, "total_current_assets": 5163729000, "total_assets": 12140554000, "short_term_debt": 2153619000, "long_term_debt": 4990586000, "total_debt": 7144205000, "total_liabilities": 8888259000, "total_equity": 3252808000, "shares_outstanding": 145103000, "goodwill_and_intangibles": 69724000 }, "cash_flow": { "operating_cash_flow": 754887000, "capital_expenditure": 207404000, "free_cash_flow": 962291000, "dividends_paid": 96310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275667, "ticker_id": 1954, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "897663000", "ebitda": "1055775000", "netIncome": "706586000", "grossProfit": "2181792000", "depreciation": "None", "totalRevenue": "5836478000", "costOfRevenue": "3654686000", "interestIncome": "15984000", "incomeBeforeTax": "866876000", "interestExpense": "30787000", "operatingIncome": "779084000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "171830000", "reportedCurrency": "USD", "netInterestIncome": "-30787000", "nonInterestIncome": "None", "operatingExpenses": "1402708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3654686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158112000", "sellingGeneralAndAdministrative": "800706000", "netIncomeFromContinuingOperations": "695046000" }, "balance": { "goodwill": "62696000", "inventory": "929951000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12140554000", "longTermDebt": "4990586000", "shortTermDebt": "2153619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7028000", "reportedCurrency": "USD", "retainedEarnings": "3100925000", "totalLiabilities": "8888259000", "otherCurrentAssets": "319043000", "totalCurrentAssets": "5163729000", "currentLongTermDebt": "2134934000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2380929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6976825000", "currentAccountsPayable": "349162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801374000", "shortLongTermDebtTotal": "7196053000", "totalShareholderEquity": "3252808000", "capitalLeaseObligations": "70533000", "otherCurrentLiabilities": "819907000", "totalCurrentLiabilities": "3384264000", "otherNonCurrentLiabilities": "368275000", "totalNonCurrentLiabilities": "5503995000", "cashAndShortTermInvestments": "1533806000", "commonStockSharesOutstanding": "145103000", "intangibleAssetsExcludingGoodwill": "7028000", "cashAndCashEquivalentsAtCarryingValue": "1533806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "706586000", "profitLoss": "None", "dividendPayout": "96310000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21257000", "operatingCashflow": "754887000", "capitalExpenditures": "207404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174646000", "cashflowFromInvestment": "-512304000", "stockBasedCompensation": "82901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5836478000, "cost_of_revenue": 3654686000, "gross_profit": 2181792000, "research_and_development": 159300000, "selling_general_admin": 800706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 897663000, "depreciation_amortisation": 158112000, "ebitda": 1055775000, "interest_expense": 30787000, "interest_income": null, "other_non_operating": null, "pretax_income": 866876000, "tax_provision": 171830000, "effective_tax_rate": null, "net_income": 706586000, "net_income_continuing_ops": 695046000, "net_income_to_common": 706586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1533806000, "short_term_investments": null, "net_receivables": 2380929000, "inventory": 929951000, "other_current_assets": null, "total_current_assets": 5163729000, "net_ppe": null, "goodwill": 62696000, "intangible_assets": 7028000, "goodwill_and_intangibles": 69724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6976825000, "total_assets": 12140554000, "short_term_debt": 2153619000, "accounts_payable": 349162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3384264000, "long_term_debt": 4990586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5503995000, "total_liabilities": 8888259000, "total_debt": 7144205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3100925000, "total_equity": 3252808000, "shares_outstanding": 145103000, "operating_cash_flow": 754887000, "stock_based_compensation": 82901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -512304000, "dividends_paid": 96310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174646000, "free_cash_flow": 962291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "897663000", "ebitda": "1055775000", "netIncome": "706586000", "grossProfit": "2181792000", "depreciation": "None", "totalRevenue": "5836478000", "costOfRevenue": "3654686000", "interestIncome": "15984000", "incomeBeforeTax": "866876000", "interestExpense": "30787000", "operatingIncome": "779084000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "171830000", "reportedCurrency": "USD", "netInterestIncome": "-30787000", "nonInterestIncome": "None", "operatingExpenses": "1402708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3654686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158112000", "sellingGeneralAndAdministrative": "800706000", "netIncomeFromContinuingOperations": "695046000" }, "balance": { "goodwill": "62696000", "inventory": "929951000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12140554000", "longTermDebt": "4990586000", "shortTermDebt": "2153619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7028000", "reportedCurrency": "USD", "retainedEarnings": "3100925000", "totalLiabilities": "8888259000", "otherCurrentAssets": "319043000", "totalCurrentAssets": "5163729000", "currentLongTermDebt": "2134934000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2380929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6976825000", "currentAccountsPayable": "349162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801374000", "shortLongTermDebtTotal": "7196053000", "totalShareholderEquity": "3252808000", "capitalLeaseObligations": "70533000", "otherCurrentLiabilities": "819907000", "totalCurrentLiabilities": "3384264000", "otherNonCurrentLiabilities": "368275000", "totalNonCurrentLiabilities": "5503995000", "cashAndShortTermInvestments": "1533806000", "commonStockSharesOutstanding": "145103000", "intangibleAssetsExcludingGoodwill": "7028000", "cashAndCashEquivalentsAtCarryingValue": "1533806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "706586000", "profitLoss": "None", "dividendPayout": "96310000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21257000", "operatingCashflow": "754887000", "capitalExpenditures": "207404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174646000", "cashflowFromInvestment": "-512304000", "stockBasedCompensation": "82901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158112000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 5755130000, "cost_of_revenue": 3621381000, "gross_profit": 2133749000, "ebit": 962468000, "ebitda": 1114410000, "pretax_income": 931233000, "tax_provision": 192019000, "net_income": 741408000, "net_income_to_common": 741408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1433175000, "total_current_assets": 4750653000, "total_assets": 11492476000, "short_term_debt": 2471458000, "long_term_debt": 4457052000, "total_debt": 6928510000, "total_liabilities": 8585668000, "total_equity": 2903519000, "shares_outstanding": 149351000, "goodwill_and_intangibles": 68482000 }, "cash_flow": { "operating_cash_flow": 548461000, "capital_expenditure": 151669000, "free_cash_flow": 700130000, "dividends_paid": 93180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275672, "ticker_id": 1954, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "962468000", "ebitda": "1114410000", "netIncome": "741408000", "grossProfit": "2133749000", "depreciation": "None", "totalRevenue": "5755130000", "costOfRevenue": "3621381000", "interestIncome": "26697000", "incomeBeforeTax": "931233000", "interestExpense": "31235000", "operatingIncome": "909278000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192019000", "reportedCurrency": "USD", "netInterestIncome": "-31235000", "nonInterestIncome": "None", "operatingExpenses": "1224471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "158600000", "otherNonOperatingIncome": "53190000", "costofGoodsAndServicesSold": "3621381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151942000", "sellingGeneralAndAdministrative": "833949000", "netIncomeFromContinuingOperations": "739214000" }, "balance": { "goodwill": "62090000", "inventory": "950960000", "commonStock": "1704000", "currentDebt": "None", "investments": "None", "totalAssets": "11492476000", "longTermDebt": "4457052000", "shortTermDebt": "2471458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6392000", "reportedCurrency": "USD", "retainedEarnings": "2490649000", "totalLiabilities": "8585668000", "otherCurrentAssets": "331662000", "totalCurrentAssets": "4750653000", "currentLongTermDebt": "2455250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2034856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6741823000", "currentAccountsPayable": "378002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "689886000", "shortLongTermDebtTotal": "6955287000", "totalShareholderEquity": "2903519000", "capitalLeaseObligations": "42985000", "otherCurrentLiabilities": "615102000", "totalCurrentLiabilities": "3533907000", "otherNonCurrentLiabilities": "594709000", "totalNonCurrentLiabilities": "5051761000", "cashAndShortTermInvestments": "1433175000", "commonStockSharesOutstanding": "149351000", "intangibleAssetsExcludingGoodwill": "6392000", "cashAndCashEquivalentsAtCarryingValue": "1433175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "739214000", "profitLoss": "None", "dividendPayout": "93180000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-254170000", "operatingCashflow": "548461000", "capitalExpenditures": "151669000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201967000", "cashflowFromInvestment": "-773011000", "stockBasedCompensation": "54353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-426517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5755130000, "cost_of_revenue": 3621381000, "gross_profit": 2133749000, "research_and_development": 158600000, "selling_general_admin": 833949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 962468000, "depreciation_amortisation": 151942000, "ebitda": 1114410000, "interest_expense": 31235000, "interest_income": null, "other_non_operating": null, "pretax_income": 931233000, "tax_provision": 192019000, "effective_tax_rate": null, "net_income": 741408000, "net_income_continuing_ops": 739214000, "net_income_to_common": 741408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1433175000, "short_term_investments": null, "net_receivables": 2034856000, "inventory": 950960000, "other_current_assets": null, "total_current_assets": 4750653000, "net_ppe": null, "goodwill": 62090000, "intangible_assets": 6392000, "goodwill_and_intangibles": 68482000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6741823000, "total_assets": 11492476000, "short_term_debt": 2471458000, "accounts_payable": 378002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3533907000, "long_term_debt": 4457052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5051761000, "total_liabilities": 8585668000, "total_debt": 6928510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2490649000, "total_equity": 2903519000, "shares_outstanding": 149351000, "operating_cash_flow": 548461000, "stock_based_compensation": 54353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151669000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -773011000, "dividends_paid": 93180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201967000, "free_cash_flow": 700130000, "net_change_in_cash": -426517000 }, "raw_data": { "income": { "ebit": "962468000", "ebitda": "1114410000", "netIncome": "741408000", "grossProfit": "2133749000", "depreciation": "None", "totalRevenue": "5755130000", "costOfRevenue": "3621381000", "interestIncome": "26697000", "incomeBeforeTax": "931233000", "interestExpense": "31235000", "operatingIncome": "909278000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192019000", "reportedCurrency": "USD", "netInterestIncome": "-31235000", "nonInterestIncome": "None", "operatingExpenses": "1224471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "158600000", "otherNonOperatingIncome": "53190000", "costofGoodsAndServicesSold": "3621381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151942000", "sellingGeneralAndAdministrative": "833949000", "netIncomeFromContinuingOperations": "739214000" }, "balance": { "goodwill": "62090000", "inventory": "950960000", "commonStock": "1704000", "currentDebt": "None", "investments": "None", "totalAssets": "11492476000", "longTermDebt": "4457052000", "shortTermDebt": "2471458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6392000", "reportedCurrency": "USD", "retainedEarnings": "2490649000", "totalLiabilities": "8585668000", "otherCurrentAssets": "331662000", "totalCurrentAssets": "4750653000", "currentLongTermDebt": "2455250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2034856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6741823000", "currentAccountsPayable": "378002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "689886000", "shortLongTermDebtTotal": "6955287000", "totalShareholderEquity": "2903519000", "capitalLeaseObligations": "42985000", "otherCurrentLiabilities": "615102000", "totalCurrentLiabilities": "3533907000", "otherNonCurrentLiabilities": "594709000", "totalNonCurrentLiabilities": "5051761000", "cashAndShortTermInvestments": "1433175000", "commonStockSharesOutstanding": "149351000", "intangibleAssetsExcludingGoodwill": "6392000", "cashAndCashEquivalentsAtCarryingValue": "1433175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "739214000", "profitLoss": "None", "dividendPayout": "93180000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-254170000", "operatingCashflow": "548461000", "capitalExpenditures": "151669000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201967000", "cashflowFromInvestment": "-773011000", "stockBasedCompensation": "54353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-426517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151942000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 5336308000, "cost_of_revenue": 3436231000, "gross_profit": 1900077000, "ebit": 850209000, "ebitda": 1015394000, "pretax_income": 819237000, "tax_provision": 169213000, "net_income": 650024000, "net_income_to_common": 650024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1874745000, "total_current_assets": 4550091000, "total_assets": 11051055000, "short_term_debt": 2311151000, "long_term_debt": 4595617000, "total_debt": 6906768000, "total_liabilities": 8497811000, "total_equity": 2553244000, "shares_outstanding": 154980000, "goodwill_and_intangibles": 70691000 }, "cash_flow": { "operating_cash_flow": 975701000, "capital_expenditure": 120181000, "free_cash_flow": 1095882000, "dividends_paid": 92426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275677, "ticker_id": 1954, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "850209000", "ebitda": "1015394000", "netIncome": "650024000", "grossProfit": "1900077000", "depreciation": "None", "totalRevenue": "5336308000", "costOfRevenue": "3436231000", "interestIncome": "24278000", "incomeBeforeTax": "819237000", "interestExpense": "30972000", "operatingIncome": "823439000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "169213000", "reportedCurrency": "USD", "netInterestIncome": "-30972000", "nonInterestIncome": "None", "operatingExpenses": "1076638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "175100000", "otherNonOperatingIncome": "26770000", "costofGoodsAndServicesSold": "3436231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165185000", "sellingGeneralAndAdministrative": "777987000", "netIncomeFromContinuingOperations": "650024000" }, "balance": { "goodwill": "63177000", "inventory": "712942000", "commonStock": "1694000", "currentDebt": "None", "investments": "None", "totalAssets": "11051055000", "longTermDebt": "4595617000", "shortTermDebt": "2311151000", "treasuryStock": "-596963000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7514000", "reportedCurrency": "USD", "retainedEarnings": "1842421000", "totalLiabilities": "8497811000", "otherCurrentAssets": "314712000", "totalCurrentAssets": "4550091000", "currentLongTermDebt": "2293782000", "longTermInvestments": "5106377000", "shortTermInvestments": "360000", "currentNetReceivables": "1647692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6500964000", "currentAccountsPayable": "374978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683984000", "shortLongTermDebtTotal": "6936672000", "totalShareholderEquity": "2553244000", "capitalLeaseObligations": "47273000", "otherCurrentLiabilities": "604186000", "totalCurrentLiabilities": "3342887000", "otherNonCurrentLiabilities": "559307000", "totalNonCurrentLiabilities": "5154924000", "cashAndShortTermInvestments": "1874745000", "commonStockSharesOutstanding": "154980000", "intangibleAssetsExcludingGoodwill": "7514000", "cashAndCashEquivalentsAtCarryingValue": "1874745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "650024000", "profitLoss": "None", "dividendPayout": "92426000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-207550000", "operatingCashflow": "975701000", "capitalExpenditures": "120181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1884931000", "cashflowFromInvestment": "-459447000", "stockBasedCompensation": "42156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1368677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5336308000, "cost_of_revenue": 3436231000, "gross_profit": 1900077000, "research_and_development": 175100000, "selling_general_admin": 777987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 850209000, "depreciation_amortisation": 165185000, "ebitda": 1015394000, "interest_expense": 30972000, "interest_income": null, "other_non_operating": null, "pretax_income": 819237000, "tax_provision": 169213000, "effective_tax_rate": null, "net_income": 650024000, "net_income_continuing_ops": 650024000, "net_income_to_common": 650024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1874745000, "short_term_investments": 360000, "net_receivables": 1647692000, "inventory": 712942000, "other_current_assets": null, "total_current_assets": 4550091000, "net_ppe": null, "goodwill": 63177000, "intangible_assets": 7514000, "goodwill_and_intangibles": 70691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6500964000, "total_assets": 11051055000, "short_term_debt": 2311151000, "accounts_payable": 374978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3342887000, "long_term_debt": 4595617000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5154924000, "total_liabilities": 8497811000, "total_debt": 6906768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1842421000, "total_equity": 2553244000, "shares_outstanding": 154980000, "operating_cash_flow": 975701000, "stock_based_compensation": 42156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459447000, "dividends_paid": 92426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1884931000, "free_cash_flow": 1095882000, "net_change_in_cash": -1368677000 }, "raw_data": { "income": { "ebit": "850209000", "ebitda": "1015394000", "netIncome": "650024000", "grossProfit": "1900077000", "depreciation": "None", "totalRevenue": "5336308000", "costOfRevenue": "3436231000", "interestIncome": "24278000", "incomeBeforeTax": "819237000", "interestExpense": "30972000", "operatingIncome": "823439000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "169213000", "reportedCurrency": "USD", "netInterestIncome": "-30972000", "nonInterestIncome": "None", "operatingExpenses": "1076638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "175100000", "otherNonOperatingIncome": "26770000", "costofGoodsAndServicesSold": "3436231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165185000", "sellingGeneralAndAdministrative": "777987000", "netIncomeFromContinuingOperations": "650024000" }, "balance": { "goodwill": "63177000", "inventory": "712942000", "commonStock": "1694000", "currentDebt": "None", "investments": "None", "totalAssets": "11051055000", "longTermDebt": "4595617000", "shortTermDebt": "2311151000", "treasuryStock": "-596963000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7514000", "reportedCurrency": "USD", "retainedEarnings": "1842421000", "totalLiabilities": "8497811000", "otherCurrentAssets": "314712000", "totalCurrentAssets": "4550091000", "currentLongTermDebt": "2293782000", "longTermInvestments": "5106377000", "shortTermInvestments": "360000", "currentNetReceivables": "1647692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6500964000", "currentAccountsPayable": "374978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683984000", "shortLongTermDebtTotal": "6936672000", "totalShareholderEquity": "2553244000", "capitalLeaseObligations": "47273000", "otherCurrentLiabilities": "604186000", "totalCurrentLiabilities": "3342887000", "otherNonCurrentLiabilities": "559307000", "totalNonCurrentLiabilities": "5154924000", "cashAndShortTermInvestments": "1874745000", "commonStockSharesOutstanding": "154980000", "intangibleAssetsExcludingGoodwill": "7514000", "cashAndCashEquivalentsAtCarryingValue": "1874745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "650024000", "profitLoss": "None", "dividendPayout": "92426000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-207550000", "operatingCashflow": "975701000", "capitalExpenditures": "120181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1884931000", "cashflowFromInvestment": "-459447000", "stockBasedCompensation": "42156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1368677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165185000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 4054377000, "cost_of_revenue": 2682192000, "gross_profit": 1372185000, "ebit": 15391000, "ebitda": 201106000, "pretax_income": -15730000, "tax_provision": -17028000, "net_income": 1298000, "net_income_to_common": 1298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3257203000, "total_current_assets": 5845433000, "total_assets": 12010601000, "short_term_debt": 3070952000, "long_term_debt": 5932933000, "total_debt": 9003885000, "total_liabilities": 10287816000, "total_equity": 1722785000, "shares_outstanding": 153908000, "goodwill_and_intangibles": 75605000 }, "cash_flow": { "operating_cash_flow": 1177890000, "capital_expenditure": 131050000, "free_cash_flow": 1308940000, "dividends_paid": 68087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275682, "ticker_id": 1954, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15391000", "ebitda": "201106000", "netIncome": "1298000", "grossProfit": "1372185000", "depreciation": "None", "totalRevenue": "4054377000", "costOfRevenue": "2682192000", "interestIncome": "23561000", "incomeBeforeTax": "-15730000", "interestExpense": "31121000", "operatingIncome": "9679000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17028000", "reportedCurrency": "USD", "netInterestIncome": "-31121000", "nonInterestIncome": "None", "operatingExpenses": "1362506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "202400000", "otherNonOperatingIncome": "5712000", "costofGoodsAndServicesSold": "2682192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185715000", "sellingGeneralAndAdministrative": "760721000", "netIncomeFromContinuingOperations": "1298000" }, "balance": { "goodwill": "65976000", "inventory": "523497000", "commonStock": "1685000", "currentDebt": "None", "investments": "None", "totalAssets": "12010601000", "longTermDebt": "5932933000", "shortTermDebt": "3070952000", "treasuryStock": "-588012000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "9629000", "reportedCurrency": "USD", "retainedEarnings": "1284823000", "totalLiabilities": "10287816000", "otherCurrentAssets": "412112000", "totalCurrentAssets": "5845433000", "currentLongTermDebt": "3053871000", "longTermInvestments": "4933469000", "shortTermInvestments": "47000", "currentNetReceivables": "1652621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6165168000", "currentAccountsPayable": "290904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "743784000", "shortLongTermDebtTotal": "9034000000", "totalShareholderEquity": "1722785000", "capitalLeaseObligations": "47196000", "otherCurrentLiabilities": "577790000", "totalCurrentLiabilities": "3981954000", "otherNonCurrentLiabilities": "334207000", "totalNonCurrentLiabilities": "6305862000", "cashAndShortTermInvestments": "3257203000", "commonStockSharesOutstanding": "153908000", "intangibleAssetsExcludingGoodwill": "9629000", "cashAndCashEquivalentsAtCarryingValue": "3257203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1298000", "profitLoss": "None", "dividendPayout": "68087000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "80858000", "operatingCashflow": "1177890000", "capitalExpenditures": "131050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1373983000", "cashflowFromInvestment": "-66783000", "stockBasedCompensation": "23494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2485090000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4054377000, "cost_of_revenue": 2682192000, "gross_profit": 1372185000, "research_and_development": 202400000, "selling_general_admin": 760721000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15391000, "depreciation_amortisation": 185715000, "ebitda": 201106000, "interest_expense": 31121000, "interest_income": null, "other_non_operating": null, "pretax_income": -15730000, "tax_provision": -17028000, "effective_tax_rate": null, "net_income": 1298000, "net_income_continuing_ops": 1298000, "net_income_to_common": 1298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3257203000, "short_term_investments": 47000, "net_receivables": 1652621000, "inventory": 523497000, "other_current_assets": null, "total_current_assets": 5845433000, "net_ppe": null, "goodwill": 65976000, "intangible_assets": 9629000, "goodwill_and_intangibles": 75605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6165168000, "total_assets": 12010601000, "short_term_debt": 3070952000, "accounts_payable": 290904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3981954000, "long_term_debt": 5932933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6305862000, "total_liabilities": 10287816000, "total_debt": 9003885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1284823000, "total_equity": 1722785000, "shares_outstanding": 153908000, "operating_cash_flow": 1177890000, "stock_based_compensation": 23494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66783000, "dividends_paid": 68087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1373983000, "free_cash_flow": 1308940000, "net_change_in_cash": 2485090000 }, "raw_data": { "income": { "ebit": "15391000", "ebitda": "201106000", "netIncome": "1298000", "grossProfit": "1372185000", "depreciation": "None", "totalRevenue": "4054377000", "costOfRevenue": "2682192000", "interestIncome": "23561000", "incomeBeforeTax": "-15730000", "interestExpense": "31121000", "operatingIncome": "9679000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17028000", "reportedCurrency": "USD", "netInterestIncome": "-31121000", "nonInterestIncome": "None", "operatingExpenses": "1362506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "202400000", "otherNonOperatingIncome": "5712000", "costofGoodsAndServicesSold": "2682192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185715000", "sellingGeneralAndAdministrative": "760721000", "netIncomeFromContinuingOperations": "1298000" }, "balance": { "goodwill": "65976000", "inventory": "523497000", "commonStock": "1685000", "currentDebt": "None", "investments": "None", "totalAssets": "12010601000", "longTermDebt": "5932933000", "shortTermDebt": "3070952000", "treasuryStock": "-588012000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "9629000", "reportedCurrency": "USD", "retainedEarnings": "1284823000", "totalLiabilities": "10287816000", "otherCurrentAssets": "412112000", "totalCurrentAssets": "5845433000", "currentLongTermDebt": "3053871000", "longTermInvestments": "4933469000", "shortTermInvestments": "47000", "currentNetReceivables": "1652621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6165168000", "currentAccountsPayable": "290904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "743784000", "shortLongTermDebtTotal": "9034000000", "totalShareholderEquity": "1722785000", "capitalLeaseObligations": "47196000", "otherCurrentLiabilities": "577790000", "totalCurrentLiabilities": "3981954000", "otherNonCurrentLiabilities": "334207000", "totalNonCurrentLiabilities": "6305862000", "cashAndShortTermInvestments": "3257203000", "commonStockSharesOutstanding": "153908000", "intangibleAssetsExcludingGoodwill": "9629000", "cashAndCashEquivalentsAtCarryingValue": "3257203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1298000", "profitLoss": "None", "dividendPayout": "68087000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "80858000", "operatingCashflow": "1177890000", "capitalExpenditures": "131050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1373983000", "cashflowFromInvestment": "-66783000", "stockBasedCompensation": "23494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2485090000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185715000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 5361789000, "cost_of_revenue": 3440236000, "gross_profit": 1921553000, "ebit": 588493000, "ebitda": 821030000, "pretax_income": 557415000, "tax_provision": 133780000, "net_income": 423635000, "net_income_to_common": 423635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 833868000, "total_current_assets": 4202823000, "total_assets": 10528159000, "short_term_debt": 2339117000, "long_term_debt": 5124826000, "total_debt": 7463943000, "total_liabilities": 8724160000, "total_equity": 1803999000, "shares_outstanding": 157804000, "goodwill_and_intangibles": 74757000 }, "cash_flow": { "operating_cash_flow": 868272000, "capital_expenditure": 181440000, "free_cash_flow": 1049712000, "dividends_paid": 237221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275687, "ticker_id": 1954, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "588493000", "ebitda": "821030000", "netIncome": "423635000", "grossProfit": "1921553000", "depreciation": "None", "totalRevenue": "5361789000", "costOfRevenue": "3440236000", "interestIncome": "14707000", "incomeBeforeTax": "557415000", "interestExpense": "31078000", "operatingIncome": "555608000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "133780000", "reportedCurrency": "USD", "netInterestIncome": "-31078000", "nonInterestIncome": "None", "operatingExpenses": "1365945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216500000", "otherNonOperatingIncome": "32885000", "costofGoodsAndServicesSold": "3440236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232537000", "sellingGeneralAndAdministrative": "849507000", "netIncomeFromContinuingOperations": "691195000" }, "balance": { "goodwill": "64160000", "inventory": "603571000", "commonStock": "1828000", "currentDebt": "None", "investments": "None", "totalAssets": "10528159000", "longTermDebt": "5124826000", "shortTermDebt": "2339117000", "treasuryStock": "-1345881000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10597000", "reportedCurrency": "USD", "retainedEarnings": "2193997000", "totalLiabilities": "8724160000", "otherCurrentAssets": "233528000", "totalCurrentAssets": "4202823000", "currentLongTermDebt": "2320104000", "longTermInvestments": "5101844000", "shortTermInvestments": "2000", "currentNetReceivables": "2531856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6325336000", "currentAccountsPayable": "294380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "847382000", "shortLongTermDebtTotal": "7508390000", "totalShareholderEquity": "1803999000", "capitalLeaseObligations": "63460000", "otherCurrentLiabilities": "533404000", "totalCurrentLiabilities": "3196772000", "otherNonCurrentLiabilities": "349980000", "totalNonCurrentLiabilities": "5527388000", "cashAndShortTermInvestments": "833868000", "commonStockSharesOutstanding": "157804000", "intangibleAssetsExcludingGoodwill": "10597000", "cashAndCashEquivalentsAtCarryingValue": "833868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423635000", "profitLoss": "None", "dividendPayout": "237221000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-47576000", "operatingCashflow": "868272000", "capitalExpenditures": "181440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-712223000", "cashflowFromInvestment": "-508126000", "stockBasedCompensation": "33733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-352077000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5361789000, "cost_of_revenue": 3440236000, "gross_profit": 1921553000, "research_and_development": 216500000, "selling_general_admin": 849507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 588493000, "depreciation_amortisation": 232537000, "ebitda": 821030000, "interest_expense": 31078000, "interest_income": null, "other_non_operating": null, "pretax_income": 557415000, "tax_provision": 133780000, "effective_tax_rate": null, "net_income": 423635000, "net_income_continuing_ops": 691195000, "net_income_to_common": 423635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 833868000, "short_term_investments": 2000, "net_receivables": 2531856000, "inventory": 603571000, "other_current_assets": null, "total_current_assets": 4202823000, "net_ppe": null, "goodwill": 64160000, "intangible_assets": 10597000, "goodwill_and_intangibles": 74757000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6325336000, "total_assets": 10528159000, "short_term_debt": 2339117000, "accounts_payable": 294380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3196772000, "long_term_debt": 5124826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5527388000, "total_liabilities": 8724160000, "total_debt": 7463943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2193997000, "total_equity": 1803999000, "shares_outstanding": 157804000, "operating_cash_flow": 868272000, "stock_based_compensation": 33733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -508126000, "dividends_paid": 237221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -712223000, "free_cash_flow": 1049712000, "net_change_in_cash": -352077000 }, "raw_data": { "income": { "ebit": "588493000", "ebitda": "821030000", "netIncome": "423635000", "grossProfit": "1921553000", "depreciation": "None", "totalRevenue": "5361789000", "costOfRevenue": "3440236000", "interestIncome": "14707000", "incomeBeforeTax": "557415000", "interestExpense": "31078000", "operatingIncome": "555608000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "133780000", "reportedCurrency": "USD", "netInterestIncome": "-31078000", "nonInterestIncome": "None", "operatingExpenses": "1365945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216500000", "otherNonOperatingIncome": "32885000", "costofGoodsAndServicesSold": "3440236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232537000", "sellingGeneralAndAdministrative": "849507000", "netIncomeFromContinuingOperations": "691195000" }, "balance": { "goodwill": "64160000", "inventory": "603571000", "commonStock": "1828000", "currentDebt": "None", "investments": "None", "totalAssets": "10528159000", "longTermDebt": "5124826000", "shortTermDebt": "2339117000", "treasuryStock": "-1345881000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10597000", "reportedCurrency": "USD", "retainedEarnings": "2193997000", "totalLiabilities": "8724160000", "otherCurrentAssets": "233528000", "totalCurrentAssets": "4202823000", "currentLongTermDebt": "2320104000", "longTermInvestments": "5101844000", "shortTermInvestments": "2000", "currentNetReceivables": "2531856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6325336000", "currentAccountsPayable": "294380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "847382000", "shortLongTermDebtTotal": "7508390000", "totalShareholderEquity": "1803999000", "capitalLeaseObligations": "63460000", "otherCurrentLiabilities": "533404000", "totalCurrentLiabilities": "3196772000", "otherNonCurrentLiabilities": "349980000", "totalNonCurrentLiabilities": "5527388000", "cashAndShortTermInvestments": "833868000", "commonStockSharesOutstanding": "157804000", "intangibleAssetsExcludingGoodwill": "10597000", "cashAndCashEquivalentsAtCarryingValue": "833868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423635000", "profitLoss": "None", "dividendPayout": "237221000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-47576000", "operatingCashflow": "868272000", "capitalExpenditures": "181440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-712223000", "cashflowFromInvestment": "-508126000", "stockBasedCompensation": "33733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-352077000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232537000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 5716875000, "cost_of_revenue": 3544983000, "gross_profit": 2171892000, "ebit": 717513000, "ebitda": 982376000, "pretax_income": 686629000, "tax_provision": 155178000, "net_income": 531451000, "net_income_to_common": 531451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1203766000, "total_current_assets": 4484442000, "total_assets": 10665664000, "short_term_debt": 2711609000, "long_term_debt": 4887667000, "total_debt": 7599276000, "total_liabilities": 8891715000, "total_equity": 1773949000, "shares_outstanding": 166504000, "goodwill_and_intangibles": 61046000 }, "cash_flow": { "operating_cash_flow": 1205921000, "capital_expenditure": 213516000, "free_cash_flow": 1419437000, "dividends_paid": 245810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275692, "ticker_id": 1954, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "717513000", "ebitda": "982376000", "netIncome": "531451000", "grossProfit": "2171892000", "depreciation": "None", "totalRevenue": "5716875000", "costOfRevenue": "3544983000", "interestIncome": "29933000", "incomeBeforeTax": "686629000", "interestExpense": "30884000", "operatingIncome": "713523000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "155178000", "reportedCurrency": "USD", "netInterestIncome": "-30884000", "nonInterestIncome": "None", "operatingExpenses": "1458369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "191600000", "otherNonOperatingIncome": "3990000", "costofGoodsAndServicesSold": "3544983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264863000", "sellingGeneralAndAdministrative": "956786000", "netIncomeFromContinuingOperations": "841807000" }, "balance": { "goodwill": "55048000", "inventory": "556128000", "commonStock": "1819000", "currentDebt": "None", "investments": "None", "totalAssets": "10665664000", "longTermDebt": "4887667000", "shortTermDebt": "2711609000", "treasuryStock": "-1065389000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5998000", "reportedCurrency": "USD", "retainedEarnings": "2007583000", "totalLiabilities": "8891715000", "otherCurrentAssets": "193643000", "totalCurrentAssets": "4484442000", "currentLongTermDebt": "2711609000", "longTermInvestments": "5007507000", "shortTermInvestments": "10007000", "currentNetReceivables": "2520898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181222000", "currentAccountsPayable": "284861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "904132000", "shortLongTermDebtTotal": "7599276000", "totalShareholderEquity": "1773949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "558047000", "totalCurrentLiabilities": "3597600000", "otherNonCurrentLiabilities": "406448000", "totalNonCurrentLiabilities": "5294115000", "cashAndShortTermInvestments": "1203766000", "commonStockSharesOutstanding": "166504000", "intangibleAssetsExcludingGoodwill": "5998000", "cashAndCashEquivalentsAtCarryingValue": "1203766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "531451000", "profitLoss": "None", "dividendPayout": "245810000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-31059000", "operatingCashflow": "1205921000", "capitalExpenditures": "213516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14763000", "cashflowFromInvestment": "-662269000", "stockBasedCompensation": "35539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "245810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "528889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5716875000, "cost_of_revenue": 3544983000, "gross_profit": 2171892000, "research_and_development": 191600000, "selling_general_admin": 956786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 717513000, "depreciation_amortisation": 264863000, "ebitda": 982376000, "interest_expense": 30884000, "interest_income": null, "other_non_operating": null, "pretax_income": 686629000, "tax_provision": 155178000, "effective_tax_rate": null, "net_income": 531451000, "net_income_continuing_ops": 841807000, "net_income_to_common": 531451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1203766000, "short_term_investments": 10007000, "net_receivables": 2520898000, "inventory": 556128000, "other_current_assets": null, "total_current_assets": 4484442000, "net_ppe": null, "goodwill": 55048000, "intangible_assets": 5998000, "goodwill_and_intangibles": 61046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6181222000, "total_assets": 10665664000, "short_term_debt": 2711609000, "accounts_payable": 284861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3597600000, "long_term_debt": 4887667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5294115000, "total_liabilities": 8891715000, "total_debt": 7599276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2007583000, "total_equity": 1773949000, "shares_outstanding": 166504000, "operating_cash_flow": 1205921000, "stock_based_compensation": 35539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -662269000, "dividends_paid": 245810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14763000, "free_cash_flow": 1419437000, "net_change_in_cash": 528889000 }, "raw_data": { "income": { "ebit": "717513000", "ebitda": "982376000", "netIncome": "531451000", "grossProfit": "2171892000", "depreciation": "None", "totalRevenue": "5716875000", "costOfRevenue": "3544983000", "interestIncome": "29933000", "incomeBeforeTax": "686629000", "interestExpense": "30884000", "operatingIncome": "713523000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "155178000", "reportedCurrency": "USD", "netInterestIncome": "-30884000", "nonInterestIncome": "None", "operatingExpenses": "1458369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "191600000", "otherNonOperatingIncome": "3990000", "costofGoodsAndServicesSold": "3544983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264863000", "sellingGeneralAndAdministrative": "956786000", "netIncomeFromContinuingOperations": "841807000" }, "balance": { "goodwill": "55048000", "inventory": "556128000", "commonStock": "1819000", "currentDebt": "None", "investments": "None", "totalAssets": "10665664000", "longTermDebt": "4887667000", "shortTermDebt": "2711609000", "treasuryStock": "-1065389000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5998000", "reportedCurrency": "USD", "retainedEarnings": "2007583000", "totalLiabilities": "8891715000", "otherCurrentAssets": "193643000", "totalCurrentAssets": "4484442000", "currentLongTermDebt": "2711609000", "longTermInvestments": "5007507000", "shortTermInvestments": "10007000", "currentNetReceivables": "2520898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181222000", "currentAccountsPayable": "284861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "904132000", "shortLongTermDebtTotal": "7599276000", "totalShareholderEquity": "1773949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "558047000", "totalCurrentLiabilities": "3597600000", "otherNonCurrentLiabilities": "406448000", "totalNonCurrentLiabilities": "5294115000", "cashAndShortTermInvestments": "1203766000", "commonStockSharesOutstanding": "166504000", "intangibleAssetsExcludingGoodwill": "5998000", "cashAndCashEquivalentsAtCarryingValue": "1203766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "531451000", "profitLoss": "None", "dividendPayout": "245810000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-31059000", "operatingCashflow": "1205921000", "capitalExpenditures": "213516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14763000", "cashflowFromInvestment": "-662269000", "stockBasedCompensation": "35539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "245810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "528889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264863000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1172531000, "cost_of_revenue": 826168000, "gross_profit": 346363000, "ebit": 45862000, "ebitda": 90001000, "pretax_income": 42097000, "tax_provision": 17974000, "net_income": 24773000, "net_income_to_common": 24773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1805068000, "total_current_assets": 4742686000, "total_assets": 7245661000, "short_term_debt": 996931000, "long_term_debt": 1134865000, "total_debt": 2131796000, "total_liabilities": 4165526000, "total_equity": 3064187000, "shares_outstanding": 110768000, "goodwill_and_intangibles": 63443000 }, "cash_flow": { "operating_cash_flow": -228021000, "capital_expenditure": 31792000, "free_cash_flow": -196229000, "dividends_paid": 21540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275655, "ticker_id": 1954, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45862000", "ebitda": "90001000", "netIncome": "24773000", "grossProfit": "346363000", "depreciation": "None", "totalRevenue": "1172531000", "costOfRevenue": "826168000", "interestIncome": "None", "incomeBeforeTax": "42097000", "interestExpense": "3523000", "operatingIncome": "45862000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17974000", "reportedCurrency": "USD", "netInterestIncome": "-3570000", "nonInterestIncome": "None", "operatingExpenses": "300501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44139000", "sellingGeneralAndAdministrative": "302454000", "netIncomeFromContinuingOperations": "24123000" }, "balance": { "goodwill": "63443000", "inventory": "622189000", "commonStock": "1735000", "currentDebt": "None", "investments": "None", "totalAssets": "7245661000", "longTermDebt": "1134865000", "shortTermDebt": "996931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3720641000", "totalLiabilities": "4165526000", "otherCurrentAssets": "415301000", "totalCurrentAssets": "4742686000", "currentLongTermDebt": "996931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1900128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2502975000", "currentAccountsPayable": "459358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2200222000", "totalShareholderEquity": "3064187000", "capitalLeaseObligations": "68426000", "otherCurrentLiabilities": "1021838000", "totalCurrentLiabilities": "2478127000", "otherNonCurrentLiabilities": "426333000", "totalNonCurrentLiabilities": "1687399000", "cashAndShortTermInvestments": "1805068000", "commonStockSharesOutstanding": "110768000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1805068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24773000", "profitLoss": "None", "dividendPayout": "21540000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "102804000", "operatingCashflow": "-228021000", "capitalExpenditures": "31792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-959337000", "cashflowFromInvestment": "-92004000", "stockBasedCompensation": "8543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1172531000, "cost_of_revenue": 826168000, "gross_profit": 346363000, "research_and_development": null, "selling_general_admin": 302454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45862000, "depreciation_amortisation": 44139000, "ebitda": 90001000, "interest_expense": 3523000, "interest_income": null, "other_non_operating": null, "pretax_income": 42097000, "tax_provision": 17974000, "effective_tax_rate": null, "net_income": 24773000, "net_income_continuing_ops": 24123000, "net_income_to_common": 24773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1805068000, "short_term_investments": null, "net_receivables": 1900128000, "inventory": 622189000, "other_current_assets": null, "total_current_assets": 4742686000, "net_ppe": null, "goodwill": 63443000, "intangible_assets": null, "goodwill_and_intangibles": 63443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2502975000, "total_assets": 7245661000, "short_term_debt": 996931000, "accounts_payable": 459358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2478127000, "long_term_debt": 1134865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1687399000, "total_liabilities": 4165526000, "total_debt": 2131796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3720641000, "total_equity": 3064187000, "shares_outstanding": 110768000, "operating_cash_flow": -228021000, "stock_based_compensation": 8543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92004000, "dividends_paid": 21540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -959337000, "free_cash_flow": -196229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45862000", "ebitda": "90001000", "netIncome": "24773000", "grossProfit": "346363000", "depreciation": "None", "totalRevenue": "1172531000", "costOfRevenue": "826168000", "interestIncome": "None", "incomeBeforeTax": "42097000", "interestExpense": "3523000", "operatingIncome": "45862000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17974000", "reportedCurrency": "USD", "netInterestIncome": "-3570000", "nonInterestIncome": "None", "operatingExpenses": "300501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44139000", "sellingGeneralAndAdministrative": "302454000", "netIncomeFromContinuingOperations": "24123000" }, "balance": { "goodwill": "63443000", "inventory": "622189000", "commonStock": "1735000", "currentDebt": "None", "investments": "None", "totalAssets": "7245661000", "longTermDebt": "1134865000", "shortTermDebt": "996931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3720641000", "totalLiabilities": "4165526000", "otherCurrentAssets": "415301000", "totalCurrentAssets": "4742686000", "currentLongTermDebt": "996931000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1900128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2502975000", "currentAccountsPayable": "459358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2200222000", "totalShareholderEquity": "3064187000", "capitalLeaseObligations": "68426000", "otherCurrentLiabilities": "1021838000", "totalCurrentLiabilities": "2478127000", "otherNonCurrentLiabilities": "426333000", "totalNonCurrentLiabilities": "1687399000", "cashAndShortTermInvestments": "1805068000", "commonStockSharesOutstanding": "110768000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1805068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24773000", "profitLoss": "None", "dividendPayout": "21540000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "102804000", "operatingCashflow": "-228021000", "capitalExpenditures": "31792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-959337000", "cashflowFromInvestment": "-92004000", "stockBasedCompensation": "8543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44139000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 496158000, "cost_of_revenue": 609417000, "gross_profit": -113259000, "ebit": -361058000, "ebitda": -333132000, "pretax_income": -341012000, "tax_provision": -58459000, "net_income": -279301000, "net_income_to_common": -279301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3091744000, "total_current_assets": 5586949000, "total_assets": 8044815000, "short_term_debt": 1334659000, "long_term_debt": 1649612000, "total_debt": 2984271000, "total_liabilities": 4887965000, "total_equity": 3140668000, "shares_outstanding": 114311000, "goodwill_and_intangibles": 63913000 }, "cash_flow": { "operating_cash_flow": 152019000, "capital_expenditure": 51589000, "free_cash_flow": 203608000, "dividends_paid": 20100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275656, "ticker_id": 1954, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-333132000", "netIncome": "-279301000", "grossProfit": "-113259000", "depreciation": "None", "totalRevenue": "496158000", "costOfRevenue": "609417000", "interestIncome": "4232000", "incomeBeforeTax": "-341012000", "interestExpense": "7880000", "operatingIncome": "-361058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-58459000", "reportedCurrency": "USD", "netInterestIncome": "-7880000", "nonInterestIncome": "None", "operatingExpenses": "247799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "247799000", "netIncomeFromContinuingOperations": "-282555000" }, "balance": { "goodwill": "63913000", "inventory": "730898000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "8044815000", "longTermDebt": "1649612000", "shortTermDebt": "1334659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3717408000", "totalLiabilities": "4887965000", "otherCurrentAssets": "1538547000", "totalCurrentAssets": "5586949000", "currentLongTermDebt": "1317405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457866000", "currentAccountsPayable": "1061194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "832766000", "shortLongTermDebtTotal": "3053696000", "totalShareholderEquity": "3140668000", "capitalLeaseObligations": "86679000", "otherCurrentLiabilities": "262841000", "totalCurrentLiabilities": "2658694000", "otherNonCurrentLiabilities": "451593000", "totalNonCurrentLiabilities": "2229271000", "cashAndShortTermInvestments": "3091744000", "commonStockSharesOutstanding": "114311000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3091744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279301000", "profitLoss": "None", "dividendPayout": "20100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-214710000", "operatingCashflow": "152019000", "capitalExpenditures": "51589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2462625000", "cashflowFromInvestment": "3573298000", "stockBasedCompensation": "5911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160061000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496158000, "cost_of_revenue": 609417000, "gross_profit": -113259000, "research_and_development": null, "selling_general_admin": 247799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -361058000, "depreciation_amortisation": null, "ebitda": -333132000, "interest_expense": 7880000, "interest_income": null, "other_non_operating": null, "pretax_income": -341012000, "tax_provision": -58459000, "effective_tax_rate": null, "net_income": -279301000, "net_income_continuing_ops": -282555000, "net_income_to_common": -279301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3091744000, "short_term_investments": null, "net_receivables": 225760000, "inventory": 730898000, "other_current_assets": null, "total_current_assets": 5586949000, "net_ppe": null, "goodwill": 63913000, "intangible_assets": null, "goodwill_and_intangibles": 63913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2457866000, "total_assets": 8044815000, "short_term_debt": 1334659000, "accounts_payable": 1061194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2658694000, "long_term_debt": 1649612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2229271000, "total_liabilities": 4887965000, "total_debt": 2984271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3717408000, "total_equity": 3140668000, "shares_outstanding": 114311000, "operating_cash_flow": 152019000, "stock_based_compensation": 5911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3573298000, "dividends_paid": 20100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2462625000, "free_cash_flow": 203608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-333132000", "netIncome": "-279301000", "grossProfit": "-113259000", "depreciation": "None", "totalRevenue": "496158000", "costOfRevenue": "609417000", "interestIncome": "4232000", "incomeBeforeTax": "-341012000", "interestExpense": "7880000", "operatingIncome": "-361058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-58459000", "reportedCurrency": "USD", "netInterestIncome": "-7880000", "nonInterestIncome": "None", "operatingExpenses": "247799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "247799000", "netIncomeFromContinuingOperations": "-282555000" }, "balance": { "goodwill": "63913000", "inventory": "730898000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "8044815000", "longTermDebt": "1649612000", "shortTermDebt": "1334659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3717408000", "totalLiabilities": "4887965000", "otherCurrentAssets": "1538547000", "totalCurrentAssets": "5586949000", "currentLongTermDebt": "1317405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457866000", "currentAccountsPayable": "1061194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "832766000", "shortLongTermDebtTotal": "3053696000", "totalShareholderEquity": "3140668000", "capitalLeaseObligations": "86679000", "otherCurrentLiabilities": "262841000", "totalCurrentLiabilities": "2658694000", "otherNonCurrentLiabilities": "451593000", "totalNonCurrentLiabilities": "2229271000", "cashAndShortTermInvestments": "3091744000", "commonStockSharesOutstanding": "114311000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3091744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279301000", "profitLoss": "None", "dividendPayout": "20100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-214710000", "operatingCashflow": "152019000", "capitalExpenditures": "51589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2462625000", "cashflowFromInvestment": "3573298000", "stockBasedCompensation": "5911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160061000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46032000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1340710000, "cost_of_revenue": 868427000, "gross_profit": 472283000, "ebit": 478670000, "ebitda": 522880000, "pretax_income": 491549000, "tax_provision": 116384000, "net_income": 377366000, "net_income_to_common": 377366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1826568000, "total_current_assets": 8243441000, "total_assets": 10566384000, "short_term_debt": 2013985000, "long_term_debt": 3147836000, "total_debt": 5161821000, "total_liabilities": 7005005000, "total_equity": 3572400000, "shares_outstanding": 121676000, "goodwill_and_intangibles": 63850000 }, "cash_flow": { "operating_cash_flow": -92589000, "capital_expenditure": 36530000, "free_cash_flow": -56059000, "dividends_paid": 21532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275658, "ticker_id": 1954, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "478670000", "ebitda": "522880000", "netIncome": "377366000", "grossProfit": "472283000", "depreciation": "None", "totalRevenue": "1340710000", "costOfRevenue": "868427000", "interestIncome": "2085000", "incomeBeforeTax": "491549000", "interestExpense": "10121000", "operatingIncome": "478670000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "116384000", "reportedCurrency": "USD", "netInterestIncome": "-10182000", "nonInterestIncome": "None", "operatingExpenses": "-6387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "868427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44210000", "sellingGeneralAndAdministrative": "292885000", "netIncomeFromContinuingOperations": "375165000" }, "balance": { "goodwill": "63850000", "inventory": "512186000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "10566384000", "longTermDebt": "3147836000", "shortTermDebt": "2013985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4016811000", "totalLiabilities": "7005005000", "otherCurrentAssets": "297444000", "totalCurrentAssets": "8243441000", "currentLongTermDebt": "2013985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5607243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2322943000", "currentAccountsPayable": "342787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "786393000", "shortLongTermDebtTotal": "5214308000", "totalShareholderEquity": "3572400000", "capitalLeaseObligations": "52487000", "otherCurrentLiabilities": "921291000", "totalCurrentLiabilities": "3278063000", "otherNonCurrentLiabilities": "457823000", "totalNonCurrentLiabilities": "3726942000", "cashAndShortTermInvestments": "1826568000", "commonStockSharesOutstanding": "121676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1826568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "377366000", "profitLoss": "None", "dividendPayout": "21532000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "119291000", "operatingCashflow": "-92589000", "capitalExpenditures": "36530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131156000", "cashflowFromInvestment": "295331000", "stockBasedCompensation": "8431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1340710000, "cost_of_revenue": 868427000, "gross_profit": 472283000, "research_and_development": null, "selling_general_admin": 292885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 478670000, "depreciation_amortisation": 44210000, "ebitda": 522880000, "interest_expense": 10121000, "interest_income": null, "other_non_operating": null, "pretax_income": 491549000, "tax_provision": 116384000, "effective_tax_rate": null, "net_income": 377366000, "net_income_continuing_ops": 375165000, "net_income_to_common": 377366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1826568000, "short_term_investments": null, "net_receivables": 5607243000, "inventory": 512186000, "other_current_assets": null, "total_current_assets": 8243441000, "net_ppe": null, "goodwill": 63850000, "intangible_assets": null, "goodwill_and_intangibles": 63850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2322943000, "total_assets": 10566384000, "short_term_debt": 2013985000, "accounts_payable": 342787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3278063000, "long_term_debt": 3147836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3726942000, "total_liabilities": 7005005000, "total_debt": 5161821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4016811000, "total_equity": 3572400000, "shares_outstanding": 121676000, "operating_cash_flow": -92589000, "stock_based_compensation": 8431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 295331000, "dividends_paid": 21532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131156000, "free_cash_flow": -56059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "478670000", "ebitda": "522880000", "netIncome": "377366000", "grossProfit": "472283000", "depreciation": "None", "totalRevenue": "1340710000", "costOfRevenue": "868427000", "interestIncome": "2085000", "incomeBeforeTax": "491549000", "interestExpense": "10121000", "operatingIncome": "478670000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "116384000", "reportedCurrency": "USD", "netInterestIncome": "-10182000", "nonInterestIncome": "None", "operatingExpenses": "-6387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "868427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44210000", "sellingGeneralAndAdministrative": "292885000", "netIncomeFromContinuingOperations": "375165000" }, "balance": { "goodwill": "63850000", "inventory": "512186000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "10566384000", "longTermDebt": "3147836000", "shortTermDebt": "2013985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4016811000", "totalLiabilities": "7005005000", "otherCurrentAssets": "297444000", "totalCurrentAssets": "8243441000", "currentLongTermDebt": "2013985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5607243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2322943000", "currentAccountsPayable": "342787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "786393000", "shortLongTermDebtTotal": "5214308000", "totalShareholderEquity": "3572400000", "capitalLeaseObligations": "52487000", "otherCurrentLiabilities": "921291000", "totalCurrentLiabilities": "3278063000", "otherNonCurrentLiabilities": "457823000", "totalNonCurrentLiabilities": "3726942000", "cashAndShortTermInvestments": "1826568000", "commonStockSharesOutstanding": "121676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1826568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "377366000", "profitLoss": "None", "dividendPayout": "21532000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "119291000", "operatingCashflow": "-92589000", "capitalExpenditures": "36530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131156000", "cashflowFromInvestment": "295331000", "stockBasedCompensation": "8431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44210000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1307098000, "cost_of_revenue": 938458000, "gross_profit": 368640000, "ebit": 137863000, "ebitda": 178288000, "pretax_income": 130167000, "tax_provision": 24422000, "net_income": 107569000, "net_income_to_common": 107569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1587664000, "total_current_assets": 5148615000, "total_assets": 12050445000, "short_term_debt": 2487181000, "long_term_debt": 4367553000, "total_debt": 6854734000, "total_liabilities": 8742512000, "total_equity": 3316925000, "shares_outstanding": 123457000, "goodwill_and_intangibles": 63839000 }, "cash_flow": { "operating_cash_flow": 367958000, "capital_expenditure": 35587000, "free_cash_flow": 403545000, "dividends_paid": 21835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275659, "ticker_id": 1954, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137863000", "ebitda": "178288000", "netIncome": "107569000", "grossProfit": "368640000", "depreciation": "None", "totalRevenue": "1307098000", "costOfRevenue": "938458000", "interestIncome": "3254000", "incomeBeforeTax": "130167000", "interestExpense": "7696000", "operatingIncome": "112436000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24422000", "reportedCurrency": "USD", "netInterestIncome": "-7696000", "nonInterestIncome": "None", "operatingExpenses": "256204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40425000", "sellingGeneralAndAdministrative": "256204000", "netIncomeFromContinuingOperations": "105745000" }, "balance": { "goodwill": "63839000", "inventory": "630287000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "12050445000", "longTermDebt": "4367553000", "shortTermDebt": "2487181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3660975000", "totalLiabilities": "8742512000", "otherCurrentAssets": "477042000", "totalCurrentAssets": "5148615000", "currentLongTermDebt": "2487181000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2453622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6901830000", "currentAccountsPayable": "367380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801429000", "shortLongTermDebtTotal": "6911036000", "totalShareholderEquity": "3316925000", "capitalLeaseObligations": "56302000", "otherCurrentLiabilities": "916337000", "totalCurrentLiabilities": "3770898000", "otherNonCurrentLiabilities": "478543000", "totalNonCurrentLiabilities": "4971614000", "cashAndShortTermInvestments": "1587664000", "commonStockSharesOutstanding": "123457000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1587664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130797000", "profitLoss": "None", "dividendPayout": "21835000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "100779000", "operatingCashflow": "367958000", "capitalExpenditures": "35587000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-566704000", "cashflowFromInvestment": "-151249000", "stockBasedCompensation": "-6815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-41704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1307098000, "cost_of_revenue": 938458000, "gross_profit": 368640000, "research_and_development": null, "selling_general_admin": 256204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137863000, "depreciation_amortisation": 40425000, "ebitda": 178288000, "interest_expense": 7696000, "interest_income": null, "other_non_operating": null, "pretax_income": 130167000, "tax_provision": 24422000, "effective_tax_rate": null, "net_income": 107569000, "net_income_continuing_ops": 105745000, "net_income_to_common": 107569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1587664000, "short_term_investments": null, "net_receivables": 2453622000, "inventory": 630287000, "other_current_assets": null, "total_current_assets": 5148615000, "net_ppe": null, "goodwill": 63839000, "intangible_assets": null, "goodwill_and_intangibles": 63839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6901830000, "total_assets": 12050445000, "short_term_debt": 2487181000, "accounts_payable": 367380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3770898000, "long_term_debt": 4367553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4971614000, "total_liabilities": 8742512000, "total_debt": 6854734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3660975000, "total_equity": 3316925000, "shares_outstanding": 123457000, "operating_cash_flow": 367958000, "stock_based_compensation": -6815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35587000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151249000, "dividends_paid": 21835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -566704000, "free_cash_flow": 403545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137863000", "ebitda": "178288000", "netIncome": "107569000", "grossProfit": "368640000", "depreciation": "None", "totalRevenue": "1307098000", "costOfRevenue": "938458000", "interestIncome": "3254000", "incomeBeforeTax": "130167000", "interestExpense": "7696000", "operatingIncome": "112436000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24422000", "reportedCurrency": "USD", "netInterestIncome": "-7696000", "nonInterestIncome": "None", "operatingExpenses": "256204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40425000", "sellingGeneralAndAdministrative": "256204000", "netIncomeFromContinuingOperations": "105745000" }, "balance": { "goodwill": "63839000", "inventory": "630287000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "12050445000", "longTermDebt": "4367553000", "shortTermDebt": "2487181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3660975000", "totalLiabilities": "8742512000", "otherCurrentAssets": "477042000", "totalCurrentAssets": "5148615000", "currentLongTermDebt": "2487181000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2453622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6901830000", "currentAccountsPayable": "367380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801429000", "shortLongTermDebtTotal": "6911036000", "totalShareholderEquity": "3316925000", "capitalLeaseObligations": "56302000", "otherCurrentLiabilities": "916337000", "totalCurrentLiabilities": "3770898000", "otherNonCurrentLiabilities": "478543000", "totalNonCurrentLiabilities": "4971614000", "cashAndShortTermInvestments": "1587664000", "commonStockSharesOutstanding": "123457000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1587664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130797000", "profitLoss": "None", "dividendPayout": "21835000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "100779000", "operatingCashflow": "367958000", "capitalExpenditures": "35587000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-566704000", "cashflowFromInvestment": "-151249000", "stockBasedCompensation": "-6815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-41704000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1329209000, "cost_of_revenue": 859719000, "gross_profit": 469490000, "ebit": 185713000, "ebitda": 227417000, "pretax_income": 178027000, "tax_provision": 47230000, "net_income": 133104000, "net_income_to_common": 133104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1931175000, "total_current_assets": 2956821000, "total_assets": 12382381000, "short_term_debt": 2337600000, "long_term_debt": 4963261000, "total_debt": 7300861000, "total_liabilities": 9208691000, "total_equity": 3182179000, "shares_outstanding": 124724000, "goodwill_and_intangibles": 62347000 }, "cash_flow": { "operating_cash_flow": 141534000, "capital_expenditure": 29973000, "free_cash_flow": 171507000, "dividends_paid": 22921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275660, "ticker_id": 1954, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185713000", "ebitda": "227417000", "netIncome": "133104000", "grossProfit": "469490000", "depreciation": "None", "totalRevenue": "1329209000", "costOfRevenue": "859719000", "interestIncome": "1255000", "incomeBeforeTax": "178027000", "interestExpense": "7686000", "operatingIncome": "160499000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47230000", "reportedCurrency": "USD", "netInterestIncome": "-7686000", "nonInterestIncome": "None", "operatingExpenses": "308991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41704000", "sellingGeneralAndAdministrative": "255657000", "netIncomeFromContinuingOperations": "130797000" }, "balance": { "goodwill": "62347000", "inventory": "712312000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "12382381000", "longTermDebt": "4963261000", "shortTermDebt": "2337600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3575241000", "totalLiabilities": "9208691000", "otherCurrentAssets": "253687000", "totalCurrentAssets": "2956821000", "currentLongTermDebt": "2337600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6735069000", "currentAccountsPayable": "443129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "814024000", "shortLongTermDebtTotal": "2337600000", "totalShareholderEquity": "3182179000", "capitalLeaseObligations": "47967000", "otherCurrentLiabilities": "178376000", "totalCurrentLiabilities": "2337600000", "otherNonCurrentLiabilities": "505566000", "totalNonCurrentLiabilities": "5586913000", "cashAndShortTermInvestments": "1931175000", "commonStockSharesOutstanding": "124724000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1931175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130797000", "profitLoss": "None", "dividendPayout": "22921000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "42217000", "operatingCashflow": "141534000", "capitalExpenditures": "29973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150185000", "cashflowFromInvestment": "61395000", "stockBasedCompensation": "6815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1329209000, "cost_of_revenue": 859719000, "gross_profit": 469490000, "research_and_development": null, "selling_general_admin": 255657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185713000, "depreciation_amortisation": 41704000, "ebitda": 227417000, "interest_expense": 7686000, "interest_income": null, "other_non_operating": null, "pretax_income": 178027000, "tax_provision": 47230000, "effective_tax_rate": null, "net_income": 133104000, "net_income_continuing_ops": 130797000, "net_income_to_common": 133104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1931175000, "short_term_investments": null, "net_receivables": 313334000, "inventory": 712312000, "other_current_assets": null, "total_current_assets": 2956821000, "net_ppe": null, "goodwill": 62347000, "intangible_assets": null, "goodwill_and_intangibles": 62347000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6735069000, "total_assets": 12382381000, "short_term_debt": 2337600000, "accounts_payable": 443129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2337600000, "long_term_debt": 4963261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5586913000, "total_liabilities": 9208691000, "total_debt": 7300861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3575241000, "total_equity": 3182179000, "shares_outstanding": 124724000, "operating_cash_flow": 141534000, "stock_based_compensation": 6815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 61395000, "dividends_paid": 22921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150185000, "free_cash_flow": 171507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185713000", "ebitda": "227417000", "netIncome": "133104000", "grossProfit": "469490000", "depreciation": "None", "totalRevenue": "1329209000", "costOfRevenue": "859719000", "interestIncome": "1255000", "incomeBeforeTax": "178027000", "interestExpense": "7686000", "operatingIncome": "160499000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47230000", "reportedCurrency": "USD", "netInterestIncome": "-7686000", "nonInterestIncome": "None", "operatingExpenses": "308991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41704000", "sellingGeneralAndAdministrative": "255657000", "netIncomeFromContinuingOperations": "130797000" }, "balance": { "goodwill": "62347000", "inventory": "712312000", "commonStock": "1726000", "currentDebt": "None", "investments": "None", "totalAssets": "12382381000", "longTermDebt": "4963261000", "shortTermDebt": "2337600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3575241000", "totalLiabilities": "9208691000", "otherCurrentAssets": "253687000", "totalCurrentAssets": "2956821000", "currentLongTermDebt": "2337600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6735069000", "currentAccountsPayable": "443129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "814024000", "shortLongTermDebtTotal": "2337600000", "totalShareholderEquity": "3182179000", "capitalLeaseObligations": "47967000", "otherCurrentLiabilities": "178376000", "totalCurrentLiabilities": "2337600000", "otherNonCurrentLiabilities": "505566000", "totalNonCurrentLiabilities": "5586913000", "cashAndShortTermInvestments": "1931175000", "commonStockSharesOutstanding": "124724000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1931175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130797000", "profitLoss": "None", "dividendPayout": "22921000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "42217000", "operatingCashflow": "141534000", "capitalExpenditures": "29973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150185000", "cashflowFromInvestment": "61395000", "stockBasedCompensation": "6815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41704000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 687609000, "cost_of_revenue": 534491000, "gross_profit": 153118000, "ebit": -162606000, "ebitda": -121501000, "pretax_income": -170288000, "tax_provision": -51858000, "net_income": -116892000, "net_income_to_common": -116892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1589608000, "total_current_assets": 4996637000, "total_assets": 11881579000, "short_term_debt": 2510375000, "long_term_debt": 4468665000, "total_debt": 6979040000, "total_liabilities": 8723079000, "total_equity": 3166047000, "shares_outstanding": 126264000, "goodwill_and_intangibles": 67229000 }, "cash_flow": { "operating_cash_flow": 133178000, "capital_expenditure": 56139000, "free_cash_flow": 189317000, "dividends_paid": 21770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275661, "ticker_id": 1954, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162606000", "ebitda": "-121501000", "netIncome": "-116892000", "grossProfit": "153118000", "depreciation": "None", "totalRevenue": "687609000", "costOfRevenue": "534491000", "interestIncome": "5617000", "incomeBeforeTax": "-170288000", "interestExpense": "7682000", "operatingIncome": "-193349000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-51858000", "reportedCurrency": "USD", "netInterestIncome": "-7682000", "nonInterestIncome": "None", "operatingExpenses": "346467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86955000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41105000", "sellingGeneralAndAdministrative": "274259000", "netIncomeFromContinuingOperations": "-118430000" }, "balance": { "goodwill": "61655000", "inventory": "745793000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "11881579000", "longTermDebt": "4468665000", "shortTermDebt": "2510375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5574000", "reportedCurrency": "USD", "retainedEarnings": "3465058000", "totalLiabilities": "8723079000", "otherCurrentAssets": "395425000", "totalCurrentAssets": "4996637000", "currentLongTermDebt": "2491717000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2265811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884942000", "currentAccountsPayable": "298718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "820925000", "shortLongTermDebtTotal": "7026460000", "totalShareholderEquity": "3166047000", "capitalLeaseObligations": "66078000", "otherCurrentLiabilities": "705289000", "totalCurrentLiabilities": "3557494000", "otherNonCurrentLiabilities": "578737000", "totalNonCurrentLiabilities": "5165585000", "cashAndShortTermInvestments": "1589608000", "commonStockSharesOutstanding": "126264000", "intangibleAssetsExcludingGoodwill": "5574000", "cashAndCashEquivalentsAtCarryingValue": "1589608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118430000", "profitLoss": "None", "dividendPayout": "21770000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-88764000", "operatingCashflow": "133178000", "capitalExpenditures": "56139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-885775000", "cashflowFromInvestment": "102847000", "stockBasedCompensation": "9185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687609000, "cost_of_revenue": 534491000, "gross_profit": 153118000, "research_and_development": 86955000, "selling_general_admin": 274259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162606000, "depreciation_amortisation": 41105000, "ebitda": -121501000, "interest_expense": 7682000, "interest_income": null, "other_non_operating": null, "pretax_income": -170288000, "tax_provision": -51858000, "effective_tax_rate": null, "net_income": -116892000, "net_income_continuing_ops": -118430000, "net_income_to_common": -116892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1589608000, "short_term_investments": null, "net_receivables": 2265811000, "inventory": 745793000, "other_current_assets": null, "total_current_assets": 4996637000, "net_ppe": null, "goodwill": 61655000, "intangible_assets": 5574000, "goodwill_and_intangibles": 67229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6884942000, "total_assets": 11881579000, "short_term_debt": 2510375000, "accounts_payable": 298718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3557494000, "long_term_debt": 4468665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5165585000, "total_liabilities": 8723079000, "total_debt": 6979040000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3465058000, "total_equity": 3166047000, "shares_outstanding": 126264000, "operating_cash_flow": 133178000, "stock_based_compensation": 9185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102847000, "dividends_paid": 21770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -885775000, "free_cash_flow": 189317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-162606000", "ebitda": "-121501000", "netIncome": "-116892000", "grossProfit": "153118000", "depreciation": "None", "totalRevenue": "687609000", "costOfRevenue": "534491000", "interestIncome": "5617000", "incomeBeforeTax": "-170288000", "interestExpense": "7682000", "operatingIncome": "-193349000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-51858000", "reportedCurrency": "USD", "netInterestIncome": "-7682000", "nonInterestIncome": "None", "operatingExpenses": "346467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86955000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41105000", "sellingGeneralAndAdministrative": "274259000", "netIncomeFromContinuingOperations": "-118430000" }, "balance": { "goodwill": "61655000", "inventory": "745793000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "11881579000", "longTermDebt": "4468665000", "shortTermDebt": "2510375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5574000", "reportedCurrency": "USD", "retainedEarnings": "3465058000", "totalLiabilities": "8723079000", "otherCurrentAssets": "395425000", "totalCurrentAssets": "4996637000", "currentLongTermDebt": "2491717000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2265811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884942000", "currentAccountsPayable": "298718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "820925000", "shortLongTermDebtTotal": "7026460000", "totalShareholderEquity": "3166047000", "capitalLeaseObligations": "66078000", "otherCurrentLiabilities": "705289000", "totalCurrentLiabilities": "3557494000", "otherNonCurrentLiabilities": "578737000", "totalNonCurrentLiabilities": "5165585000", "cashAndShortTermInvestments": "1589608000", "commonStockSharesOutstanding": "126264000", "intangibleAssetsExcludingGoodwill": "5574000", "cashAndCashEquivalentsAtCarryingValue": "1589608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118430000", "profitLoss": "None", "dividendPayout": "21770000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-88764000", "operatingCashflow": "133178000", "capitalExpenditures": "56139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-885775000", "cashflowFromInvestment": "102847000", "stockBasedCompensation": "9185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41105000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1150695000, "cost_of_revenue": 713043000, "gross_profit": 437652000, "ebit": 140654000, "ebitda": 179846000, "pretax_income": 132947000, "tax_provision": 16980000, "net_income": 119040000, "net_income_to_common": 119040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2243910000, "total_current_assets": 5889936000, "total_assets": 13026659000, "short_term_debt": 3058908000, "long_term_debt": 4739507000, "total_debt": 7798415000, "total_liabilities": 9601547000, "total_equity": 3431306000, "shares_outstanding": 130962000, "goodwill_and_intangibles": 62909000 }, "cash_flow": { "operating_cash_flow": 353013000, "capital_expenditure": 52589000, "free_cash_flow": 405602000, "dividends_paid": 22095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275663, "ticker_id": 1954, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140654000", "ebitda": "179846000", "netIncome": "119040000", "grossProfit": "437652000", "depreciation": "None", "totalRevenue": "1150695000", "costOfRevenue": "713043000", "interestIncome": "8743000", "incomeBeforeTax": "132947000", "interestExpense": "7707000", "operatingIncome": "105796000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16980000", "reportedCurrency": "USD", "netInterestIncome": "-7707000", "nonInterestIncome": "None", "operatingExpenses": "331856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24920000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39192000", "sellingGeneralAndAdministrative": "273879000", "netIncomeFromContinuingOperations": "115967000" }, "balance": { "goodwill": "62909000", "inventory": "681864000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "13026659000", "longTermDebt": "4739507000", "shortTermDebt": "3058908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3603720000", "totalLiabilities": "9601547000", "otherCurrentAssets": "355910000", "totalCurrentAssets": "5889936000", "currentLongTermDebt": "3058908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2608252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7136723000", "currentAccountsPayable": "305619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798304000", "shortLongTermDebtTotal": "7850370000", "totalShareholderEquity": "3431306000", "capitalLeaseObligations": "51955000", "otherCurrentLiabilities": "804990000", "totalCurrentLiabilities": "4169517000", "otherNonCurrentLiabilities": "548524000", "totalNonCurrentLiabilities": "5432030000", "cashAndShortTermInvestments": "2243910000", "commonStockSharesOutstanding": "130962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2243910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119040000", "profitLoss": "None", "dividendPayout": "22095000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "17834000", "operatingCashflow": "353013000", "capitalExpenditures": "52589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131462000", "cashflowFromInvestment": "-89148000", "stockBasedCompensation": "10825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1150695000, "cost_of_revenue": 713043000, "gross_profit": 437652000, "research_and_development": 24920000, "selling_general_admin": 273879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140654000, "depreciation_amortisation": 39192000, "ebitda": 179846000, "interest_expense": 7707000, "interest_income": null, "other_non_operating": null, "pretax_income": 132947000, "tax_provision": 16980000, "effective_tax_rate": null, "net_income": 119040000, "net_income_continuing_ops": 115967000, "net_income_to_common": 119040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2243910000, "short_term_investments": null, "net_receivables": 2608252000, "inventory": 681864000, "other_current_assets": null, "total_current_assets": 5889936000, "net_ppe": null, "goodwill": 62909000, "intangible_assets": null, "goodwill_and_intangibles": 62909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7136723000, "total_assets": 13026659000, "short_term_debt": 3058908000, "accounts_payable": 305619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4169517000, "long_term_debt": 4739507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5432030000, "total_liabilities": 9601547000, "total_debt": 7798415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3603720000, "total_equity": 3431306000, "shares_outstanding": 130962000, "operating_cash_flow": 353013000, "stock_based_compensation": 10825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89148000, "dividends_paid": 22095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131462000, "free_cash_flow": 405602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140654000", "ebitda": "179846000", "netIncome": "119040000", "grossProfit": "437652000", "depreciation": "None", "totalRevenue": "1150695000", "costOfRevenue": "713043000", "interestIncome": "8743000", "incomeBeforeTax": "132947000", "interestExpense": "7707000", "operatingIncome": "105796000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16980000", "reportedCurrency": "USD", "netInterestIncome": "-7707000", "nonInterestIncome": "None", "operatingExpenses": "331856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24920000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39192000", "sellingGeneralAndAdministrative": "273879000", "netIncomeFromContinuingOperations": "115967000" }, "balance": { "goodwill": "62909000", "inventory": "681864000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "13026659000", "longTermDebt": "4739507000", "shortTermDebt": "3058908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3603720000", "totalLiabilities": "9601547000", "otherCurrentAssets": "355910000", "totalCurrentAssets": "5889936000", "currentLongTermDebt": "3058908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2608252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7136723000", "currentAccountsPayable": "305619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798304000", "shortLongTermDebtTotal": "7850370000", "totalShareholderEquity": "3431306000", "capitalLeaseObligations": "51955000", "otherCurrentLiabilities": "804990000", "totalCurrentLiabilities": "4169517000", "otherNonCurrentLiabilities": "548524000", "totalNonCurrentLiabilities": "5432030000", "cashAndShortTermInvestments": "2243910000", "commonStockSharesOutstanding": "130962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2243910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119040000", "profitLoss": "None", "dividendPayout": "22095000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "17834000", "operatingCashflow": "353013000", "capitalExpenditures": "52589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131462000", "cashflowFromInvestment": "-89148000", "stockBasedCompensation": "10825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39192000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1618893000, "cost_of_revenue": 1017753000, "gross_profit": 601140000, "ebit": 271792000, "ebitda": 310664000, "pretax_income": 264112000, "tax_provision": 48706000, "net_income": 218269000, "net_income_to_common": 218269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1849159000, "total_current_assets": 5637640000, "total_assets": 12760242000, "short_term_debt": 2519136000, "long_term_debt": 4949871000, "total_debt": 7469007000, "total_liabilities": 9326926000, "total_equity": 3437758000, "shares_outstanding": 134109000, "goodwill_and_intangibles": 62152000 }, "cash_flow": { "operating_cash_flow": 473645000, "capital_expenditure": 41479000, "free_cash_flow": 515124000, "dividends_paid": 22974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275664, "ticker_id": 1954, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271792000", "ebitda": "310664000", "netIncome": "218269000", "grossProfit": "601140000", "depreciation": "None", "totalRevenue": "1618893000", "costOfRevenue": "1017753000", "interestIncome": "None", "incomeBeforeTax": "264112000", "interestExpense": "7680000", "operatingIncome": "241102000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "48706000", "reportedCurrency": "USD", "netInterestIncome": "-7680000", "nonInterestIncome": "None", "operatingExpenses": "360038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26392000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38872000", "sellingGeneralAndAdministrative": "304008000", "netIncomeFromContinuingOperations": "215406000" }, "balance": { "goodwill": "62152000", "inventory": "668924000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "12760242000", "longTermDebt": "4949871000", "shortTermDebt": "2519136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3506776000", "totalLiabilities": "9326926000", "otherCurrentAssets": "325488000", "totalCurrentAssets": "5637640000", "currentLongTermDebt": "2519136000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2794069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7122602000", "currentAccountsPayable": "377067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7514362000", "totalShareholderEquity": "3437758000", "capitalLeaseObligations": "45355000", "otherCurrentLiabilities": "868139000", "totalCurrentLiabilities": "3764342000", "otherNonCurrentLiabilities": "474975000", "totalNonCurrentLiabilities": "5562584000", "cashAndShortTermInvestments": "1849159000", "commonStockSharesOutstanding": "134109000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1849159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218269000", "profitLoss": "None", "dividendPayout": "22974000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "104010000", "operatingCashflow": "473645000", "capitalExpenditures": "41479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "207923000", "cashflowFromInvestment": "-284529000", "stockBasedCompensation": "12783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1618893000, "cost_of_revenue": 1017753000, "gross_profit": 601140000, "research_and_development": 26392000, "selling_general_admin": 304008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271792000, "depreciation_amortisation": 38872000, "ebitda": 310664000, "interest_expense": 7680000, "interest_income": null, "other_non_operating": null, "pretax_income": 264112000, "tax_provision": 48706000, "effective_tax_rate": null, "net_income": 218269000, "net_income_continuing_ops": 215406000, "net_income_to_common": 218269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1849159000, "short_term_investments": null, "net_receivables": 2794069000, "inventory": 668924000, "other_current_assets": null, "total_current_assets": 5637640000, "net_ppe": null, "goodwill": 62152000, "intangible_assets": null, "goodwill_and_intangibles": 62152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7122602000, "total_assets": 12760242000, "short_term_debt": 2519136000, "accounts_payable": 377067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3764342000, "long_term_debt": 4949871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5562584000, "total_liabilities": 9326926000, "total_debt": 7469007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3506776000, "total_equity": 3437758000, "shares_outstanding": 134109000, "operating_cash_flow": 473645000, "stock_based_compensation": 12783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284529000, "dividends_paid": 22974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 207923000, "free_cash_flow": 515124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271792000", "ebitda": "310664000", "netIncome": "218269000", "grossProfit": "601140000", "depreciation": "None", "totalRevenue": "1618893000", "costOfRevenue": "1017753000", "interestIncome": "None", "incomeBeforeTax": "264112000", "interestExpense": "7680000", "operatingIncome": "241102000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "48706000", "reportedCurrency": "USD", "netInterestIncome": "-7680000", "nonInterestIncome": "None", "operatingExpenses": "360038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26392000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38872000", "sellingGeneralAndAdministrative": "304008000", "netIncomeFromContinuingOperations": "215406000" }, "balance": { "goodwill": "62152000", "inventory": "668924000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "12760242000", "longTermDebt": "4949871000", "shortTermDebt": "2519136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3506776000", "totalLiabilities": "9326926000", "otherCurrentAssets": "325488000", "totalCurrentAssets": "5637640000", "currentLongTermDebt": "2519136000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2794069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7122602000", "currentAccountsPayable": "377067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7514362000", "totalShareholderEquity": "3437758000", "capitalLeaseObligations": "45355000", "otherCurrentLiabilities": "868139000", "totalCurrentLiabilities": "3764342000", "otherNonCurrentLiabilities": "474975000", "totalNonCurrentLiabilities": "5562584000", "cashAndShortTermInvestments": "1849159000", "commonStockSharesOutstanding": "134109000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1849159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218269000", "profitLoss": "None", "dividendPayout": "22974000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "104010000", "operatingCashflow": "473645000", "capitalExpenditures": "41479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "207923000", "cashflowFromInvestment": "-284529000", "stockBasedCompensation": "12783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38872000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1729607000, "cost_of_revenue": 1112420000, "gross_profit": 617187000, "ebit": 298047000, "ebitda": 339551000, "pretax_income": 290368000, "tax_provision": 58135000, "net_income": 234941000, "net_income_to_common": 234941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1464614000, "total_current_assets": 5385905000, "total_assets": 12334920000, "short_term_debt": 2220559000, "long_term_debt": 4988891000, "total_debt": 7209450000, "total_liabilities": 8998834000, "total_equity": 3337721000, "shares_outstanding": 136921000, "goodwill_and_intangibles": 62286000 }, "cash_flow": { "operating_cash_flow": 103997000, "capital_expenditure": 46356000, "free_cash_flow": 150353000, "dividends_paid": 24385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275665, "ticker_id": 1954, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298047000", "ebitda": "339551000", "netIncome": "234941000", "grossProfit": "617187000", "depreciation": "None", "totalRevenue": "1729607000", "costOfRevenue": "1112420000", "interestIncome": "None", "incomeBeforeTax": "290368000", "interestExpense": "7679000", "operatingIncome": "263079000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "58135000", "reportedCurrency": "USD", "netInterestIncome": "-7679000", "nonInterestIncome": "None", "operatingExpenses": "354108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22733000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1112420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41504000", "sellingGeneralAndAdministrative": "293098000", "netIncomeFromContinuingOperations": "232233000" }, "balance": { "goodwill": "62286000", "inventory": "779575000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "12334920000", "longTermDebt": "4988891000", "shortTermDebt": "2220559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3311481000", "totalLiabilities": "8998834000", "otherCurrentAssets": "312475000", "totalCurrentAssets": "5385905000", "currentLongTermDebt": "2220559000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2829241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6949015000", "currentAccountsPayable": "397506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7257839000", "totalShareholderEquity": "3337721000", "capitalLeaseObligations": "48389000", "otherCurrentLiabilities": "873259000", "totalCurrentLiabilities": "3491324000", "otherNonCurrentLiabilities": "377495000", "totalNonCurrentLiabilities": "5507510000", "cashAndShortTermInvestments": "1464614000", "commonStockSharesOutstanding": "136921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1464614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234941000", "profitLoss": "None", "dividendPayout": "24385000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "131529000", "operatingCashflow": "103997000", "capitalExpenditures": "46356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25925000", "cashflowFromInvestment": "-112500000", "stockBasedCompensation": "16212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1729607000, "cost_of_revenue": 1112420000, "gross_profit": 617187000, "research_and_development": 22733000, "selling_general_admin": 293098000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298047000, "depreciation_amortisation": 41504000, "ebitda": 339551000, "interest_expense": 7679000, "interest_income": null, "other_non_operating": null, "pretax_income": 290368000, "tax_provision": 58135000, "effective_tax_rate": null, "net_income": 234941000, "net_income_continuing_ops": 232233000, "net_income_to_common": 234941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1464614000, "short_term_investments": null, "net_receivables": 2829241000, "inventory": 779575000, "other_current_assets": null, "total_current_assets": 5385905000, "net_ppe": null, "goodwill": 62286000, "intangible_assets": null, "goodwill_and_intangibles": 62286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6949015000, "total_assets": 12334920000, "short_term_debt": 2220559000, "accounts_payable": 397506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3491324000, "long_term_debt": 4988891000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5507510000, "total_liabilities": 8998834000, "total_debt": 7209450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3311481000, "total_equity": 3337721000, "shares_outstanding": 136921000, "operating_cash_flow": 103997000, "stock_based_compensation": 16212000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46356000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112500000, "dividends_paid": 24385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25925000, "free_cash_flow": 150353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298047000", "ebitda": "339551000", "netIncome": "234941000", "grossProfit": "617187000", "depreciation": "None", "totalRevenue": "1729607000", "costOfRevenue": "1112420000", "interestIncome": "None", "incomeBeforeTax": "290368000", "interestExpense": "7679000", "operatingIncome": "263079000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "58135000", "reportedCurrency": "USD", "netInterestIncome": "-7679000", "nonInterestIncome": "None", "operatingExpenses": "354108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22733000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1112420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41504000", "sellingGeneralAndAdministrative": "293098000", "netIncomeFromContinuingOperations": "232233000" }, "balance": { "goodwill": "62286000", "inventory": "779575000", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "12334920000", "longTermDebt": "4988891000", "shortTermDebt": "2220559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3311481000", "totalLiabilities": "8998834000", "otherCurrentAssets": "312475000", "totalCurrentAssets": "5385905000", "currentLongTermDebt": "2220559000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2829241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6949015000", "currentAccountsPayable": "397506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7257839000", "totalShareholderEquity": "3337721000", "capitalLeaseObligations": "48389000", "otherCurrentLiabilities": "873259000", "totalCurrentLiabilities": "3491324000", "otherNonCurrentLiabilities": "377495000", "totalNonCurrentLiabilities": "5507510000", "cashAndShortTermInvestments": "1464614000", "commonStockSharesOutstanding": "136921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1464614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234941000", "profitLoss": "None", "dividendPayout": "24385000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "131529000", "operatingCashflow": "103997000", "capitalExpenditures": "46356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25925000", "cashflowFromInvestment": "-112500000", "stockBasedCompensation": "16212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41504000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1053210000, "cost_of_revenue": 719737000, "gross_profit": 333473000, "ebit": 12251000, "ebitda": 57771000, "pretax_income": 4568000, "tax_provision": -18716000, "net_income": 25808000, "net_income_to_common": 25808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1533806000, "total_current_assets": 5163729000, "total_assets": 12140554000, "short_term_debt": 2153619000, "long_term_debt": 4990586000, "total_debt": 7144205000, "total_liabilities": 8888259000, "total_equity": 3252808000, "shares_outstanding": 141464000, "goodwill_and_intangibles": 69724000 }, "cash_flow": { "operating_cash_flow": 48120000, "capital_expenditure": 68502000, "free_cash_flow": 116622000, "dividends_paid": 23535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275666, "ticker_id": 1954, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12251000", "ebitda": "57771000", "netIncome": "25808000", "grossProfit": "333473000", "depreciation": "None", "totalRevenue": "1053210000", "costOfRevenue": "719737000", "interestIncome": "None", "incomeBeforeTax": "4568000", "interestExpense": "7683000", "operatingIncome": "-21148000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18716000", "reportedCurrency": "USD", "netInterestIncome": "-7683000", "nonInterestIncome": "None", "operatingExpenses": "354621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27551000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45520000", "sellingGeneralAndAdministrative": "124089000", "netIncomeFromContinuingOperations": "23284000" }, "balance": { "goodwill": "62696000", "inventory": "929951000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12140554000", "longTermDebt": "4990586000", "shortTermDebt": "2153619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7028000", "reportedCurrency": "USD", "retainedEarnings": "3100925000", "totalLiabilities": "8888259000", "otherCurrentAssets": "319043000", "totalCurrentAssets": "5163729000", "currentLongTermDebt": "2134934000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2380929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6976825000", "currentAccountsPayable": "349162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7196053000", "totalShareholderEquity": "3252808000", "capitalLeaseObligations": "70533000", "otherCurrentLiabilities": "819907000", "totalCurrentLiabilities": "3384264000", "otherNonCurrentLiabilities": "368275000", "totalNonCurrentLiabilities": "5503995000", "cashAndShortTermInvestments": "1533806000", "commonStockSharesOutstanding": "141464000", "intangibleAssetsExcludingGoodwill": "7028000", "cashAndCashEquivalentsAtCarryingValue": "1533806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25810000", "profitLoss": "None", "dividendPayout": "23535000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-139485000", "operatingCashflow": "48120000", "capitalExpenditures": "68502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428222000", "cashflowFromInvestment": "-1171000", "stockBasedCompensation": "18363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124559000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1053210000, "cost_of_revenue": 719737000, "gross_profit": 333473000, "research_and_development": 27551000, "selling_general_admin": 124089000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12251000, "depreciation_amortisation": 45520000, "ebitda": 57771000, "interest_expense": 7683000, "interest_income": null, "other_non_operating": null, "pretax_income": 4568000, "tax_provision": -18716000, "effective_tax_rate": null, "net_income": 25808000, "net_income_continuing_ops": 23284000, "net_income_to_common": 25808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1533806000, "short_term_investments": null, "net_receivables": 2380929000, "inventory": 929951000, "other_current_assets": null, "total_current_assets": 5163729000, "net_ppe": null, "goodwill": 62696000, "intangible_assets": 7028000, "goodwill_and_intangibles": 69724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6976825000, "total_assets": 12140554000, "short_term_debt": 2153619000, "accounts_payable": 349162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3384264000, "long_term_debt": 4990586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5503995000, "total_liabilities": 8888259000, "total_debt": 7144205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3100925000, "total_equity": 3252808000, "shares_outstanding": 141464000, "operating_cash_flow": 48120000, "stock_based_compensation": 18363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1171000, "dividends_paid": 23535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428222000, "free_cash_flow": 116622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12251000", "ebitda": "57771000", "netIncome": "25808000", "grossProfit": "333473000", "depreciation": "None", "totalRevenue": "1053210000", "costOfRevenue": "719737000", "interestIncome": "None", "incomeBeforeTax": "4568000", "interestExpense": "7683000", "operatingIncome": "-21148000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18716000", "reportedCurrency": "USD", "netInterestIncome": "-7683000", "nonInterestIncome": "None", "operatingExpenses": "354621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27551000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45520000", "sellingGeneralAndAdministrative": "124089000", "netIncomeFromContinuingOperations": "23284000" }, "balance": { "goodwill": "62696000", "inventory": "929951000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12140554000", "longTermDebt": "4990586000", "shortTermDebt": "2153619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7028000", "reportedCurrency": "USD", "retainedEarnings": "3100925000", "totalLiabilities": "8888259000", "otherCurrentAssets": "319043000", "totalCurrentAssets": "5163729000", "currentLongTermDebt": "2134934000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2380929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6976825000", "currentAccountsPayable": "349162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7196053000", "totalShareholderEquity": "3252808000", "capitalLeaseObligations": "70533000", "otherCurrentLiabilities": "819907000", "totalCurrentLiabilities": "3384264000", "otherNonCurrentLiabilities": "368275000", "totalNonCurrentLiabilities": "5503995000", "cashAndShortTermInvestments": "1533806000", "commonStockSharesOutstanding": "141464000", "intangibleAssetsExcludingGoodwill": "7028000", "cashAndCashEquivalentsAtCarryingValue": "1533806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25810000", "profitLoss": "None", "dividendPayout": "23535000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-139485000", "operatingCashflow": "48120000", "capitalExpenditures": "68502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428222000", "cashflowFromInvestment": "-1171000", "stockBasedCompensation": "18363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124559000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45520000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1549059000, "cost_of_revenue": 977466000, "gross_profit": 571593000, "ebit": 245967000, "ebitda": 286334000, "pretax_income": 238279000, "tax_provision": 42176000, "net_income": 198649000, "net_income_to_common": 198649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1878351000, "total_current_assets": 5422806000, "total_assets": 12462216000, "short_term_debt": 1453577000, "long_term_debt": 5856005000, "total_debt": 7309582000, "total_liabilities": 9150946000, "total_equity": 3310016000, "shares_outstanding": 144321000, "goodwill_and_intangibles": 123870000 }, "cash_flow": { "operating_cash_flow": 296247000, "capital_expenditure": 52376000, "free_cash_flow": 348623000, "dividends_paid": 24582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275668, "ticker_id": 1954, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245967000", "ebitda": "286334000", "netIncome": "198649000", "grossProfit": "571593000", "depreciation": "None", "totalRevenue": "1549059000", "costOfRevenue": "977466000", "interestIncome": "2180000", "incomeBeforeTax": "238279000", "interestExpense": "7688000", "operatingIncome": "209285000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "42176000", "reportedCurrency": "USD", "netInterestIncome": "-7688000", "nonInterestIncome": "None", "operatingExpenses": "362308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26828000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "977466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40367000", "sellingGeneralAndAdministrative": "261872000", "netIncomeFromContinuingOperations": "196103000" }, "balance": { "goodwill": "61935000", "inventory": "768765000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12462216000", "longTermDebt": "5856005000", "shortTermDebt": "1453577000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61935000", "reportedCurrency": "USD", "retainedEarnings": "3098652000", "totalLiabilities": "9150946000", "otherCurrentAssets": "358394000", "totalCurrentAssets": "5422806000", "currentLongTermDebt": "1453577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2417296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7039410000", "currentAccountsPayable": "382127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "772338000", "shortLongTermDebtTotal": "7361820000", "totalShareholderEquity": "3310016000", "capitalLeaseObligations": "52238000", "otherCurrentLiabilities": "837121000", "totalCurrentLiabilities": "2672825000", "otherNonCurrentLiabilities": "622116000", "totalNonCurrentLiabilities": "6478121000", "cashAndShortTermInvestments": "1878351000", "commonStockSharesOutstanding": "144321000", "intangibleAssetsExcludingGoodwill": "61935000", "cashAndCashEquivalentsAtCarryingValue": "1878351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196103000", "profitLoss": "None", "dividendPayout": "24582000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "66106000", "operatingCashflow": "296247000", "capitalExpenditures": "52376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228740000", "cashflowFromInvestment": "-511133000", "stockBasedCompensation": "20125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1549059000, "cost_of_revenue": 977466000, "gross_profit": 571593000, "research_and_development": 26828000, "selling_general_admin": 261872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245967000, "depreciation_amortisation": 40367000, "ebitda": 286334000, "interest_expense": 7688000, "interest_income": null, "other_non_operating": null, "pretax_income": 238279000, "tax_provision": 42176000, "effective_tax_rate": null, "net_income": 198649000, "net_income_continuing_ops": 196103000, "net_income_to_common": 198649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1878351000, "short_term_investments": null, "net_receivables": 2417296000, "inventory": 768765000, "other_current_assets": null, "total_current_assets": 5422806000, "net_ppe": null, "goodwill": 61935000, "intangible_assets": 61935000, "goodwill_and_intangibles": 123870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7039410000, "total_assets": 12462216000, "short_term_debt": 1453577000, "accounts_payable": 382127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2672825000, "long_term_debt": 5856005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6478121000, "total_liabilities": 9150946000, "total_debt": 7309582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3098652000, "total_equity": 3310016000, "shares_outstanding": 144321000, "operating_cash_flow": 296247000, "stock_based_compensation": 20125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -511133000, "dividends_paid": 24582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 228740000, "free_cash_flow": 348623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "245967000", "ebitda": "286334000", "netIncome": "198649000", "grossProfit": "571593000", "depreciation": "None", "totalRevenue": "1549059000", "costOfRevenue": "977466000", "interestIncome": "2180000", "incomeBeforeTax": "238279000", "interestExpense": "7688000", "operatingIncome": "209285000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "42176000", "reportedCurrency": "USD", "netInterestIncome": "-7688000", "nonInterestIncome": "None", "operatingExpenses": "362308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26828000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "977466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40367000", "sellingGeneralAndAdministrative": "261872000", "netIncomeFromContinuingOperations": "196103000" }, "balance": { "goodwill": "61935000", "inventory": "768765000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12462216000", "longTermDebt": "5856005000", "shortTermDebt": "1453577000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61935000", "reportedCurrency": "USD", "retainedEarnings": "3098652000", "totalLiabilities": "9150946000", "otherCurrentAssets": "358394000", "totalCurrentAssets": "5422806000", "currentLongTermDebt": "1453577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2417296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7039410000", "currentAccountsPayable": "382127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "772338000", "shortLongTermDebtTotal": "7361820000", "totalShareholderEquity": "3310016000", "capitalLeaseObligations": "52238000", "otherCurrentLiabilities": "837121000", "totalCurrentLiabilities": "2672825000", "otherNonCurrentLiabilities": "622116000", "totalNonCurrentLiabilities": "6478121000", "cashAndShortTermInvestments": "1878351000", "commonStockSharesOutstanding": "144321000", "intangibleAssetsExcludingGoodwill": "61935000", "cashAndCashEquivalentsAtCarryingValue": "1878351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196103000", "profitLoss": "None", "dividendPayout": "24582000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "66106000", "operatingCashflow": "296247000", "capitalExpenditures": "52376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228740000", "cashflowFromInvestment": "-511133000", "stockBasedCompensation": "20125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40367000", "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": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "income_statement": { "revenue": 1445523000, "cost_of_revenue": 876633000, "gross_profit": 568890000, "ebit": 239715000, "ebitda": 277588000, "pretax_income": 232019000, "tax_provision": 58189000, "net_income": 178039000, "net_income_to_common": 178039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1521940000, "total_current_assets": 5014425000, "total_assets": 12015561000, "short_term_debt": 1300056000, "long_term_debt": 5765246000, "total_debt": 7065302000, "total_liabilities": 8825705000, "total_equity": 3188896000, "shares_outstanding": 145787000, "goodwill_and_intangibles": 124902000 }, "cash_flow": { "operating_cash_flow": 363843000, "capital_expenditure": 41412000, "free_cash_flow": 405255000, "dividends_paid": 24070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275669, "ticker_id": 1954, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:11.357637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239715000", "ebitda": "277588000", "netIncome": "178039000", "grossProfit": "568890000", "depreciation": "None", "totalRevenue": "1445523000", "costOfRevenue": "876633000", "interestIncome": "3455000", "incomeBeforeTax": "232019000", "interestExpense": "7696000", "operatingIncome": "221338000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "58189000", "reportedCurrency": "USD", "netInterestIncome": "-7696000", "nonInterestIncome": "None", "operatingExpenses": "347552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27787000", "otherNonOperatingIncome": "18377000", "costofGoodsAndServicesSold": "876633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37873000", "sellingGeneralAndAdministrative": "252181000", "netIncomeFromContinuingOperations": "173830000" }, "balance": { "goodwill": "62451000", "inventory": "846033000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12015561000", "longTermDebt": "5765246000", "shortTermDebt": "1300056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "62451000", "reportedCurrency": "USD", "retainedEarnings": "2924585000", "totalLiabilities": "8825705000", "otherCurrentAssets": "337320000", "totalCurrentAssets": "5014425000", "currentLongTermDebt": "1300056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2309132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7001136000", "currentAccountsPayable": "359425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "761342000", "shortLongTermDebtTotal": "7121412000", "totalShareholderEquity": "3188896000", "capitalLeaseObligations": "56110000", "otherCurrentLiabilities": "806978000", "totalCurrentLiabilities": "2466459000", "otherNonCurrentLiabilities": "594000000", "totalNonCurrentLiabilities": "6359246000", "cashAndShortTermInvestments": "1521940000", "commonStockSharesOutstanding": "145787000", "intangibleAssetsExcludingGoodwill": "62451000", "cashAndCashEquivalentsAtCarryingValue": "1521940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173830000", "profitLoss": "None", "dividendPayout": "24070000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-28411000", "operatingCashflow": "363843000", "capitalExpenditures": "41412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153754000", "cashflowFromInvestment": "-345196000", "stockBasedCompensation": "20785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1445523000, "cost_of_revenue": 876633000, "gross_profit": 568890000, "research_and_development": 27787000, "selling_general_admin": 252181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239715000, "depreciation_amortisation": 37873000, "ebitda": 277588000, "interest_expense": 7696000, "interest_income": null, "other_non_operating": null, "pretax_income": 232019000, "tax_provision": 58189000, "effective_tax_rate": null, "net_income": 178039000, "net_income_continuing_ops": 173830000, "net_income_to_common": 178039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1521940000, "short_term_investments": null, "net_receivables": 2309132000, "inventory": 846033000, "other_current_assets": null, "total_current_assets": 5014425000, "net_ppe": null, "goodwill": 62451000, "intangible_assets": 62451000, "goodwill_and_intangibles": 124902000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7001136000, "total_assets": 12015561000, "short_term_debt": 1300056000, "accounts_payable": 359425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2466459000, "long_term_debt": 5765246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6359246000, "total_liabilities": 8825705000, "total_debt": 7065302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2924585000, "total_equity": 3188896000, "shares_outstanding": 145787000, "operating_cash_flow": 363843000, "stock_based_compensation": 20785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345196000, "dividends_paid": 24070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153754000, "free_cash_flow": 405255000, "net_change_in_cash": -64521000 }, "raw_data": { "income": { "ebit": "239715000", "ebitda": "277588000", "netIncome": "178039000", "grossProfit": "568890000", "depreciation": "None", "totalRevenue": "1445523000", "costOfRevenue": "876633000", "interestIncome": "3455000", "incomeBeforeTax": "232019000", "interestExpense": "7696000", "operatingIncome": "221338000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "58189000", "reportedCurrency": "USD", "netInterestIncome": "-7696000", "nonInterestIncome": "None", "operatingExpenses": "347552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27787000", "otherNonOperatingIncome": "18377000", "costofGoodsAndServicesSold": "876633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37873000", "sellingGeneralAndAdministrative": "252181000", "netIncomeFromContinuingOperations": "173830000" }, "balance": { "goodwill": "62451000", "inventory": "846033000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "12015561000", "longTermDebt": "5765246000", "shortTermDebt": "1300056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "62451000", "reportedCurrency": "USD", "retainedEarnings": "2924585000", "totalLiabilities": "8825705000", "otherCurrentAssets": "337320000", "totalCurrentAssets": "5014425000", "currentLongTermDebt": "1300056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2309132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7001136000", "currentAccountsPayable": "359425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "761342000", "shortLongTermDebtTotal": "7121412000", "totalShareholderEquity": "3188896000", "capitalLeaseObligations": "56110000", "otherCurrentLiabilities": "806978000", "totalCurrentLiabilities": "2466459000", "otherNonCurrentLiabilities": "594000000", "totalNonCurrentLiabilities": "6359246000", "cashAndShortTermInvestments": "1521940000", "commonStockSharesOutstanding": "145787000", "intangibleAssetsExcludingGoodwill": "62451000", "cashAndCashEquivalentsAtCarryingValue": "1521940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173830000", "profitLoss": "None", "dividendPayout": "24070000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-28411000", "operatingCashflow": "363843000", "capitalExpenditures": "41412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153754000", "cashflowFromInvestment": "-345196000", "stockBasedCompensation": "20785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }