{ "ticker": { "uuid": "60c1477a-cfb6-4f12-9cc3-51bff501c44d", "symbol": "BLDR", "name": "Builders FirstSource Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/60c1477a-cfb6-4f12-9cc3-51bff501c44d/", "api_url": "https://sharemaestro.com/factors/api/tickers/60c1477a-cfb6-4f12-9cc3-51bff501c44d/" }, "ticker_metadata": { "id": 496, "uuid": "60c1477a-cfb6-4f12-9cc3-51bff501c44d", "symbol": "BLDR", "name": "Builders FirstSource Inc", "asset_type": "equity", "market_cap": 8202516000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Builders FirstSource, Inc., manufactures and supplies building materials, manufactured components, and construction services to professional home builders, subcontractors, remodelers, and consumers in the United States. The company is headquartered in Dallas, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "60c1477a-cfb6-4f12-9cc3-51bff501c44d", "symbol": "BLDR", "name": "Builders FirstSource Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/60c1477a-cfb6-4f12-9cc3-51bff501c44d/", "api_url": "https://sharemaestro.com/factors/api/tickers/60c1477a-cfb6-4f12-9cc3-51bff501c44d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.38, "value": 0.7, "quality": 0.23, "momentum": 0.09, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 73.64, "market_cap": 8090826800, "pe_ratio": 27.7557, "earnings_yield": 0.036, "ebitda_to_ev": 0.0953, "shareholder_yield": 0, "roe": 0.0728, "piotroski_f_score": 5, "momentum_12_1": -0.3066, "volatility_252d": 0.483 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:22.140538+00:00", "batch_id": "" }, "size": { "price_close": 73.64, "market_cap": 8090826800, "market_cap_usd": 8090826800, "enterprise_value": 12741470800, "shares_outstanding": 109870000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.7557, "pb_ratio": 2.0206, "ptbv_ratio": null, "ps_ratio": 0.5459, "pcf_ratio": 6.9093, "pfcf_ratio": 5.4654, "ev_ebitda": 10.4908, "ev_ebit": 20.5584, "ev_sales": 0.8597, "ev_fcf": 8.6069, "earnings_yield": 0.036, "fcf_yield": 0.1162, "price_to_sales": 0.5459, "price_to_book": 2.0206, "price_to_cashflow": 6.9093, "ebitda_to_ev": 0.0953, "sales_yield": 1.1631 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2989, "operating_margin": 0.0418, "net_margin": 0.0197, "ebitda_margin": 0.082, "fcf_margin": 0.0999, "roe": 0.0728, "roa": 0.0258, "roic": 0.0623, "roc_greenblatt": null, "asset_turnover": 1.3112, "cash_conversion": 5.0785, "accruals_ratio": -0.0778, "sbc_to_revenue": 0.0036, "piotroski_f_score": 5, "altman_z_score": 2.2999, "earnings_stability_5y": 0.8509, "revenue_stability_5y": 0.3681, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3919, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8228, "net_debt_to_ebitda": 3.8292, "debt_to_assets": 0.4201, "interest_coverage": 2.1866, "current_ratio": 1.7587, "quick_ratio": 1.0874, "net_debt": 4650644000, "local_beta": 0.0024, "volatility_252d": 0.483, "volatility_60d": 1.0852, "max_drawdown_12m": -0.5281, "risk_adjusted_momentum": -0.6349 }, "growth": { "revenue_growth_1y": -0.0833, "revenue_growth_3y_cagr": -0.1257, "revenue_growth_5y_cagr": 0.1216, "eps_growth_1y": -0.6816, "eps_growth_3y_cagr": -0.4591, "eps_growth_5y_cagr": 0.0678, "fcf_growth_1y": -0.2866, "book_value_growth_1y": 0.0778, "revenue_growth": -0.0833, "earnings_growth": -0.6816 }, "momentum": { "price_return_1m": -0.0486, "price_return_3m": -0.2092, "price_return_6m": -0.3306, "price_return_9m": -0.5065, "price_return_12m": -0.3403, "price_return_12m_ex1m": -0.3066, "momentum_6m": -0.3306, "momentum_12m": -0.3403, "momentum_12_1": -0.3066, "distance_from_52w_high": -0.5065, "distance_from_52w_low": 0.0459, "relative_strength": -0.4403 }, "raw_ttm": { "revenue_ttm": 14820231000, "gross_profit_ttm": 4429490000, "ebit_ttm": 619771000, "ebitda_ttm": 1214532000, "net_income_ttm": 291501000, "eps_diluted_ttm": 2.6531, "operating_cash_flow_ttm": 1171012000, "capital_expenditure_ttm": 309373000, "fcf_ttm": 1480385000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 283438000, "cash_and_equivalents": 98342000, "total_current_assets": 3116103000, "total_current_liabilities": 1771864000, "net_ppe": null, "total_assets": 11303094000, "total_debt": 4748986000, "total_equity": 4004220000, "net_working_capital": 1381605000, "book_value_per_share": 36.4451, "retained_earnings": 0, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1248530000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 67, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 28, "rank_ev_ebitda": 42, "rank_ev_ebit": 70, "rank_earnings_yield": 67, "rank_fcf_yield": 34, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 54, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 71, "rank_fcf_margin": 70, "rank_piotroski": 58, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 86 }, "composites": { "value_composite": 30, "quality_composite": 77, "momentum_composite": 91, "growth_composite": 98, "yield_composite": 89, "svqf_composite": 84, "vc1_composite": 23, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 62, "quality_value_composite": 0.4012, "os_score": 0.38, "value_percentile": 0.7, "quality_percentile": 0.23, "momentum_percentile": 0.09, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3717, "ticker_id": 496, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:22.140538+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.64, "market_cap": 8090826800, "market_cap_usd": 8090826800, "enterprise_value": 12741470800, "shares_outstanding": 109870000, "fx_rate_to_usd": null, "pe_ratio": 27.75574286, "pb_ratio": 2.02057499, "ptbv_ratio": null, "ps_ratio": 0.54593122, "pcf_ratio": 6.90926037, "pfcf_ratio": 5.46535313, "ev_ebitda": 10.49084816, "ev_ebit": 20.55835268, "ev_sales": 0.85973497, "ev_fcf": 8.60686294, "earnings_yield": 0.03602858, "fcf_yield": 0.11618635, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29888131, "operating_margin": 0.04181925, "net_margin": 0.01966913, "ebitda_margin": 0.08195095, "fcf_margin": 0.09988947, "roe": 0.07279845, "roa": 0.02578949, "roic": 0.06232368, "roc_greenblatt": null, "asset_turnover": 1.31116586, "cash_conversion": 5.0784903, "accruals_ratio": -0.07781153, "sbc_to_revenue": 0.00356958, "debt_to_equity": 1.82279545, "net_debt_to_ebitda": 3.82916547, "debt_to_assets": 0.42014921, "interest_coverage": 2.1866193, "current_ratio": 1.75865811, "quick_ratio": 1.0873865, "net_debt": 4650644000, "revenue_growth_1y": -0.0832826, "revenue_growth_3y_cagr": -0.12565733, "revenue_growth_5y_cagr": 0.12158418, "eps_growth_1y": -0.68155088, "eps_growth_3y_cagr": -0.45905686, "eps_growth_5y_cagr": 0.06777517, "fcf_growth_1y": -0.28661783, "book_value_growth_1y": 0.0778265, "piotroski_f_score": 5, "altman_z_score": 2.29992541, "earnings_stability_5y": 0.850861, "revenue_stability_5y": 0.368083, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04857881, "price_return_3m": -0.20919244, "price_return_6m": -0.33060631, "price_return_9m": -0.50646739, "price_return_12m": -0.3403207, "price_return_12m_ex1m": -0.306638, "distance_from_52w_high": -0.50646739, "distance_from_52w_low": 0.04587417, "relative_strength": -0.44028428, "local_beta": 0.0024, "volatility_252d": 0.483005, "volatility_60d": 1.085164, "max_drawdown_12m": -0.52811474, "revenue_ttm": 14820231000, "gross_profit_ttm": 4429490000, "ebit_ttm": 619771000, "ebitda_ttm": 1214532000, "net_income_ttm": 291501000, "eps_diluted_ttm": 2.65314463, "operating_cash_flow_ttm": 1171012000, "capital_expenditure_ttm": 309373000, "fcf_ttm": 1480385000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 283438000, "cash_and_equivalents": 98342000, "total_current_assets": 3116103000, "total_current_liabilities": 1771864000, "net_ppe": null, "total_assets": 11303094000, "total_debt": 4748986000, "total_equity": 4004220000, "net_working_capital": 1381605000, "book_value_per_share": 36.44507145, "retained_earnings": 0, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1248530000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 67, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 28, "rank_ev_ebitda": 42, "rank_ev_ebit": 70, "rank_earnings_yield": 67, "rank_fcf_yield": 34, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 54, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 71, "rank_fcf_margin": 70, "rank_piotroski": 58, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 86, "value_composite": 30, "quality_composite": 77, "momentum_composite": 91, "growth_composite": 98, "yield_composite": 89, "svqf_composite": 84, "vc1_composite": 23, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 73.64, "os": 0.38, "value": 0.7, "quality": 0.23, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.7557, "earnings_yield": 0.036, "shareholder_yield": 0, "roe": 0.0728, "momentum_12_1": -0.3066, "complete_fields": { "id": 3717, "ticker_id": 496, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:22.140538+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.64, "market_cap": 8090826800, "market_cap_usd": 8090826800, "enterprise_value": 12741470800, "shares_outstanding": 109870000, "fx_rate_to_usd": null, "pe_ratio": 27.75574286, "pb_ratio": 2.02057499, "ptbv_ratio": null, "ps_ratio": 0.54593122, "pcf_ratio": 6.90926037, "pfcf_ratio": 5.46535313, "ev_ebitda": 10.49084816, "ev_ebit": 20.55835268, "ev_sales": 0.85973497, "ev_fcf": 8.60686294, "earnings_yield": 0.03602858, "fcf_yield": 0.11618635, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29888131, "operating_margin": 0.04181925, "net_margin": 0.01966913, "ebitda_margin": 0.08195095, "fcf_margin": 0.09988947, "roe": 0.07279845, "roa": 0.02578949, "roic": 0.06232368, "roc_greenblatt": null, "asset_turnover": 1.31116586, "cash_conversion": 5.0784903, "accruals_ratio": -0.07781153, "sbc_to_revenue": 0.00356958, "debt_to_equity": 1.82279545, "net_debt_to_ebitda": 3.82916547, "debt_to_assets": 0.42014921, "interest_coverage": 2.1866193, "current_ratio": 1.75865811, "quick_ratio": 1.0873865, "net_debt": 4650644000, "revenue_growth_1y": -0.0832826, "revenue_growth_3y_cagr": -0.12565733, "revenue_growth_5y_cagr": 0.12158418, "eps_growth_1y": -0.68155088, "eps_growth_3y_cagr": -0.45905686, "eps_growth_5y_cagr": 0.06777517, "fcf_growth_1y": -0.28661783, "book_value_growth_1y": 0.0778265, "piotroski_f_score": 5, "altman_z_score": 2.29992541, "earnings_stability_5y": 0.850861, "revenue_stability_5y": 0.368083, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04857881, "price_return_3m": -0.20919244, "price_return_6m": -0.33060631, "price_return_9m": -0.50646739, "price_return_12m": -0.3403207, "price_return_12m_ex1m": -0.306638, "distance_from_52w_high": -0.50646739, "distance_from_52w_low": 0.04587417, "relative_strength": -0.44028428, "local_beta": 0.0024, "volatility_252d": 0.483005, "volatility_60d": 1.085164, "max_drawdown_12m": -0.52811474, "revenue_ttm": 14820231000, "gross_profit_ttm": 4429490000, "ebit_ttm": 619771000, "ebitda_ttm": 1214532000, "net_income_ttm": 291501000, "eps_diluted_ttm": 2.65314463, "operating_cash_flow_ttm": 1171012000, "capital_expenditure_ttm": 309373000, "fcf_ttm": 1480385000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 283438000, "cash_and_equivalents": 98342000, "total_current_assets": 3116103000, "total_current_liabilities": 1771864000, "net_ppe": null, "total_assets": 11303094000, "total_debt": 4748986000, "total_equity": 4004220000, "net_working_capital": 1381605000, "book_value_per_share": 36.44507145, "retained_earnings": 0, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1248530000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 67, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 28, "rank_ev_ebitda": 42, "rank_ev_ebit": 70, "rank_earnings_yield": 67, "rank_fcf_yield": 34, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 54, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 71, "rank_fcf_margin": 70, "rank_piotroski": 58, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 86, "value_composite": 30, "quality_composite": 77, "momentum_composite": 91, "growth_composite": 98, "yield_composite": 89, "svqf_composite": 84, "vc1_composite": 23, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 15190638000, "cost_of_revenue": 10781493000, "gross_profit": 4409145000, "ebit": 786276000, "ebitda": 1377708000, "pretax_income": 512381999, "tax_provision": 77183000, "net_income": 435199000, "net_income_to_common": 435199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181753000, "total_current_assets": 2927283000, "total_assets": 11237530000, "short_term_debt": 125466000, "long_term_debt": 4427033000, "total_debt": 4552499000, "total_liabilities": 6885279000, "total_equity": 4352251000, "shares_outstanding": 111822000, "goodwill_and_intangibles": 5321170000 }, "cash_flow": { "operating_cash_flow": 1215886000, "capital_expenditure": 362602000, "free_cash_flow": 1578488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227909, "ticker_id": 496, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "786276000", "ebitda": "1377708000", "netIncome": "435199000", "grossProfit": "4409145000", "depreciation": "None", "totalRevenue": "15190638000", "costOfRevenue": "10781493000", "interestIncome": "None", "incomeBeforeTax": "512381999", "interestExpense": "273894000", "operatingIncome": "786276000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "77183000", "reportedCurrency": "USD", "netInterestIncome": "-273894000", "nonInterestIncome": "None", "operatingExpenses": "3622869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10781493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591432000", "sellingGeneralAndAdministrative": "3829501000", "netIncomeFromContinuingOperations": "435199000" }, "balance": { "goodwill": "4137377000", "inventory": "1094684000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "11237530000", "longTermDebt": "4427033000", "shortTermDebt": "125466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1183793000", "reportedCurrency": "USD", "retainedEarnings": "153866000", "totalLiabilities": "6885279000", "otherCurrentAssets": "126811000", "totalCurrentAssets": "2927283000", "currentLongTermDebt": "14334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1524035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8310247000", "currentAccountsPayable": "714710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5648043000", "totalShareholderEquity": "4352251000", "capitalLeaseObligations": "658904000", "otherCurrentLiabilities": "566325000", "totalCurrentLiabilities": "1574941000", "otherNonCurrentLiabilities": "157558000", "totalNonCurrentLiabilities": "5310338000", "cashAndShortTermInvestments": "181753000", "commonStockSharesOutstanding": "111822000", "intangibleAssetsExcludingGoodwill": "1183793000", "cashAndCashEquivalentsAtCarryingValue": "181753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "435199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "198519000", "operatingCashflow": "1215886000", "capitalExpenditures": "362602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279417000", "cashflowFromInvestment": "-1467174000", "stockBasedCompensation": "53512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15190638000, "cost_of_revenue": 10781493000, "gross_profit": 4409145000, "research_and_development": null, "selling_general_admin": 3829501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 786276000, "depreciation_amortisation": 591432000, "ebitda": 1377708000, "interest_expense": 273894000, "interest_income": null, "other_non_operating": null, "pretax_income": 512381999, "tax_provision": 77183000, "effective_tax_rate": null, "net_income": 435199000, "net_income_continuing_ops": 435199000, "net_income_to_common": 435199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181753000, "short_term_investments": null, "net_receivables": 1524035000, "inventory": 1094684000, "other_current_assets": null, "total_current_assets": 2927283000, "net_ppe": null, "goodwill": 4137377000, "intangible_assets": 1183793000, "goodwill_and_intangibles": 5321170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8310247000, "total_assets": 11237530000, "short_term_debt": 125466000, "accounts_payable": 714710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1574941000, "long_term_debt": 4427033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5310338000, "total_liabilities": 6885279000, "total_debt": 4552499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 153866000, "total_equity": 4352251000, "shares_outstanding": 111822000, "operating_cash_flow": 1215886000, "stock_based_compensation": 53512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 362602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1467174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 279417000, "free_cash_flow": 1578488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "786276000", "ebitda": "1377708000", "netIncome": "435199000", "grossProfit": "4409145000", "depreciation": "None", "totalRevenue": "15190638000", "costOfRevenue": "10781493000", "interestIncome": "None", "incomeBeforeTax": "512381999", "interestExpense": "273894000", "operatingIncome": "786276000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "77183000", "reportedCurrency": "USD", "netInterestIncome": "-273894000", "nonInterestIncome": "None", "operatingExpenses": "3622869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10781493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591432000", "sellingGeneralAndAdministrative": "3829501000", "netIncomeFromContinuingOperations": "435199000" }, "balance": { "goodwill": "4137377000", "inventory": "1094684000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "11237530000", "longTermDebt": "4427033000", "shortTermDebt": "125466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1183793000", "reportedCurrency": "USD", "retainedEarnings": "153866000", "totalLiabilities": "6885279000", "otherCurrentAssets": "126811000", "totalCurrentAssets": "2927283000", "currentLongTermDebt": "14334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1524035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8310247000", "currentAccountsPayable": "714710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5648043000", "totalShareholderEquity": "4352251000", "capitalLeaseObligations": "658904000", "otherCurrentLiabilities": "566325000", "totalCurrentLiabilities": "1574941000", "otherNonCurrentLiabilities": "157558000", "totalNonCurrentLiabilities": "5310338000", "cashAndShortTermInvestments": "181753000", "commonStockSharesOutstanding": "111822000", "intangibleAssetsExcludingGoodwill": "1183793000", "cashAndCashEquivalentsAtCarryingValue": "181753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "435199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "198519000", "operatingCashflow": "1215886000", "capitalExpenditures": "362602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279417000", "cashflowFromInvestment": "-1467174000", "stockBasedCompensation": "53512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 16400492000, "cost_of_revenue": 11017448000, "gross_profit": 5383044000, "ebit": 1595249000, "ebitda": 1595300000, "pretax_income": 1387525000, "tax_provision": 309627000, "net_income": 1077898000, "net_income_to_common": 1077898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153624000, "total_current_assets": 3141239000, "total_assets": 10583086000, "short_term_debt": 106969000, "long_term_debt": 3700643000, "total_debt": 3807612000, "total_liabilities": 6286616000, "total_equity": 4296470000, "shares_outstanding": 118980000, "goodwill_and_intangibles": 4782138000 }, "cash_flow": { "operating_cash_flow": 1872692000, "capital_expenditure": 380569000, "free_cash_flow": 2253261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227914, "ticker_id": 496, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1595249000", "ebitda": "1595300000", "netIncome": "1077898000", "grossProfit": "5383044000", "depreciation": "None", "totalRevenue": "16400492000", "costOfRevenue": "11017448000", "interestIncome": "None", "incomeBeforeTax": "1387525000", "interestExpense": "207724000", "operatingIncome": "1595249000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "309627000", "reportedCurrency": "USD", "netInterestIncome": "-207724000", "nonInterestIncome": "None", "operatingExpenses": "3787795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11017448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000", "sellingGeneralAndAdministrative": "3787795000", "netIncomeFromContinuingOperations": "1077898000" }, "balance": { "goodwill": "3678504000", "inventory": "1212375000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "10583086000", "longTermDebt": "3700643000", "shortTermDebt": "106969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1103634000", "reportedCurrency": "USD", "retainedEarnings": "24065000", "totalLiabilities": "6286616000", "otherCurrentAssets": "116656000", "totalCurrentAssets": "3141239000", "currentLongTermDebt": "3470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1658584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7441847000", "currentAccountsPayable": "868054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "632182000", "totalShareholderEquity": "4296470000", "capitalLeaseObligations": "628712000", "otherCurrentLiabilities": "729309000", "totalCurrentLiabilities": "1777276000", "otherNonCurrentLiabilities": "135317000", "totalNonCurrentLiabilities": "4509340000", "cashAndShortTermInvestments": "153624000", "commonStockSharesOutstanding": "118980000", "intangibleAssetsExcludingGoodwill": "1103634000", "cashAndCashEquivalentsAtCarryingValue": "153624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1077898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "51475000", "operatingCashflow": "1872692000", "capitalExpenditures": "380569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1074505000", "cashflowFromInvestment": "-710719000", "stockBasedCompensation": "63111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1517131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "561929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16400492000, "cost_of_revenue": 11017448000, "gross_profit": 5383044000, "research_and_development": null, "selling_general_admin": 3787795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1595249000, "depreciation_amortisation": 51000, "ebitda": 1595300000, "interest_expense": 207724000, "interest_income": null, "other_non_operating": null, "pretax_income": 1387525000, "tax_provision": 309627000, "effective_tax_rate": null, "net_income": 1077898000, "net_income_continuing_ops": 1077898000, "net_income_to_common": 1077898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153624000, "short_term_investments": null, "net_receivables": 1658584000, "inventory": 1212375000, "other_current_assets": null, "total_current_assets": 3141239000, "net_ppe": null, "goodwill": 3678504000, "intangible_assets": 1103634000, "goodwill_and_intangibles": 4782138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7441847000, "total_assets": 10583086000, "short_term_debt": 106969000, "accounts_payable": 868054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1777276000, "long_term_debt": 3700643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4509340000, "total_liabilities": 6286616000, "total_debt": 3807612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24065000, "total_equity": 4296470000, "shares_outstanding": 118980000, "operating_cash_flow": 1872692000, "stock_based_compensation": 63111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 380569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -710719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1074505000, "free_cash_flow": 2253261000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1595249000", "ebitda": "1595300000", "netIncome": "1077898000", "grossProfit": "5383044000", "depreciation": "None", "totalRevenue": "16400492000", "costOfRevenue": "11017448000", "interestIncome": "None", "incomeBeforeTax": "1387525000", "interestExpense": "207724000", "operatingIncome": "1595249000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "309627000", "reportedCurrency": "USD", "netInterestIncome": "-207724000", "nonInterestIncome": "None", "operatingExpenses": "3787795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11017448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000", "sellingGeneralAndAdministrative": "3787795000", "netIncomeFromContinuingOperations": "1077898000" }, "balance": { "goodwill": "3678504000", "inventory": "1212375000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "10583086000", "longTermDebt": "3700643000", "shortTermDebt": "106969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1103634000", "reportedCurrency": "USD", "retainedEarnings": "24065000", "totalLiabilities": "6286616000", "otherCurrentAssets": "116656000", "totalCurrentAssets": "3141239000", "currentLongTermDebt": "3470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1658584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7441847000", "currentAccountsPayable": "868054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "632182000", "totalShareholderEquity": "4296470000", "capitalLeaseObligations": "628712000", "otherCurrentLiabilities": "729309000", "totalCurrentLiabilities": "1777276000", "otherNonCurrentLiabilities": "135317000", "totalNonCurrentLiabilities": "4509340000", "cashAndShortTermInvestments": "153624000", "commonStockSharesOutstanding": "118980000", "intangibleAssetsExcludingGoodwill": "1103634000", "cashAndCashEquivalentsAtCarryingValue": "153624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1077898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "51475000", "operatingCashflow": "1872692000", "capitalExpenditures": "380569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1074505000", "cashflowFromInvestment": "-710719000", "stockBasedCompensation": "63111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1517131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "561929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 17097330000, "cost_of_revenue": 11084996000, "gross_profit": 6012334000, "ebit": 2176319000, "ebitda": 2734594000, "pretax_income": 1984204000, "tax_provision": 443649000, "net_income": 1540555000, "net_income_to_common": 1540555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66156000, "total_current_assets": 3300728000, "total_assets": 10499452000, "short_term_debt": 101866000, "long_term_debt": 3177411000, "total_debt": 3279277000, "total_liabilities": 5767101000, "total_equity": 4732351000, "shares_outstanding": 128997999, "goodwill_and_intangibles": 4854729000 }, "cash_flow": { "operating_cash_flow": 2306872000, "capital_expenditure": 476335000, "free_cash_flow": 2783207000, "dividends_paid": 194541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227919, "ticker_id": 496, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2176319000", "ebitda": "2734594000", "netIncome": "1540555000", "grossProfit": "6012334000", "depreciation": "None", "totalRevenue": "17097330000", "costOfRevenue": "11084996000", "interestIncome": "None", "incomeBeforeTax": "1984204000", "interestExpense": "192115000", "operatingIncome": "2176319000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "443649000", "reportedCurrency": "USD", "netInterestIncome": "-187550000", "nonInterestIncome": "None", "operatingExpenses": "3836015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11084996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "558275000", "sellingGeneralAndAdministrative": "3180015000", "netIncomeFromContinuingOperations": "1574375000" }, "balance": { "goodwill": "3556556000", "inventory": "1228265000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "10499452000", "longTermDebt": "3177411000", "shortTermDebt": "101866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1298173000", "reportedCurrency": "USD", "retainedEarnings": "460184000", "totalLiabilities": "5767101000", "otherCurrentAssets": "113403000", "totalCurrentAssets": "3300728000", "currentLongTermDebt": "3649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1892904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7198724000", "currentAccountsPayable": "881384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3713358000", "totalShareholderEquity": "4732351000", "capitalLeaseObligations": "532298000", "otherCurrentLiabilities": "641430000", "totalCurrentLiabilities": "1863437000", "otherNonCurrentLiabilities": "124973000", "totalNonCurrentLiabilities": "3903664000", "cashAndShortTermInvestments": "66156000", "commonStockSharesOutstanding": "128997999", "intangibleAssetsExcludingGoodwill": "1298173000", "cashAndCashEquivalentsAtCarryingValue": "66156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1540555000", "profitLoss": "None", "dividendPayout": "194541000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "231457000", "operatingCashflow": "2306872000", "capitalExpenditures": "476335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1652868000", "cashflowFromInvestment": "-668293000", "stockBasedCompensation": "48522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1847409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "558275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17097330000, "cost_of_revenue": 11084996000, "gross_profit": 6012334000, "research_and_development": null, "selling_general_admin": 3180015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2176319000, "depreciation_amortisation": 558275000, "ebitda": 2734594000, "interest_expense": 192115000, "interest_income": null, "other_non_operating": null, "pretax_income": 1984204000, "tax_provision": 443649000, "effective_tax_rate": null, "net_income": 1540555000, "net_income_continuing_ops": 1574375000, "net_income_to_common": 1540555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66156000, "short_term_investments": null, "net_receivables": 1892904000, "inventory": 1228265000, "other_current_assets": null, "total_current_assets": 3300728000, "net_ppe": null, "goodwill": 3556556000, "intangible_assets": 1298173000, "goodwill_and_intangibles": 4854729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7198724000, "total_assets": 10499452000, "short_term_debt": 101866000, "accounts_payable": 881384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1863437000, "long_term_debt": 3177411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3903664000, "total_liabilities": 5767101000, "total_debt": 3279277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 460184000, "total_equity": 4732351000, "shares_outstanding": 128997999, "operating_cash_flow": 2306872000, "stock_based_compensation": 48522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 476335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -668293000, "dividends_paid": 194541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1652868000, "free_cash_flow": 2783207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2176319000", "ebitda": "2734594000", "netIncome": "1540555000", "grossProfit": "6012334000", "depreciation": "None", "totalRevenue": "17097330000", "costOfRevenue": "11084996000", "interestIncome": "None", "incomeBeforeTax": "1984204000", "interestExpense": "192115000", "operatingIncome": "2176319000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "443649000", "reportedCurrency": "USD", "netInterestIncome": "-187550000", "nonInterestIncome": "None", "operatingExpenses": "3836015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11084996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "558275000", "sellingGeneralAndAdministrative": "3180015000", "netIncomeFromContinuingOperations": "1574375000" }, "balance": { "goodwill": "3556556000", "inventory": "1228265000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "10499452000", "longTermDebt": "3177411000", "shortTermDebt": "101866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1298173000", "reportedCurrency": "USD", "retainedEarnings": "460184000", "totalLiabilities": "5767101000", "otherCurrentAssets": "113403000", "totalCurrentAssets": "3300728000", "currentLongTermDebt": "3649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1892904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7198724000", "currentAccountsPayable": "881384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3713358000", "totalShareholderEquity": "4732351000", "capitalLeaseObligations": "532298000", "otherCurrentLiabilities": "641430000", "totalCurrentLiabilities": "1863437000", "otherNonCurrentLiabilities": "124973000", "totalNonCurrentLiabilities": "3903664000", "cashAndShortTermInvestments": "66156000", "commonStockSharesOutstanding": "128997999", "intangibleAssetsExcludingGoodwill": "1298173000", "cashAndCashEquivalentsAtCarryingValue": "66156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1540555000", "profitLoss": "None", "dividendPayout": "194541000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "231457000", "operatingCashflow": "2306872000", "capitalExpenditures": "476335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1652868000", "cashflowFromInvestment": "-668293000", "stockBasedCompensation": "48522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1847409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "558275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 22726418000, "cost_of_revenue": 14982039000, "gross_profit": 7744379000, "ebit": 3770206000, "ebitda": 4267346000, "pretax_income": 3571833000, "tax_provision": 822464000, "net_income": 2749369000, "net_income_to_common": 2749369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80445000, "total_current_assets": 3497647000, "total_assets": 10595160000, "short_term_debt": 107113000, "long_term_debt": 2977842000, "total_debt": 3084955000, "total_liabilities": 5632594000, "total_equity": 4962566000, "shares_outstanding": 163481000, "goodwill_and_intangibles": 5007798000 }, "cash_flow": { "operating_cash_flow": 3599231000, "capital_expenditure": 340152000, "free_cash_flow": 3939383000, "dividends_paid": 589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227924, "ticker_id": 496, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3770206000", "ebitda": "4267346000", "netIncome": "2749369000", "grossProfit": "7744379000", "depreciation": "None", "totalRevenue": "22726418000", "costOfRevenue": "14982039000", "interestIncome": "None", "incomeBeforeTax": "3571833000", "interestExpense": "170973000", "operatingIncome": "3770206000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "822464000", "reportedCurrency": "USD", "netInterestIncome": "-198373000", "nonInterestIncome": "None", "operatingExpenses": "3974173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14982039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497140000", "sellingGeneralAndAdministrative": "3332373000", "netIncomeFromContinuingOperations": "2749369000" }, "balance": { "goodwill": "3456854000", "inventory": "1426196000", "commonStock": "1389000", "currentDebt": "None", "investments": "None", "totalAssets": "10595160000", "longTermDebt": "2977842000", "shortTermDebt": "107113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1550944000", "reportedCurrency": "USD", "retainedEarnings": "703510000", "totalLiabilities": "5632594000", "otherCurrentAssets": "124201000", "totalCurrentAssets": "3497647000", "currentLongTermDebt": "6355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1866805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7097513000", "currentAccountsPayable": "803479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2053335000", "shortLongTermDebtTotal": "3489418000", "totalShareholderEquity": "4962566000", "capitalLeaseObligations": "505221000", "otherCurrentLiabilities": "661571000", "totalCurrentLiabilities": "1842779000", "otherNonCurrentLiabilities": "137850000", "totalNonCurrentLiabilities": "3789815000", "cashAndShortTermInvestments": "80445000", "commonStockSharesOutstanding": "163481000", "intangibleAssetsExcludingGoodwill": "1550944000", "cashAndCashEquivalentsAtCarryingValue": "80445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2749369000", "profitLoss": "None", "dividendPayout": "589000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "271889000", "operatingCashflow": "3599231000", "capitalExpenditures": "340152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2603910000", "cashflowFromInvestment": "-957479000", "stockBasedCompensation": "31337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2628308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22726418000, "cost_of_revenue": 14982039000, "gross_profit": 7744379000, "research_and_development": null, "selling_general_admin": 3332373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3770206000, "depreciation_amortisation": 497140000, "ebitda": 4267346000, "interest_expense": 170973000, "interest_income": null, "other_non_operating": null, "pretax_income": 3571833000, "tax_provision": 822464000, "effective_tax_rate": null, "net_income": 2749369000, "net_income_continuing_ops": 2749369000, "net_income_to_common": 2749369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80445000, "short_term_investments": null, "net_receivables": 1866805000, "inventory": 1426196000, "other_current_assets": null, "total_current_assets": 3497647000, "net_ppe": null, "goodwill": 3456854000, "intangible_assets": 1550944000, "goodwill_and_intangibles": 5007798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7097513000, "total_assets": 10595160000, "short_term_debt": 107113000, "accounts_payable": 803479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1842779000, "long_term_debt": 2977842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3789815000, "total_liabilities": 5632594000, "total_debt": 3084955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 703510000, "total_equity": 4962566000, "shares_outstanding": 163481000, "operating_cash_flow": 3599231000, "stock_based_compensation": 31337000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 340152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -957479000, "dividends_paid": 589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2603910000, "free_cash_flow": 3939383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3770206000", "ebitda": "4267346000", "netIncome": "2749369000", "grossProfit": "7744379000", "depreciation": "None", "totalRevenue": "22726418000", "costOfRevenue": "14982039000", "interestIncome": "None", "incomeBeforeTax": "3571833000", "interestExpense": "170973000", "operatingIncome": "3770206000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "822464000", "reportedCurrency": "USD", "netInterestIncome": "-198373000", "nonInterestIncome": "None", "operatingExpenses": "3974173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14982039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497140000", "sellingGeneralAndAdministrative": "3332373000", "netIncomeFromContinuingOperations": "2749369000" }, "balance": { "goodwill": "3456854000", "inventory": "1426196000", "commonStock": "1389000", "currentDebt": "None", "investments": "None", "totalAssets": "10595160000", "longTermDebt": "2977842000", "shortTermDebt": "107113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1550944000", "reportedCurrency": "USD", "retainedEarnings": "703510000", "totalLiabilities": "5632594000", "otherCurrentAssets": "124201000", "totalCurrentAssets": "3497647000", "currentLongTermDebt": "6355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1866805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7097513000", "currentAccountsPayable": "803479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2053335000", "shortLongTermDebtTotal": "3489418000", "totalShareholderEquity": "4962566000", "capitalLeaseObligations": "505221000", "otherCurrentLiabilities": "661571000", "totalCurrentLiabilities": "1842779000", "otherNonCurrentLiabilities": "137850000", "totalNonCurrentLiabilities": "3789815000", "cashAndShortTermInvestments": "80445000", "commonStockSharesOutstanding": "163481000", "intangibleAssetsExcludingGoodwill": "1550944000", "cashAndCashEquivalentsAtCarryingValue": "80445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2749369000", "profitLoss": "None", "dividendPayout": "589000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "271889000", "operatingCashflow": "3599231000", "capitalExpenditures": "340152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2603910000", "cashflowFromInvestment": "-957479000", "stockBasedCompensation": "31337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2628308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 19893856000, "cost_of_revenue": 14042900000, "gross_profit": 5850956000, "ebit": 2387424000, "ebitda": 2934776000, "pretax_income": 2251547000, "tax_provision": 526131000, "net_income": 1725416000, "net_income_to_common": 1725416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42603000, "total_current_assets": 3968269000, "total_assets": 10714343000, "short_term_debt": 100340000, "long_term_debt": 2926122000, "total_debt": 3026462000, "total_liabilities": 5911862000, "total_equity": 4802481000, "shares_outstanding": 203470000, "goodwill_and_intangibles": 4873601000 }, "cash_flow": { "operating_cash_flow": 1743549000, "capital_expenditure": 227891000, "free_cash_flow": 1971440000, "dividends_paid": 726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227929, "ticker_id": 496, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2387424000", "ebitda": "2934776000", "netIncome": "1725416000", "grossProfit": "5850956000", "depreciation": "None", "totalRevenue": "19893856000", "costOfRevenue": "14042900000", "interestIncome": "None", "incomeBeforeTax": "2251547000", "interestExpense": "128776999", "operatingIncome": "2387424000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "526131000", "reportedCurrency": "USD", "netInterestIncome": "-135877000", "nonInterestIncome": "None", "operatingExpenses": "3463532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14042900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "547352000", "sellingGeneralAndAdministrative": "2950732000", "netIncomeFromContinuingOperations": "1725416000" }, "balance": { "goodwill": "3270192000", "inventory": "1626244000", "commonStock": "1798000", "currentDebt": "None", "investments": "None", "totalAssets": "10714343000", "longTermDebt": "2926122000", "shortTermDebt": "100340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1603409000", "reportedCurrency": "USD", "retainedEarnings": "540013000", "totalLiabilities": "5911862000", "otherCurrentAssets": "127964000", "totalCurrentAssets": "3968269000", "currentLongTermDebt": "3660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2171458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6746074000", "currentAccountsPayable": "1093370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1843274000", "shortLongTermDebtTotal": "3401751000", "totalShareholderEquity": "4802481000", "capitalLeaseObligations": "471969000", "otherCurrentLiabilities": "637849000", "totalCurrentLiabilities": "2128711000", "otherNonCurrentLiabilities": "119619000", "totalNonCurrentLiabilities": "3783151000", "cashAndShortTermInvestments": "42603000", "commonStockSharesOutstanding": "203470000", "intangibleAssetsExcludingGoodwill": "1603409000", "cashAndCashEquivalentsAtCarryingValue": "42603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1725416000", "profitLoss": "None", "dividendPayout": "726000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-282165000", "operatingCashflow": "1743549000", "capitalExpenditures": "227891000", "changeInReceivables": "-453911000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-780112000", "cashflowFromInvestment": "-1344640000", "stockBasedCompensation": "31486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-381203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1714761000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "547352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19893856000, "cost_of_revenue": 14042900000, "gross_profit": 5850956000, "research_and_development": null, "selling_general_admin": 2950732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2387424000, "depreciation_amortisation": 547352000, "ebitda": 2934776000, "interest_expense": 128776999, "interest_income": null, "other_non_operating": null, "pretax_income": 2251547000, "tax_provision": 526131000, "effective_tax_rate": null, "net_income": 1725416000, "net_income_continuing_ops": 1725416000, "net_income_to_common": 1725416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42603000, "short_term_investments": null, "net_receivables": 2171458000, "inventory": 1626244000, "other_current_assets": null, "total_current_assets": 3968269000, "net_ppe": null, "goodwill": 3270192000, "intangible_assets": 1603409000, "goodwill_and_intangibles": 4873601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6746074000, "total_assets": 10714343000, "short_term_debt": 100340000, "accounts_payable": 1093370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2128711000, "long_term_debt": 2926122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3783151000, "total_liabilities": 5911862000, "total_debt": 3026462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 540013000, "total_equity": 4802481000, "shares_outstanding": 203470000, "operating_cash_flow": 1743549000, "stock_based_compensation": 31486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1344640000, "dividends_paid": 726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -780112000, "free_cash_flow": 1971440000, "net_change_in_cash": -381203000 }, "raw_data": { "income": { "ebit": "2387424000", "ebitda": "2934776000", "netIncome": "1725416000", "grossProfit": "5850956000", "depreciation": "None", "totalRevenue": "19893856000", "costOfRevenue": "14042900000", "interestIncome": "None", "incomeBeforeTax": "2251547000", "interestExpense": "128776999", "operatingIncome": "2387424000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "526131000", "reportedCurrency": "USD", "netInterestIncome": "-135877000", "nonInterestIncome": "None", "operatingExpenses": "3463532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14042900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "547352000", "sellingGeneralAndAdministrative": "2950732000", "netIncomeFromContinuingOperations": "1725416000" }, "balance": { "goodwill": "3270192000", "inventory": "1626244000", "commonStock": "1798000", "currentDebt": "None", "investments": "None", "totalAssets": "10714343000", "longTermDebt": "2926122000", "shortTermDebt": "100340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1603409000", "reportedCurrency": "USD", "retainedEarnings": "540013000", "totalLiabilities": "5911862000", "otherCurrentAssets": "127964000", "totalCurrentAssets": "3968269000", "currentLongTermDebt": "3660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2171458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6746074000", "currentAccountsPayable": "1093370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1843274000", "shortLongTermDebtTotal": "3401751000", "totalShareholderEquity": "4802481000", "capitalLeaseObligations": "471969000", "otherCurrentLiabilities": "637849000", "totalCurrentLiabilities": "2128711000", "otherNonCurrentLiabilities": "119619000", "totalNonCurrentLiabilities": "3783151000", "cashAndShortTermInvestments": "42603000", "commonStockSharesOutstanding": "203470000", "intangibleAssetsExcludingGoodwill": "1603409000", "cashAndCashEquivalentsAtCarryingValue": "42603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1725416000", "profitLoss": "None", "dividendPayout": "726000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-282165000", "operatingCashflow": "1743549000", "capitalExpenditures": "227891000", "changeInReceivables": "-453911000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-780112000", "cashflowFromInvestment": "-1344640000", "stockBasedCompensation": "31486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-381203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1714761000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "547352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 8558874000, "cost_of_revenue": 6336290000, "gross_profit": 2222584000, "ebit": 543854000, "ebitda": 660420000, "pretax_income": 408166000, "tax_provision": 94629000, "net_income": 313537000, "net_income_to_common": 313537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423806000, "total_current_assets": 2223682000, "total_assets": 4173671000, "short_term_debt": 88960000, "long_term_debt": 1596905000, "total_debt": 1685865000, "total_liabilities": 3020888000, "total_equity": 1152783000, "shares_outstanding": 117917000, "goodwill_and_intangibles": 905187000 }, "cash_flow": { "operating_cash_flow": 260067000, "capital_expenditure": 112082000, "free_cash_flow": 372149000, "dividends_paid": 1424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227934, "ticker_id": 496, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "543854000", "ebitda": "660420000", "netIncome": "313537000", "grossProfit": "2222584000", "depreciation": "None", "totalRevenue": "8558874000", "costOfRevenue": "6336290000", "interestIncome": "None", "incomeBeforeTax": "408166000", "interestExpense": "135688000", "operatingIncome": "543854000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "94629000", "reportedCurrency": "USD", "netInterestIncome": "-135688000", "nonInterestIncome": "None", "operatingExpenses": "1678730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6336290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116566000", "sellingGeneralAndAdministrative": "1331030000", "netIncomeFromContinuingOperations": "313537000" }, "balance": { "goodwill": "785305000", "inventory": "784527000", "commonStock": "1168000", "currentDebt": "None", "investments": "None", "totalAssets": "4173671000", "longTermDebt": "1596905000", "shortTermDebt": "88960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "119882000", "reportedCurrency": "USD", "retainedEarnings": "562374000", "totalLiabilities": "3020888000", "otherCurrentAssets": "58895000", "totalCurrentAssets": "2223682000", "currentLongTermDebt": "27335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "956454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1949989000", "currentAccountsPayable": "600357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "749130000", "shortLongTermDebtTotal": "1905104000", "totalShareholderEquity": "1152783000", "capitalLeaseObligations": "280864000", "otherCurrentLiabilities": "268128000", "totalCurrentLiabilities": "1074853000", "otherNonCurrentLiabilities": "299635000", "totalNonCurrentLiabilities": "1946035000", "cashAndShortTermInvestments": "423806000", "commonStockSharesOutstanding": "117917000", "intangibleAssetsExcludingGoodwill": "119882000", "cashAndCashEquivalentsAtCarryingValue": "423806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313537000", "profitLoss": "None", "dividendPayout": "1424000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-220101000", "operatingCashflow": "260067000", "capitalExpenditures": "112082000", "changeInReceivables": "-259543000", "changeInExchangeRate": "None", "cashflowFromFinancing": "285868000", "cashflowFromInvestment": "-136225000", "stockBasedCompensation": "17022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "409710000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4152999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8558874000, "cost_of_revenue": 6336290000, "gross_profit": 2222584000, "research_and_development": null, "selling_general_admin": 1331030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543854000, "depreciation_amortisation": 116566000, "ebitda": 660420000, "interest_expense": 135688000, "interest_income": null, "other_non_operating": null, "pretax_income": 408166000, "tax_provision": 94629000, "effective_tax_rate": null, "net_income": 313537000, "net_income_continuing_ops": 313537000, "net_income_to_common": 313537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423806000, "short_term_investments": null, "net_receivables": 956454000, "inventory": 784527000, "other_current_assets": null, "total_current_assets": 2223682000, "net_ppe": null, "goodwill": 785305000, "intangible_assets": 119882000, "goodwill_and_intangibles": 905187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1949989000, "total_assets": 4173671000, "short_term_debt": 88960000, "accounts_payable": 600357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1074853000, "long_term_debt": 1596905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1946035000, "total_liabilities": 3020888000, "total_debt": 1685865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 562374000, "total_equity": 1152783000, "shares_outstanding": 117917000, "operating_cash_flow": 260067000, "stock_based_compensation": 17022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136225000, "dividends_paid": 1424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 285868000, "free_cash_flow": 372149000, "net_change_in_cash": 409710000 }, "raw_data": { "income": { "ebit": "543854000", "ebitda": "660420000", "netIncome": "313537000", "grossProfit": "2222584000", "depreciation": "None", "totalRevenue": "8558874000", "costOfRevenue": "6336290000", "interestIncome": "None", "incomeBeforeTax": "408166000", "interestExpense": "135688000", "operatingIncome": "543854000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "94629000", "reportedCurrency": "USD", "netInterestIncome": "-135688000", "nonInterestIncome": "None", "operatingExpenses": "1678730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6336290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116566000", "sellingGeneralAndAdministrative": "1331030000", "netIncomeFromContinuingOperations": "313537000" }, "balance": { "goodwill": "785305000", "inventory": "784527000", "commonStock": "1168000", "currentDebt": "None", "investments": "None", "totalAssets": "4173671000", "longTermDebt": "1596905000", "shortTermDebt": "88960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "119882000", "reportedCurrency": "USD", "retainedEarnings": "562374000", "totalLiabilities": "3020888000", "otherCurrentAssets": "58895000", "totalCurrentAssets": "2223682000", "currentLongTermDebt": "27335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "956454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1949989000", "currentAccountsPayable": "600357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "749130000", "shortLongTermDebtTotal": "1905104000", "totalShareholderEquity": "1152783000", "capitalLeaseObligations": "280864000", "otherCurrentLiabilities": "268128000", "totalCurrentLiabilities": "1074853000", "otherNonCurrentLiabilities": "299635000", "totalNonCurrentLiabilities": "1946035000", "cashAndShortTermInvestments": "423806000", "commonStockSharesOutstanding": "117917000", "intangibleAssetsExcludingGoodwill": "119882000", "cashAndCashEquivalentsAtCarryingValue": "423806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313537000", "profitLoss": "None", "dividendPayout": "1424000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-220101000", "operatingCashflow": "260067000", "capitalExpenditures": "112082000", "changeInReceivables": "-259543000", "changeInExchangeRate": "None", "cashflowFromFinancing": "285868000", "cashflowFromInvestment": "-136225000", "stockBasedCompensation": "17022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "409710000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4152999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 7280431000, "cost_of_revenue": 5303602000, "gross_profit": 1976829000, "ebit": 392306000, "ebitda": 492344000, "pretax_income": 282755000, "tax_provision": 60946000, "net_income": 221809000, "net_income_to_common": 221809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14096000, "total_current_assets": 1306867000, "total_assets": 3249490000, "short_term_debt": 75528000, "long_term_debt": 1277398000, "total_debt": 1352926000, "total_liabilities": 2424537000, "total_equity": 824953000, "shares_outstanding": 117025000, "goodwill_and_intangibles": 897410000 }, "cash_flow": { "operating_cash_flow": 504046000, "capital_expenditure": 112870000, "free_cash_flow": 616916000, "dividends_paid": 4873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227939, "ticker_id": 496, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "392306000", "ebitda": "492344000", "netIncome": "221809000", "grossProfit": "1976829000", "depreciation": "None", "totalRevenue": "7280431000", "costOfRevenue": "5303602000", "interestIncome": "109551000", "incomeBeforeTax": "282755000", "interestExpense": "109551000", "operatingIncome": "392306000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "60946000", "reportedCurrency": "USD", "netInterestIncome": "-109551000", "nonInterestIncome": "None", "operatingExpenses": "1584523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5303602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100038000", "sellingGeneralAndAdministrative": "1252023000", "netIncomeFromContinuingOperations": "221809000" }, "balance": { "goodwill": "769022000", "inventory": "561255000", "commonStock": "1161000", "currentDebt": "None", "investments": "None", "totalAssets": "3249490000", "longTermDebt": "1277398000", "shortTermDebt": "75528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "128388000", "reportedCurrency": "USD", "retainedEarnings": "248837000", "totalLiabilities": "2424537000", "otherCurrentAssets": "39123000", "totalCurrentAssets": "1306867000", "currentLongTermDebt": "13875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942623000", "currentAccountsPayable": "436823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "721887000", "shortLongTermDebtTotal": "1589874000", "totalShareholderEquity": "824953000", "capitalLeaseObligations": "298601000", "otherCurrentLiabilities": "226175000", "totalCurrentLiabilities": "821301000", "otherNonCurrentLiabilities": "289193000", "totalNonCurrentLiabilities": "1603236000", "cashAndShortTermInvestments": "14096000", "commonStockSharesOutstanding": "117025000", "intangibleAssetsExcludingGoodwill": "128388000", "cashAndCashEquivalentsAtCarryingValue": "14096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221809000", "profitLoss": "None", "dividendPayout": "4873000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "44202000", "operatingCashflow": "504046000", "capitalExpenditures": "112870000", "changeInReceivables": "42789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300897000", "cashflowFromInvestment": "-199180000", "stockBasedCompensation": "12239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7280431000, "cost_of_revenue": 5303602000, "gross_profit": 1976829000, "research_and_development": null, "selling_general_admin": 1252023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 392306000, "depreciation_amortisation": 100038000, "ebitda": 492344000, "interest_expense": 109551000, "interest_income": null, "other_non_operating": null, "pretax_income": 282755000, "tax_provision": 60946000, "effective_tax_rate": null, "net_income": 221809000, "net_income_continuing_ops": 221809000, "net_income_to_common": 221809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14096000, "short_term_investments": null, "net_receivables": 692393000, "inventory": 561255000, "other_current_assets": null, "total_current_assets": 1306867000, "net_ppe": null, "goodwill": 769022000, "intangible_assets": 128388000, "goodwill_and_intangibles": 897410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1942623000, "total_assets": 3249490000, "short_term_debt": 75528000, "accounts_payable": 436823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 821301000, "long_term_debt": 1277398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1603236000, "total_liabilities": 2424537000, "total_debt": 1352926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 248837000, "total_equity": 824953000, "shares_outstanding": 117025000, "operating_cash_flow": 504046000, "stock_based_compensation": 12239000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199180000, "dividends_paid": 4873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300897000, "free_cash_flow": 616916000, "net_change_in_cash": 3969000 }, "raw_data": { "income": { "ebit": "392306000", "ebitda": "492344000", "netIncome": "221809000", "grossProfit": "1976829000", "depreciation": "None", "totalRevenue": "7280431000", "costOfRevenue": "5303602000", "interestIncome": "109551000", "incomeBeforeTax": "282755000", "interestExpense": "109551000", "operatingIncome": "392306000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "60946000", "reportedCurrency": "USD", "netInterestIncome": "-109551000", "nonInterestIncome": "None", "operatingExpenses": "1584523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5303602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100038000", "sellingGeneralAndAdministrative": "1252023000", "netIncomeFromContinuingOperations": "221809000" }, "balance": { "goodwill": "769022000", "inventory": "561255000", "commonStock": "1161000", "currentDebt": "None", "investments": "None", "totalAssets": "3249490000", "longTermDebt": "1277398000", "shortTermDebt": "75528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "128388000", "reportedCurrency": "USD", "retainedEarnings": "248837000", "totalLiabilities": "2424537000", "otherCurrentAssets": "39123000", "totalCurrentAssets": "1306867000", "currentLongTermDebt": "13875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942623000", "currentAccountsPayable": "436823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "721887000", "shortLongTermDebtTotal": "1589874000", "totalShareholderEquity": "824953000", "capitalLeaseObligations": "298601000", "otherCurrentLiabilities": "226175000", "totalCurrentLiabilities": "821301000", "otherNonCurrentLiabilities": "289193000", "totalNonCurrentLiabilities": "1603236000", "cashAndShortTermInvestments": "14096000", "commonStockSharesOutstanding": "117025000", "intangibleAssetsExcludingGoodwill": "128388000", "cashAndCashEquivalentsAtCarryingValue": "14096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221809000", "profitLoss": "None", "dividendPayout": "4873000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "44202000", "operatingCashflow": "504046000", "capitalExpenditures": "112870000", "changeInReceivables": "42789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300897000", "cashflowFromInvestment": "-199180000", "stockBasedCompensation": "12239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 7724771000, "cost_of_revenue": 5801831000, "gross_profit": 1922940000, "ebit": 368968000, "ebitda": 466874000, "pretax_income": 260755000, "tax_provision": 55564000, "net_income": 205191000, "net_income_to_common": 205191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10127000, "total_current_assets": 1373751000, "total_assets": 2932309000, "short_term_debt": 15565000, "long_term_debt": 1545729000, "total_debt": 1561294000, "total_liabilities": 2335971000, "total_equity": 596338000, "shares_outstanding": 116554000, "goodwill_and_intangibles": 843565000 }, "cash_flow": { "operating_cash_flow": 282830000, "capital_expenditure": 101411000, "free_cash_flow": 384241000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227944, "ticker_id": 496, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "368968000", "ebitda": "466874000", "netIncome": "205191000", "grossProfit": "1922940000", "depreciation": "None", "totalRevenue": "7724771000", "costOfRevenue": "5801831000", "interestIncome": "108213000", "incomeBeforeTax": "260755000", "interestExpense": "108213000", "operatingIncome": "368968000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55564000", "reportedCurrency": "USD", "netInterestIncome": "-108213000", "nonInterestIncome": "None", "operatingExpenses": "1553972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5801831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97906000", "sellingGeneralAndAdministrative": "1231072000", "netIncomeFromContinuingOperations": "205191000" }, "balance": { "goodwill": "740411000", "inventory": "596896000", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2932309000", "longTermDebt": "1545729000", "shortTermDebt": "15565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "103154000", "reportedCurrency": "USD", "retainedEarnings": "34966000", "totalLiabilities": "2335971000", "otherCurrentAssets": "43921000", "totalCurrentAssets": "1373751000", "currentLongTermDebt": "15565000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558558000", "currentAccountsPayable": "423168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "670075000", "shortLongTermDebtTotal": "1561294000", "totalShareholderEquity": "596338000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "209756000", "totalCurrentLiabilities": "731259000", "otherNonCurrentLiabilities": "58983000", "totalNonCurrentLiabilities": "1604712000", "cashAndShortTermInvestments": "10127000", "commonStockSharesOutstanding": "116554000", "intangibleAssetsExcludingGoodwill": "103154000", "cashAndCashEquivalentsAtCarryingValue": "10127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5425000", "operatingCashflow": "282830000", "capitalExpenditures": "101411000", "changeInReceivables": "-9221000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233578000", "cashflowFromInvestment": "-96658000", "stockBasedCompensation": "14420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47406000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7724771000, "cost_of_revenue": 5801831000, "gross_profit": 1922940000, "research_and_development": 0, "selling_general_admin": 1231072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 368968000, "depreciation_amortisation": 97906000, "ebitda": 466874000, "interest_expense": 108213000, "interest_income": null, "other_non_operating": null, "pretax_income": 260755000, "tax_provision": 55564000, "effective_tax_rate": null, "net_income": 205191000, "net_income_continuing_ops": 205191000, "net_income_to_common": 205191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10127000, "short_term_investments": null, "net_receivables": 722807000, "inventory": 596896000, "other_current_assets": null, "total_current_assets": 1373751000, "net_ppe": null, "goodwill": 740411000, "intangible_assets": 103154000, "goodwill_and_intangibles": 843565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1558558000, "total_assets": 2932309000, "short_term_debt": 15565000, "accounts_payable": 423168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 731259000, "long_term_debt": 1545729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1604712000, "total_liabilities": 2335971000, "total_debt": 1561294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34966000, "total_equity": 596338000, "shares_outstanding": 116554000, "operating_cash_flow": 282830000, "stock_based_compensation": 14420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233578000, "free_cash_flow": 384241000, "net_change_in_cash": -47406000 }, "raw_data": { "income": { "ebit": "368968000", "ebitda": "466874000", "netIncome": "205191000", "grossProfit": "1922940000", "depreciation": "None", "totalRevenue": "7724771000", "costOfRevenue": "5801831000", "interestIncome": "108213000", "incomeBeforeTax": "260755000", "interestExpense": "108213000", "operatingIncome": "368968000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55564000", "reportedCurrency": "USD", "netInterestIncome": "-108213000", "nonInterestIncome": "None", "operatingExpenses": "1553972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5801831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97906000", "sellingGeneralAndAdministrative": "1231072000", "netIncomeFromContinuingOperations": "205191000" }, "balance": { "goodwill": "740411000", "inventory": "596896000", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2932309000", "longTermDebt": "1545729000", "shortTermDebt": "15565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "103154000", "reportedCurrency": "USD", "retainedEarnings": "34966000", "totalLiabilities": "2335971000", "otherCurrentAssets": "43921000", "totalCurrentAssets": "1373751000", "currentLongTermDebt": "15565000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558558000", "currentAccountsPayable": "423168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "670075000", "shortLongTermDebtTotal": "1561294000", "totalShareholderEquity": "596338000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "209756000", "totalCurrentLiabilities": "731259000", "otherNonCurrentLiabilities": "58983000", "totalNonCurrentLiabilities": "1604712000", "cashAndShortTermInvestments": "10127000", "commonStockSharesOutstanding": "116554000", "intangibleAssetsExcludingGoodwill": "103154000", "cashAndCashEquivalentsAtCarryingValue": "10127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5425000", "operatingCashflow": "282830000", "capitalExpenditures": "101411000", "changeInReceivables": "-9221000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233578000", "cashflowFromInvestment": "-96658000", "stockBasedCompensation": "14420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47406000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 3287077000, "cost_of_revenue": 2358111000, "gross_profit": 928966000, "ebit": 17916000, "ebitda": 166276000, "pretax_income": -57876000, "tax_provision": -10462000, "net_income": -47414000, "net_income_to_common": -47414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98342000, "total_current_assets": 3116103000, "total_assets": 11303094000, "short_term_debt": 135708000, "long_term_debt": 4613278000, "total_debt": 4748986000, "total_liabilities": 7298874000, "total_equity": 4004220000, "shares_outstanding": 109870000, "goodwill_and_intangibles": 5252750000 }, "cash_flow": { "operating_cash_flow": 87454000, "capital_expenditure": 46745000, "free_cash_flow": 134199000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227907, "ticker_id": 496, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17916000", "ebitda": "166276000", "netIncome": "-47414000", "grossProfit": "928966000", "depreciation": "None", "totalRevenue": "3287077000", "costOfRevenue": "2358111000", "interestIncome": "None", "incomeBeforeTax": "-57876000", "interestExpense": "74392000", "operatingIncome": "17916000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10462000", "reportedCurrency": "USD", "netInterestIncome": "-74392000", "nonInterestIncome": "None", "operatingExpenses": "911050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2358111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148360000", "sellingGeneralAndAdministrative": "912450000", "netIncomeFromContinuingOperations": "-47414000" }, "balance": { "goodwill": "4139898000", "inventory": "1189402000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "11303094000", "longTermDebt": "4613278000", "shortTermDebt": "135708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1112852000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7298874000", "otherCurrentAssets": "128958000", "totalCurrentAssets": "3116103000", "currentLongTermDebt": "24285000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1699401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8186990999", "currentAccountsPayable": "924611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5291919000", "totalShareholderEquity": "4004220000", "capitalLeaseObligations": "654356000", "otherCurrentLiabilities": "531002000", "totalCurrentLiabilities": "1771864000", "otherNonCurrentLiabilities": "141108000", "totalNonCurrentLiabilities": "5527010000", "cashAndShortTermInvestments": "98342000", "commonStockSharesOutstanding": "109870000", "intangibleAssetsExcludingGoodwill": "1112852000", "cashAndCashEquivalentsAtCarryingValue": "98342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-88382000", "operatingCashflow": "87454000", "capitalExpenditures": "46745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113018000", "cashflowFromInvestment": "-57847000", "stockBasedCompensation": "13628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3287077000, "cost_of_revenue": 2358111000, "gross_profit": 928966000, "research_and_development": null, "selling_general_admin": 912450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17916000, "depreciation_amortisation": 148360000, "ebitda": 166276000, "interest_expense": 74392000, "interest_income": null, "other_non_operating": null, "pretax_income": -57876000, "tax_provision": -10462000, "effective_tax_rate": null, "net_income": -47414000, "net_income_continuing_ops": -47414000, "net_income_to_common": -47414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98342000, "short_term_investments": null, "net_receivables": 1699401000, "inventory": 1189402000, "other_current_assets": null, "total_current_assets": 3116103000, "net_ppe": null, "goodwill": 4139898000, "intangible_assets": 1112852000, "goodwill_and_intangibles": 5252750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8186990999, "total_assets": 11303094000, "short_term_debt": 135708000, "accounts_payable": 924611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1771864000, "long_term_debt": 4613278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5527010000, "total_liabilities": 7298874000, "total_debt": 4748986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 4004220000, "shares_outstanding": 109870000, "operating_cash_flow": 87454000, "stock_based_compensation": 13628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113018000, "free_cash_flow": 134199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17916000", "ebitda": "166276000", "netIncome": "-47414000", "grossProfit": "928966000", "depreciation": "None", "totalRevenue": "3287077000", "costOfRevenue": "2358111000", "interestIncome": "None", "incomeBeforeTax": "-57876000", "interestExpense": "74392000", "operatingIncome": "17916000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10462000", "reportedCurrency": "USD", "netInterestIncome": "-74392000", "nonInterestIncome": "None", "operatingExpenses": "911050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2358111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148360000", "sellingGeneralAndAdministrative": "912450000", "netIncomeFromContinuingOperations": "-47414000" }, "balance": { "goodwill": "4139898000", "inventory": "1189402000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "11303094000", "longTermDebt": "4613278000", "shortTermDebt": "135708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1112852000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7298874000", "otherCurrentAssets": "128958000", "totalCurrentAssets": "3116103000", "currentLongTermDebt": "24285000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1699401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8186990999", "currentAccountsPayable": "924611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5291919000", "totalShareholderEquity": "4004220000", "capitalLeaseObligations": "654356000", "otherCurrentLiabilities": "531002000", "totalCurrentLiabilities": "1771864000", "otherNonCurrentLiabilities": "141108000", "totalNonCurrentLiabilities": "5527010000", "cashAndShortTermInvestments": "98342000", "commonStockSharesOutstanding": "109870000", "intangibleAssetsExcludingGoodwill": "1112852000", "cashAndCashEquivalentsAtCarryingValue": "98342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-88382000", "operatingCashflow": "87454000", "capitalExpenditures": "46745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113018000", "cashflowFromInvestment": "-57847000", "stockBasedCompensation": "13628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 3357900000, "cost_of_revenue": 2355900000, "gross_profit": 1002000000, "ebit": 61800000, "ebitda": 213142000, "pretax_income": -6000000, "tax_provision": -37500000, "net_income": 31500000, "net_income_to_common": 31500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181753000, "total_current_assets": 2927283000, "total_assets": 11237530000, "short_term_debt": 125466000, "long_term_debt": 4427033000, "total_debt": 4552499000, "total_liabilities": 6885279000, "total_equity": 4352251000, "shares_outstanding": 110900000, "goodwill_and_intangibles": 5321170000 }, "cash_flow": { "operating_cash_flow": 194794000, "capital_expenditure": 88071000, "free_cash_flow": 282865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227908, "ticker_id": 496, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61800000", "ebitda": "213142000", "netIncome": "31500000", "grossProfit": "1002000000", "depreciation": "None", "totalRevenue": "3357900000", "costOfRevenue": "2355900000", "interestIncome": "None", "incomeBeforeTax": "-6000000", "interestExpense": "67800000", "operatingIncome": "61800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-37500000", "reportedCurrency": "USD", "netInterestIncome": "-67755000", "nonInterestIncome": "None", "operatingExpenses": "940200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2355900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151342000", "sellingGeneralAndAdministrative": "940232000", "netIncomeFromContinuingOperations": "31480000" }, "balance": { "goodwill": "4137377000", "inventory": "1094684000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "11237530000", "longTermDebt": "4427033000", "shortTermDebt": "125466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1183793000", "reportedCurrency": "USD", "retainedEarnings": "153866000", "totalLiabilities": "6885279000", "otherCurrentAssets": "126811000", "totalCurrentAssets": "2927283000", "currentLongTermDebt": "14334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1524035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8310247000", "currentAccountsPayable": "714710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5648043000", "totalShareholderEquity": "4352251000", "capitalLeaseObligations": "658904000", "otherCurrentLiabilities": "566325000", "totalCurrentLiabilities": "1574941000", "otherNonCurrentLiabilities": "157558000", "totalNonCurrentLiabilities": "5310338000", "cashAndShortTermInvestments": "181753000", "commonStockSharesOutstanding": "110900000", "intangibleAssetsExcludingGoodwill": "1183793000", "cashAndCashEquivalentsAtCarryingValue": "181753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "94903000", "operatingCashflow": "194794000", "capitalExpenditures": "88071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3997000", "cashflowFromInvestment": "-305206000", "stockBasedCompensation": "6712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3357900000, "cost_of_revenue": 2355900000, "gross_profit": 1002000000, "research_and_development": null, "selling_general_admin": 940232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61800000, "depreciation_amortisation": 151342000, "ebitda": 213142000, "interest_expense": 67800000, "interest_income": null, "other_non_operating": null, "pretax_income": -6000000, "tax_provision": -37500000, "effective_tax_rate": null, "net_income": 31500000, "net_income_continuing_ops": 31480000, "net_income_to_common": 31500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181753000, "short_term_investments": null, "net_receivables": 1524035000, "inventory": 1094684000, "other_current_assets": null, "total_current_assets": 2927283000, "net_ppe": null, "goodwill": 4137377000, "intangible_assets": 1183793000, "goodwill_and_intangibles": 5321170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8310247000, "total_assets": 11237530000, "short_term_debt": 125466000, "accounts_payable": 714710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1574941000, "long_term_debt": 4427033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5310338000, "total_liabilities": 6885279000, "total_debt": 4552499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 153866000, "total_equity": 4352251000, "shares_outstanding": 110900000, "operating_cash_flow": 194794000, "stock_based_compensation": 6712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3997000, "free_cash_flow": 282865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61800000", "ebitda": "213142000", "netIncome": "31500000", "grossProfit": "1002000000", "depreciation": "None", "totalRevenue": "3357900000", "costOfRevenue": "2355900000", "interestIncome": "None", "incomeBeforeTax": "-6000000", "interestExpense": "67800000", "operatingIncome": "61800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-37500000", "reportedCurrency": "USD", "netInterestIncome": "-67755000", "nonInterestIncome": "None", "operatingExpenses": "940200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2355900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151342000", "sellingGeneralAndAdministrative": "940232000", "netIncomeFromContinuingOperations": "31480000" }, "balance": { "goodwill": "4137377000", "inventory": "1094684000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "11237530000", "longTermDebt": "4427033000", "shortTermDebt": "125466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1183793000", "reportedCurrency": "USD", "retainedEarnings": "153866000", "totalLiabilities": "6885279000", "otherCurrentAssets": "126811000", "totalCurrentAssets": "2927283000", "currentLongTermDebt": "14334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1524035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8310247000", "currentAccountsPayable": "714710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5648043000", "totalShareholderEquity": "4352251000", "capitalLeaseObligations": "658904000", "otherCurrentLiabilities": "566325000", "totalCurrentLiabilities": "1574941000", "otherNonCurrentLiabilities": "157558000", "totalNonCurrentLiabilities": "5310338000", "cashAndShortTermInvestments": "181753000", "commonStockSharesOutstanding": "110900000", "intangibleAssetsExcludingGoodwill": "1183793000", "cashAndCashEquivalentsAtCarryingValue": "181753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "94903000", "operatingCashflow": "194794000", "capitalExpenditures": "88071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3997000", "cashflowFromInvestment": "-305206000", "stockBasedCompensation": "6712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 3941190000, "cost_of_revenue": 2741707000, "gross_profit": 1199483000, "ebit": 228768000, "ebitda": 376303000, "pretax_income": 159510000, "tax_provision": 37126000, "net_income": 122384000, "net_income_to_common": 122384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296162000, "total_current_assets": 3296188000, "total_assets": 11430883000, "short_term_debt": 121247000, "long_term_debt": 4428746000, "total_debt": 4549993000, "total_liabilities": 7114694000, "total_equity": 4316189000, "shares_outstanding": 110930000, "goodwill_and_intangibles": 5192344000 }, "cash_flow": { "operating_cash_flow": 547724000, "capital_expenditure": 85818000, "free_cash_flow": 633542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227910, "ticker_id": 496, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228768000", "ebitda": "376303000", "netIncome": "122384000", "grossProfit": "1199483000", "depreciation": "None", "totalRevenue": "3941190000", "costOfRevenue": "2741707000", "interestIncome": "None", "incomeBeforeTax": "159510000", "interestExpense": "69258000", "operatingIncome": "228768000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37126000", "reportedCurrency": "USD", "netInterestIncome": "-69258000", "nonInterestIncome": "None", "operatingExpenses": "970715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2741707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147535000", "sellingGeneralAndAdministrative": "970715000", "netIncomeFromContinuingOperations": "122384000" }, "balance": { "goodwill": "3996476000", "inventory": "1176429000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "11430883000", "longTermDebt": "4428746000", "shortTermDebt": "121247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1195868000", "reportedCurrency": "USD", "retainedEarnings": "122384000", "totalLiabilities": "7114694000", "otherCurrentAssets": "121152000", "totalCurrentAssets": "3296188000", "currentLongTermDebt": "14228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1702445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8134695000", "currentAccountsPayable": "960870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5081157000", "totalShareholderEquity": "4316189000", "capitalLeaseObligations": "638183000", "otherCurrentLiabilities": "503861000", "totalCurrentLiabilities": "1845082000", "otherNonCurrentLiabilities": "137659000", "totalNonCurrentLiabilities": "5269612000", "cashAndShortTermInvestments": "296162000", "commonStockSharesOutstanding": "110930000", "intangibleAssetsExcludingGoodwill": "1195868000", "cashAndCashEquivalentsAtCarryingValue": "296162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "134085000", "operatingCashflow": "547724000", "capitalExpenditures": "85818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236087000", "cashflowFromInvestment": "-102495000", "stockBasedCompensation": "16402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413957000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3941190000, "cost_of_revenue": 2741707000, "gross_profit": 1199483000, "research_and_development": null, "selling_general_admin": 970715000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228768000, "depreciation_amortisation": 147535000, "ebitda": 376303000, "interest_expense": 69258000, "interest_income": null, "other_non_operating": null, "pretax_income": 159510000, "tax_provision": 37126000, "effective_tax_rate": null, "net_income": 122384000, "net_income_continuing_ops": 122384000, "net_income_to_common": 122384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296162000, "short_term_investments": null, "net_receivables": 1702445000, "inventory": 1176429000, "other_current_assets": null, "total_current_assets": 3296188000, "net_ppe": null, "goodwill": 3996476000, "intangible_assets": 1195868000, "goodwill_and_intangibles": 5192344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8134695000, "total_assets": 11430883000, "short_term_debt": 121247000, "accounts_payable": 960870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1845082000, "long_term_debt": 4428746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5269612000, "total_liabilities": 7114694000, "total_debt": 4549993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122384000, "total_equity": 4316189000, "shares_outstanding": 110930000, "operating_cash_flow": 547724000, "stock_based_compensation": 16402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -236087000, "free_cash_flow": 633542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228768000", "ebitda": "376303000", "netIncome": "122384000", "grossProfit": "1199483000", "depreciation": "None", "totalRevenue": "3941190000", "costOfRevenue": "2741707000", "interestIncome": "None", "incomeBeforeTax": "159510000", "interestExpense": "69258000", "operatingIncome": "228768000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37126000", "reportedCurrency": "USD", "netInterestIncome": "-69258000", "nonInterestIncome": "None", "operatingExpenses": "970715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2741707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147535000", "sellingGeneralAndAdministrative": "970715000", "netIncomeFromContinuingOperations": "122384000" }, "balance": { "goodwill": "3996476000", "inventory": "1176429000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "11430883000", "longTermDebt": "4428746000", "shortTermDebt": "121247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1195868000", "reportedCurrency": "USD", "retainedEarnings": "122384000", "totalLiabilities": "7114694000", "otherCurrentAssets": "121152000", "totalCurrentAssets": "3296188000", "currentLongTermDebt": "14228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1702445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8134695000", "currentAccountsPayable": "960870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5081157000", "totalShareholderEquity": "4316189000", "capitalLeaseObligations": "638183000", "otherCurrentLiabilities": "503861000", "totalCurrentLiabilities": "1845082000", "otherNonCurrentLiabilities": "137659000", "totalNonCurrentLiabilities": "5269612000", "cashAndShortTermInvestments": "296162000", "commonStockSharesOutstanding": "110930000", "intangibleAssetsExcludingGoodwill": "1195868000", "cashAndCashEquivalentsAtCarryingValue": "296162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "134085000", "operatingCashflow": "547724000", "capitalExpenditures": "85818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236087000", "cashflowFromInvestment": "-102495000", "stockBasedCompensation": "16402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413957000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 4234064000, "cost_of_revenue": 2935023000, "gross_profit": 1299041000, "ebit": 311287000, "ebitda": 458811000, "pretax_income": 239299000, "tax_provision": 54268000, "net_income": 185031000, "net_income_to_common": 185031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87020000, "total_current_assets": 3287617000, "total_assets": 11464555000, "short_term_debt": 113238000, "long_term_debt": 4669983000, "total_debt": 4783221000, "total_liabilities": 7286463000, "total_equity": 4178092000, "shares_outstanding": 111196000, "goodwill_and_intangibles": 5251264000 }, "cash_flow": { "operating_cash_flow": 341040000, "capital_expenditure": 88739000, "free_cash_flow": 429779000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227911, "ticker_id": 496, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311287000", "ebitda": "458811000", "netIncome": "185031000", "grossProfit": "1299041000", "depreciation": "None", "totalRevenue": "4234064000", "costOfRevenue": "2935023000", "interestIncome": "None", "incomeBeforeTax": "239299000", "interestExpense": "71988000", "operatingIncome": "311287000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "54268000", "reportedCurrency": "USD", "netInterestIncome": "-71988000", "nonInterestIncome": "None", "operatingExpenses": "987754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2935023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147524000", "sellingGeneralAndAdministrative": "987754000", "netIncomeFromContinuingOperations": "185031000" }, "balance": { "goodwill": "3988853000", "inventory": "1309089000", "commonStock": "1105000", "currentDebt": "None", "investments": "None", "totalAssets": "11464555000", "longTermDebt": "4669983000", "shortTermDebt": "113238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1262411000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7286463000", "otherCurrentAssets": "130858000", "totalCurrentAssets": "3287617000", "currentLongTermDebt": "7063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1760650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8176938000", "currentAccountsPayable": "1008412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5314511000", "totalShareholderEquity": "4178092000", "capitalLeaseObligations": "637465000", "otherCurrentLiabilities": "459051000", "totalCurrentLiabilities": "1834631000", "otherNonCurrentLiabilities": "134760000", "totalNonCurrentLiabilities": "5451832000", "cashAndShortTermInvestments": "87020000", "commonStockSharesOutstanding": "111196000", "intangibleAssetsExcludingGoodwill": "1262411000", "cashAndCashEquivalentsAtCarryingValue": "87020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "52034000", "operatingCashflow": "341040000", "capitalExpenditures": "88739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221974000", "cashflowFromInvestment": "-147417000", "stockBasedCompensation": "16160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4234064000, "cost_of_revenue": 2935023000, "gross_profit": 1299041000, "research_and_development": null, "selling_general_admin": 987754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311287000, "depreciation_amortisation": 147524000, "ebitda": 458811000, "interest_expense": 71988000, "interest_income": null, "other_non_operating": null, "pretax_income": 239299000, "tax_provision": 54268000, "effective_tax_rate": null, "net_income": 185031000, "net_income_continuing_ops": 185031000, "net_income_to_common": 185031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87020000, "short_term_investments": null, "net_receivables": 1760650000, "inventory": 1309089000, "other_current_assets": null, "total_current_assets": 3287617000, "net_ppe": null, "goodwill": 3988853000, "intangible_assets": 1262411000, "goodwill_and_intangibles": 5251264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8176938000, "total_assets": 11464555000, "short_term_debt": 113238000, "accounts_payable": 1008412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1834631000, "long_term_debt": 4669983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5451832000, "total_liabilities": 7286463000, "total_debt": 4783221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 4178092000, "shares_outstanding": 111196000, "operating_cash_flow": 341040000, "stock_based_compensation": 16160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147417000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221974000, "free_cash_flow": 429779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311287000", "ebitda": "458811000", "netIncome": "185031000", "grossProfit": "1299041000", "depreciation": "None", "totalRevenue": "4234064000", "costOfRevenue": "2935023000", "interestIncome": "None", "incomeBeforeTax": "239299000", "interestExpense": "71988000", "operatingIncome": "311287000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "54268000", "reportedCurrency": "USD", "netInterestIncome": "-71988000", "nonInterestIncome": "None", "operatingExpenses": "987754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2935023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147524000", "sellingGeneralAndAdministrative": "987754000", "netIncomeFromContinuingOperations": "185031000" }, "balance": { "goodwill": "3988853000", "inventory": "1309089000", "commonStock": "1105000", "currentDebt": "None", "investments": "None", "totalAssets": "11464555000", "longTermDebt": "4669983000", "shortTermDebt": "113238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1262411000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7286463000", "otherCurrentAssets": "130858000", "totalCurrentAssets": "3287617000", "currentLongTermDebt": "7063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1760650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8176938000", "currentAccountsPayable": "1008412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5314511000", "totalShareholderEquity": "4178092000", "capitalLeaseObligations": "637465000", "otherCurrentLiabilities": "459051000", "totalCurrentLiabilities": "1834631000", "otherNonCurrentLiabilities": "134760000", "totalNonCurrentLiabilities": "5451832000", "cashAndShortTermInvestments": "87020000", "commonStockSharesOutstanding": "111196000", "intangibleAssetsExcludingGoodwill": "1262411000", "cashAndCashEquivalentsAtCarryingValue": "87020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "52034000", "operatingCashflow": "341040000", "capitalExpenditures": "88739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221974000", "cashflowFromInvestment": "-147417000", "stockBasedCompensation": "16160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 3657496000, "cost_of_revenue": 2542255000, "gross_profit": 1115241000, "ebit": 184441000, "ebitda": 329472000, "pretax_income": 119549000, "tax_provision": 23245000, "net_income": 96304000, "net_income_to_common": 96304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115371000, "total_current_assets": 3280405000, "total_assets": 11447615000, "short_term_debt": 111289000, "long_term_debt": 4472260000, "total_debt": 4583549000, "total_liabilities": 7073455000, "total_equity": 4374160000, "shares_outstanding": 114339000, "goodwill_and_intangibles": 5287316000 }, "cash_flow": { "operating_cash_flow": 132328000, "capital_expenditure": 99974000, "free_cash_flow": 232302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227912, "ticker_id": 496, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184441000", "ebitda": "329472000", "netIncome": "96304000", "grossProfit": "1115241000", "depreciation": "None", "totalRevenue": "3657496000", "costOfRevenue": "2542255000", "interestIncome": "None", "incomeBeforeTax": "119549000", "interestExpense": "64891999", "operatingIncome": "184441000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23245000", "reportedCurrency": "USD", "netInterestIncome": "-64892000", "nonInterestIncome": "None", "operatingExpenses": "930800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2542255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145031000", "sellingGeneralAndAdministrative": "930800000", "netIncomeFromContinuingOperations": "96304000" }, "balance": { "goodwill": "3969019000", "inventory": "1348909000", "commonStock": "1137000", "currentDebt": "None", "investments": "None", "totalAssets": "11447615000", "longTermDebt": "4472260000", "shortTermDebt": "111289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1318297000", "reportedCurrency": "USD", "retainedEarnings": "107620000", "totalLiabilities": "7073455000", "otherCurrentAssets": "132390000", "totalCurrentAssets": "3280405000", "currentLongTermDebt": "7244000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8167210000", "currentAccountsPayable": "1022022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5109226000", "totalShareholderEquity": "4374160000", "capitalLeaseObligations": "629722000", "otherCurrentLiabilities": "401951000", "totalCurrentLiabilities": "1801456000", "otherNonCurrentLiabilities": "136534000", "totalNonCurrentLiabilities": "5271999000", "cashAndShortTermInvestments": "115371000", "commonStockSharesOutstanding": "114339000", "intangibleAssetsExcludingGoodwill": "1318297000", "cashAndCashEquivalentsAtCarryingValue": "115371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-82503000", "operatingCashflow": "132328000", "capitalExpenditures": "99974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "741475000", "cashflowFromInvestment": "-912056000", "stockBasedCompensation": "14238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3657496000, "cost_of_revenue": 2542255000, "gross_profit": 1115241000, "research_and_development": null, "selling_general_admin": 930800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184441000, "depreciation_amortisation": 145031000, "ebitda": 329472000, "interest_expense": 64891999, "interest_income": null, "other_non_operating": null, "pretax_income": 119549000, "tax_provision": 23245000, "effective_tax_rate": null, "net_income": 96304000, "net_income_continuing_ops": 96304000, "net_income_to_common": 96304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115371000, "short_term_investments": null, "net_receivables": 1683735000, "inventory": 1348909000, "other_current_assets": null, "total_current_assets": 3280405000, "net_ppe": null, "goodwill": 3969019000, "intangible_assets": 1318297000, "goodwill_and_intangibles": 5287316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8167210000, "total_assets": 11447615000, "short_term_debt": 111289000, "accounts_payable": 1022022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1801456000, "long_term_debt": 4472260000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5271999000, "total_liabilities": 7073455000, "total_debt": 4583549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 107620000, "total_equity": 4374160000, "shares_outstanding": 114339000, "operating_cash_flow": 132328000, "stock_based_compensation": 14238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -912056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 741475000, "free_cash_flow": 232302000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184441000", "ebitda": "329472000", "netIncome": "96304000", "grossProfit": "1115241000", "depreciation": "None", "totalRevenue": "3657496000", "costOfRevenue": "2542255000", "interestIncome": "None", "incomeBeforeTax": "119549000", "interestExpense": "64891999", "operatingIncome": "184441000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23245000", "reportedCurrency": "USD", "netInterestIncome": "-64892000", "nonInterestIncome": "None", "operatingExpenses": "930800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2542255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145031000", "sellingGeneralAndAdministrative": "930800000", "netIncomeFromContinuingOperations": "96304000" }, "balance": { "goodwill": "3969019000", "inventory": "1348909000", "commonStock": "1137000", "currentDebt": "None", "investments": "None", "totalAssets": "11447615000", "longTermDebt": "4472260000", "shortTermDebt": "111289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1318297000", "reportedCurrency": "USD", "retainedEarnings": "107620000", "totalLiabilities": "7073455000", "otherCurrentAssets": "132390000", "totalCurrentAssets": "3280405000", "currentLongTermDebt": "7244000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8167210000", "currentAccountsPayable": "1022022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5109226000", "totalShareholderEquity": "4374160000", "capitalLeaseObligations": "629722000", "otherCurrentLiabilities": "401951000", "totalCurrentLiabilities": "1801456000", "otherNonCurrentLiabilities": "136534000", "totalNonCurrentLiabilities": "5271999000", "cashAndShortTermInvestments": "115371000", "commonStockSharesOutstanding": "114339000", "intangibleAssetsExcludingGoodwill": "1318297000", "cashAndCashEquivalentsAtCarryingValue": "115371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-82503000", "operatingCashflow": "132328000", "capitalExpenditures": "99974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "741475000", "cashflowFromInvestment": "-912056000", "stockBasedCompensation": "14238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 3820300000, "cost_of_revenue": 2586200000, "gross_profit": 1234100000, "ebit": 304100000, "ebitda": 440588000, "pretax_income": 251000000, "tax_provision": 60800000, "net_income": 190200000, "net_income_to_common": 190200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153624000, "total_current_assets": 3141239000, "total_assets": 10583086000, "short_term_debt": 107072499, "long_term_debt": 3700643000, "total_debt": 3807715499, "total_liabilities": 6286616000, "total_equity": 4296470000, "shares_outstanding": 113578000, "goodwill_and_intangibles": 4782138000 }, "cash_flow": { "operating_cash_flow": 373463000, "capital_expenditure": 99672000, "free_cash_flow": 473135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227913, "ticker_id": 496, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304100000", "ebitda": "440588000", "netIncome": "190200000", "grossProfit": "1234100000", "depreciation": "None", "totalRevenue": "3820300000", "costOfRevenue": "2586200000", "interestIncome": "None", "incomeBeforeTax": "251000000", "interestExpense": "53109000", "operatingIncome": "304100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60800000", "reportedCurrency": "USD", "netInterestIncome": "-53109000", "nonInterestIncome": "None", "operatingExpenses": "930000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2586200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136488000", "sellingGeneralAndAdministrative": "930027000", "netIncomeFromContinuingOperations": "190244000" }, "balance": { "goodwill": "3678504000", "inventory": "1212375000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "10583086000", "longTermDebt": "3700643000", "shortTermDebt": "107072499", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1103634000", "reportedCurrency": "USD", "retainedEarnings": "24065000", "totalLiabilities": "6286616000", "otherCurrentAssets": "116656000", "totalCurrentAssets": "3141239000", "currentLongTermDebt": "3470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1163147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7441847000", "currentAccountsPayable": "868054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "632182000", "totalShareholderEquity": "4296470000", "capitalLeaseObligations": "628712000", "otherCurrentLiabilities": "1669094295", "totalCurrentLiabilities": "1777276000", "otherNonCurrentLiabilities": "135317000", "totalNonCurrentLiabilities": "4509340000", "cashAndShortTermInvestments": "153624000", "commonStockSharesOutstanding": "113578000", "intangibleAssetsExcludingGoodwill": "1103634000", "cashAndCashEquivalentsAtCarryingValue": "153624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4159000", "operatingCashflow": "373463000", "capitalExpenditures": "99672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372107000", "cashflowFromInvestment": "-175835000", "stockBasedCompensation": "12226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3820300000, "cost_of_revenue": 2586200000, "gross_profit": 1234100000, "research_and_development": null, "selling_general_admin": 930027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304100000, "depreciation_amortisation": 136488000, "ebitda": 440588000, "interest_expense": 53109000, "interest_income": null, "other_non_operating": null, "pretax_income": 251000000, "tax_provision": 60800000, "effective_tax_rate": null, "net_income": 190200000, "net_income_continuing_ops": 190244000, "net_income_to_common": 190200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153624000, "short_term_investments": null, "net_receivables": 1163147000, "inventory": 1212375000, "other_current_assets": null, "total_current_assets": 3141239000, "net_ppe": null, "goodwill": 3678504000, "intangible_assets": 1103634000, "goodwill_and_intangibles": 4782138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7441847000, "total_assets": 10583086000, "short_term_debt": 107072499, "accounts_payable": 868054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1777276000, "long_term_debt": 3700643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4509340000, "total_liabilities": 6286616000, "total_debt": 3807715499, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24065000, "total_equity": 4296470000, "shares_outstanding": 113578000, "operating_cash_flow": 373463000, "stock_based_compensation": 12226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175835000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -372107000, "free_cash_flow": 473135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304100000", "ebitda": "440588000", "netIncome": "190200000", "grossProfit": "1234100000", "depreciation": "None", "totalRevenue": "3820300000", "costOfRevenue": "2586200000", "interestIncome": "None", "incomeBeforeTax": "251000000", "interestExpense": "53109000", "operatingIncome": "304100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60800000", "reportedCurrency": "USD", "netInterestIncome": "-53109000", "nonInterestIncome": "None", "operatingExpenses": "930000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2586200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136488000", "sellingGeneralAndAdministrative": "930027000", "netIncomeFromContinuingOperations": "190244000" }, "balance": { "goodwill": "3678504000", "inventory": "1212375000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "10583086000", "longTermDebt": "3700643000", "shortTermDebt": "107072499", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1103634000", "reportedCurrency": "USD", "retainedEarnings": "24065000", "totalLiabilities": "6286616000", "otherCurrentAssets": "116656000", "totalCurrentAssets": "3141239000", "currentLongTermDebt": "3470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1163147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7441847000", "currentAccountsPayable": "868054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "632182000", "totalShareholderEquity": "4296470000", "capitalLeaseObligations": "628712000", "otherCurrentLiabilities": "1669094295", "totalCurrentLiabilities": "1777276000", "otherNonCurrentLiabilities": "135317000", "totalNonCurrentLiabilities": "4509340000", "cashAndShortTermInvestments": "153624000", "commonStockSharesOutstanding": "113578000", "intangibleAssetsExcludingGoodwill": "1103634000", "cashAndCashEquivalentsAtCarryingValue": "153624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4159000", "operatingCashflow": "373463000", "capitalExpenditures": "99672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372107000", "cashflowFromInvestment": "-175835000", "stockBasedCompensation": "12226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 4232494000, "cost_of_revenue": 2846161000, "gross_profit": 1386333000, "ebit": 428023000, "ebitda": 569728000, "pretax_income": 373760000, "tax_provision": 88977000, "net_income": 284783000, "net_income_to_common": 284783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328103000, "total_current_assets": 3474408000, "total_assets": 10894137000, "short_term_debt": 105398000, "long_term_debt": 3700175000, "total_debt": 3805573000, "total_liabilities": 6447464000, "total_equity": 4446673000, "shares_outstanding": 116940000, "goodwill_and_intangibles": 4790038000 }, "cash_flow": { "operating_cash_flow": 729958000, "capital_expenditure": 99578000, "free_cash_flow": 829536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227915, "ticker_id": 496, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "428023000", "ebitda": "569728000", "netIncome": "284783000", "grossProfit": "1386333000", "depreciation": "None", "totalRevenue": "4232494000", "costOfRevenue": "2846161000", "interestIncome": "None", "incomeBeforeTax": "373760000", "interestExpense": "54263000", "operatingIncome": "428023000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "88977000", "reportedCurrency": "USD", "netInterestIncome": "-54263000", "nonInterestIncome": "None", "operatingExpenses": "958310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2846161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141705000", "sellingGeneralAndAdministrative": "958310000", "netIncomeFromContinuingOperations": "284783000" }, "balance": { "goodwill": "3646915000", "inventory": "1203919000", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "10894137000", "longTermDebt": "3700175000", "shortTermDebt": "105398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1143123000", "reportedCurrency": "USD", "retainedEarnings": "178956000", "totalLiabilities": "6447464000", "otherCurrentAssets": "109198000", "totalCurrentAssets": "3474408000", "currentLongTermDebt": "3591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1833188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7419729000", "currentAccountsPayable": "1021626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4337336000", "totalShareholderEquity": "4446673000", "capitalLeaseObligations": "633570000", "otherCurrentLiabilities": "645345000", "totalCurrentLiabilities": "1958883000", "otherNonCurrentLiabilities": "135444000", "totalNonCurrentLiabilities": "4488581000", "cashAndShortTermInvestments": "328103000", "commonStockSharesOutstanding": "116940000", "intangibleAssetsExcludingGoodwill": "1143123000", "cashAndCashEquivalentsAtCarryingValue": "328103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284783000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "96552000", "operatingCashflow": "729958000", "capitalExpenditures": "99578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258165000", "cashflowFromInvestment": "-219259000", "stockBasedCompensation": "17259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4232494000, "cost_of_revenue": 2846161000, "gross_profit": 1386333000, "research_and_development": null, "selling_general_admin": 958310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 428023000, "depreciation_amortisation": 141705000, "ebitda": 569728000, "interest_expense": 54263000, "interest_income": null, "other_non_operating": null, "pretax_income": 373760000, "tax_provision": 88977000, "effective_tax_rate": null, "net_income": 284783000, "net_income_continuing_ops": 284783000, "net_income_to_common": 284783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 328103000, "short_term_investments": null, "net_receivables": 1833188000, "inventory": 1203919000, "other_current_assets": null, "total_current_assets": 3474408000, "net_ppe": null, "goodwill": 3646915000, "intangible_assets": 1143123000, "goodwill_and_intangibles": 4790038000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7419729000, "total_assets": 10894137000, "short_term_debt": 105398000, "accounts_payable": 1021626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1958883000, "long_term_debt": 3700175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4488581000, "total_liabilities": 6447464000, "total_debt": 3805573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178956000, "total_equity": 4446673000, "shares_outstanding": 116940000, "operating_cash_flow": 729958000, "stock_based_compensation": 17259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258165000, "free_cash_flow": 829536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "428023000", "ebitda": "569728000", "netIncome": "284783000", "grossProfit": "1386333000", "depreciation": "None", "totalRevenue": "4232494000", "costOfRevenue": "2846161000", "interestIncome": "None", "incomeBeforeTax": "373760000", "interestExpense": "54263000", "operatingIncome": "428023000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "88977000", "reportedCurrency": "USD", "netInterestIncome": "-54263000", "nonInterestIncome": "None", "operatingExpenses": "958310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2846161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141705000", "sellingGeneralAndAdministrative": "958310000", "netIncomeFromContinuingOperations": "284783000" }, "balance": { "goodwill": "3646915000", "inventory": "1203919000", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "10894137000", "longTermDebt": "3700175000", "shortTermDebt": "105398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1143123000", "reportedCurrency": "USD", "retainedEarnings": "178956000", "totalLiabilities": "6447464000", "otherCurrentAssets": "109198000", "totalCurrentAssets": "3474408000", "currentLongTermDebt": "3591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1833188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7419729000", "currentAccountsPayable": "1021626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4337336000", "totalShareholderEquity": "4446673000", "capitalLeaseObligations": "633570000", "otherCurrentLiabilities": "645345000", "totalCurrentLiabilities": "1958883000", "otherNonCurrentLiabilities": "135444000", "totalNonCurrentLiabilities": "4488581000", "cashAndShortTermInvestments": "328103000", "commonStockSharesOutstanding": "116940000", "intangibleAssetsExcludingGoodwill": "1143123000", "cashAndCashEquivalentsAtCarryingValue": "328103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284783000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "96552000", "operatingCashflow": "729958000", "capitalExpenditures": "99578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258165000", "cashflowFromInvestment": "-219259000", "stockBasedCompensation": "17259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 4456340000, "cost_of_revenue": 2993656000, "gross_profit": 1462684000, "ebit": 489483000, "ebitda": 632838000, "pretax_income": 437467000, "tax_provision": 93377000, "net_income": 344090000, "net_income_to_common": 344090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75569000, "total_current_assets": 3454705000, "total_assets": 10721187000, "short_term_debt": 99477000, "long_term_debt": 3800897000, "total_debt": 3900374000, "total_liabilities": 6416545000, "total_equity": 4304642000, "shares_outstanding": 120072000, "goodwill_and_intangibles": 4773190000 }, "cash_flow": { "operating_cash_flow": 452084000, "capital_expenditure": 88107000, "free_cash_flow": 540191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227916, "ticker_id": 496, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "489483000", "ebitda": "632838000", "netIncome": "344090000", "grossProfit": "1462684000", "depreciation": "None", "totalRevenue": "4456340000", "costOfRevenue": "2993656000", "interestIncome": "None", "incomeBeforeTax": "437467000", "interestExpense": "52016000", "operatingIncome": "489483000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "93377000", "reportedCurrency": "USD", "netInterestIncome": "-52016000", "nonInterestIncome": "None", "operatingExpenses": "973201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2993656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143355000", "sellingGeneralAndAdministrative": "973201000", "netIncomeFromContinuingOperations": "344090000" }, "balance": { "goodwill": "3598233000", "inventory": "1289708000", "commonStock": "1164000", "currentDebt": "None", "investments": "None", "totalAssets": "10721187000", "longTermDebt": "3800897000", "shortTermDebt": "99477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1174957000", "reportedCurrency": "USD", "retainedEarnings": "53906000", "totalLiabilities": "6416545000", "otherCurrentAssets": "123545000", "totalCurrentAssets": "3454705000", "currentLongTermDebt": "2596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1965883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7266482000", "currentAccountsPayable": "1028355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4352777000", "totalShareholderEquity": "4304642000", "capitalLeaseObligations": "549284000", "otherCurrentLiabilities": "515066000", "totalCurrentLiabilities": "1892541000", "otherNonCurrentLiabilities": "130827000", "totalNonCurrentLiabilities": "4524004000", "cashAndShortTermInvestments": "75569000", "commonStockSharesOutstanding": "120072000", "intangibleAssetsExcludingGoodwill": "1174957000", "cashAndCashEquivalentsAtCarryingValue": "75569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344090000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "77471000", "operatingCashflow": "452084000", "capitalExpenditures": "88107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-909401000", "cashflowFromInvestment": "-164589000", "stockBasedCompensation": "16726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-983317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4456340000, "cost_of_revenue": 2993656000, "gross_profit": 1462684000, "research_and_development": null, "selling_general_admin": 973201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 489483000, "depreciation_amortisation": 143355000, "ebitda": 632838000, "interest_expense": 52016000, "interest_income": null, "other_non_operating": null, "pretax_income": 437467000, "tax_provision": 93377000, "effective_tax_rate": null, "net_income": 344090000, "net_income_continuing_ops": 344090000, "net_income_to_common": 344090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75569000, "short_term_investments": null, "net_receivables": 1965883000, "inventory": 1289708000, "other_current_assets": null, "total_current_assets": 3454705000, "net_ppe": null, "goodwill": 3598233000, "intangible_assets": 1174957000, "goodwill_and_intangibles": 4773190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7266482000, "total_assets": 10721187000, "short_term_debt": 99477000, "accounts_payable": 1028355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1892541000, "long_term_debt": 3800897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4524004000, "total_liabilities": 6416545000, "total_debt": 3900374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53906000, "total_equity": 4304642000, "shares_outstanding": 120072000, "operating_cash_flow": 452084000, "stock_based_compensation": 16726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -909401000, "free_cash_flow": 540191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "489483000", "ebitda": "632838000", "netIncome": "344090000", "grossProfit": "1462684000", "depreciation": "None", "totalRevenue": "4456340000", "costOfRevenue": "2993656000", "interestIncome": "None", "incomeBeforeTax": "437467000", "interestExpense": "52016000", "operatingIncome": "489483000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "93377000", "reportedCurrency": "USD", "netInterestIncome": "-52016000", "nonInterestIncome": "None", "operatingExpenses": "973201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2993656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143355000", "sellingGeneralAndAdministrative": "973201000", "netIncomeFromContinuingOperations": "344090000" }, "balance": { "goodwill": "3598233000", "inventory": "1289708000", "commonStock": "1164000", "currentDebt": "None", "investments": "None", "totalAssets": "10721187000", "longTermDebt": "3800897000", "shortTermDebt": "99477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1174957000", "reportedCurrency": "USD", "retainedEarnings": "53906000", "totalLiabilities": "6416545000", "otherCurrentAssets": "123545000", "totalCurrentAssets": "3454705000", "currentLongTermDebt": "2596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1965883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7266482000", "currentAccountsPayable": "1028355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4352777000", "totalShareholderEquity": "4304642000", "capitalLeaseObligations": "549284000", "otherCurrentLiabilities": "515066000", "totalCurrentLiabilities": "1892541000", "otherNonCurrentLiabilities": "130827000", "totalNonCurrentLiabilities": "4524004000", "cashAndShortTermInvestments": "75569000", "commonStockSharesOutstanding": "120072000", "intangibleAssetsExcludingGoodwill": "1174957000", "cashAndCashEquivalentsAtCarryingValue": "75569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344090000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "77471000", "operatingCashflow": "452084000", "capitalExpenditures": "88107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-909401000", "cashflowFromInvestment": "-164589000", "stockBasedCompensation": "16726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-983317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 3891352000, "cost_of_revenue": 2591498000, "gross_profit": 1299854000, "ebit": 373597000, "ebitda": 513978000, "pretax_income": 325261000, "tax_provision": 66480000, "net_income": 258781000, "net_income_to_common": 258781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697475000, "total_current_assets": 3943288000, "total_assets": 11168443000, "short_term_debt": 100057000, "long_term_debt": 3701479000, "total_debt": 3801536000, "total_liabilities": 6211735000, "total_equity": 4956708000, "shares_outstanding": 123371000, "goodwill_and_intangibles": 4825238000 }, "cash_flow": { "operating_cash_flow": 317187000, "capital_expenditure": 93212000, "free_cash_flow": 410399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227917, "ticker_id": 496, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "373597000", "ebitda": "513978000", "netIncome": "258781000", "grossProfit": "1299854000", "depreciation": "None", "totalRevenue": "3891352000", "costOfRevenue": "2591498000", "interestIncome": "None", "incomeBeforeTax": "325261000", "interestExpense": "48336000", "operatingIncome": "373597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "66480000", "reportedCurrency": "USD", "netInterestIncome": "-48336000", "nonInterestIncome": "None", "operatingExpenses": "926257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2591498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140381000", "sellingGeneralAndAdministrative": "926257000", "netIncomeFromContinuingOperations": "258781000" }, "balance": { "goodwill": "3582857000", "inventory": "1356907000", "commonStock": "1220000", "currentDebt": "None", "investments": "None", "totalAssets": "11168443000", "longTermDebt": "3701479000", "shortTermDebt": "100057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1242381000", "reportedCurrency": "USD", "retainedEarnings": "699366000", "totalLiabilities": "6211735000", "otherCurrentAssets": "120453000", "totalCurrentAssets": "3943288000", "currentLongTermDebt": "2803000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1768453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7225155000", "currentAccountsPayable": "1024983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4246135000", "totalShareholderEquity": "4956708000", "capitalLeaseObligations": "541853000", "otherCurrentLiabilities": "421694000", "totalCurrentLiabilities": "1781499000", "otherNonCurrentLiabilities": "125326000", "totalNonCurrentLiabilities": "4430236000", "cashAndShortTermInvestments": "697475000", "commonStockSharesOutstanding": "123371000", "intangibleAssetsExcludingGoodwill": "1242381000", "cashAndCashEquivalentsAtCarryingValue": "697475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-126707000", "operatingCashflow": "317187000", "capitalExpenditures": "93212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "465168000", "cashflowFromInvestment": "-151036000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3891352000, "cost_of_revenue": 2591498000, "gross_profit": 1299854000, "research_and_development": null, "selling_general_admin": 926257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 373597000, "depreciation_amortisation": 140381000, "ebitda": 513978000, "interest_expense": 48336000, "interest_income": null, "other_non_operating": null, "pretax_income": 325261000, "tax_provision": 66480000, "effective_tax_rate": null, "net_income": 258781000, "net_income_continuing_ops": 258781000, "net_income_to_common": 258781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697475000, "short_term_investments": null, "net_receivables": 1768453000, "inventory": 1356907000, "other_current_assets": null, "total_current_assets": 3943288000, "net_ppe": null, "goodwill": 3582857000, "intangible_assets": 1242381000, "goodwill_and_intangibles": 4825238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7225155000, "total_assets": 11168443000, "short_term_debt": 100057000, "accounts_payable": 1024983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1781499000, "long_term_debt": 3701479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4430236000, "total_liabilities": 6211735000, "total_debt": 3801536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 699366000, "total_equity": 4956708000, "shares_outstanding": 123371000, "operating_cash_flow": 317187000, "stock_based_compensation": 16900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 465168000, "free_cash_flow": 410399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "373597000", "ebitda": "513978000", "netIncome": "258781000", "grossProfit": "1299854000", "depreciation": "None", "totalRevenue": "3891352000", "costOfRevenue": "2591498000", "interestIncome": "None", "incomeBeforeTax": "325261000", "interestExpense": "48336000", "operatingIncome": "373597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "66480000", "reportedCurrency": "USD", "netInterestIncome": "-48336000", "nonInterestIncome": "None", "operatingExpenses": "926257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2591498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140381000", "sellingGeneralAndAdministrative": "926257000", "netIncomeFromContinuingOperations": "258781000" }, "balance": { "goodwill": "3582857000", "inventory": "1356907000", "commonStock": "1220000", "currentDebt": "None", "investments": "None", "totalAssets": "11168443000", "longTermDebt": "3701479000", "shortTermDebt": "100057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1242381000", "reportedCurrency": "USD", "retainedEarnings": "699366000", "totalLiabilities": "6211735000", "otherCurrentAssets": "120453000", "totalCurrentAssets": "3943288000", "currentLongTermDebt": "2803000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1768453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7225155000", "currentAccountsPayable": "1024983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4246135000", "totalShareholderEquity": "4956708000", "capitalLeaseObligations": "541853000", "otherCurrentLiabilities": "421694000", "totalCurrentLiabilities": "1781499000", "otherNonCurrentLiabilities": "125326000", "totalNonCurrentLiabilities": "4430236000", "cashAndShortTermInvestments": "697475000", "commonStockSharesOutstanding": "123371000", "intangibleAssetsExcludingGoodwill": "1242381000", "cashAndCashEquivalentsAtCarryingValue": "697475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-126707000", "operatingCashflow": "317187000", "capitalExpenditures": "93212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "465168000", "cashflowFromInvestment": "-151036000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 4150862000, "cost_of_revenue": 2685976000, "gross_profit": 1464886000, "ebit": 490436000, "ebitda": 632585000, "pretax_income": 443638000, "tax_provision": 92945000, "net_income": 350693000, "net_income_to_common": 350693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66156000, "total_current_assets": 3300728000, "total_assets": 10499452000, "short_term_debt": 101866000, "long_term_debt": 3177411000, "total_debt": 3279277000, "total_liabilities": 5767101000, "total_equity": 4732351000, "shares_outstanding": 123800000, "goodwill_and_intangibles": 4854729000 }, "cash_flow": { "operating_cash_flow": 611699000, "capital_expenditure": 99739000, "free_cash_flow": 711438000, "dividends_paid": 3391212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227918, "ticker_id": 496, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "490436000", "ebitda": "632585000", "netIncome": "350693000", "grossProfit": "1464886000", "depreciation": "None", "totalRevenue": "4150862000", "costOfRevenue": "2685976000", "interestIncome": "None", "incomeBeforeTax": "443638000", "interestExpense": "46798000", "operatingIncome": "490436000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "92945000", "reportedCurrency": "USD", "netInterestIncome": "-46798000", "nonInterestIncome": "None", "operatingExpenses": "974450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2685976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142149000", "sellingGeneralAndAdministrative": "318450000", "netIncomeFromContinuingOperations": "350693000" }, "balance": { "goodwill": "3556556000", "inventory": "1228265000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "10499452000", "longTermDebt": "3177411000", "shortTermDebt": "101866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1298173000", "reportedCurrency": "USD", "retainedEarnings": "460184000", "totalLiabilities": "5767101000", "otherCurrentAssets": "113403000", "totalCurrentAssets": "3300728000", "currentLongTermDebt": "3649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1892904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7198724000", "currentAccountsPayable": "881384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3713358000", "totalShareholderEquity": "4732351000", "capitalLeaseObligations": "532298000", "otherCurrentLiabilities": "641430000", "totalCurrentLiabilities": "1863437000", "otherNonCurrentLiabilities": "124973000", "totalNonCurrentLiabilities": "3903664000", "cashAndShortTermInvestments": "66156000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "1298173000", "cashAndCashEquivalentsAtCarryingValue": "66156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350693000", "profitLoss": "None", "dividendPayout": "3391212000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "115882000", "operatingCashflow": "611699000", "capitalExpenditures": "99739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441442000", "cashflowFromInvestment": "-192197000", "stockBasedCompensation": "12973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3391212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4150862000, "cost_of_revenue": 2685976000, "gross_profit": 1464886000, "research_and_development": null, "selling_general_admin": 318450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 490436000, "depreciation_amortisation": 142149000, "ebitda": 632585000, "interest_expense": 46798000, "interest_income": null, "other_non_operating": null, "pretax_income": 443638000, "tax_provision": 92945000, "effective_tax_rate": null, "net_income": 350693000, "net_income_continuing_ops": 350693000, "net_income_to_common": 350693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66156000, "short_term_investments": null, "net_receivables": 1892904000, "inventory": 1228265000, "other_current_assets": null, "total_current_assets": 3300728000, "net_ppe": null, "goodwill": 3556556000, "intangible_assets": 1298173000, "goodwill_and_intangibles": 4854729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7198724000, "total_assets": 10499452000, "short_term_debt": 101866000, "accounts_payable": 881384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1863437000, "long_term_debt": 3177411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3903664000, "total_liabilities": 5767101000, "total_debt": 3279277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 460184000, "total_equity": 4732351000, "shares_outstanding": 123800000, "operating_cash_flow": 611699000, "stock_based_compensation": 12973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192197000, "dividends_paid": 3391212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -441442000, "free_cash_flow": 711438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "490436000", "ebitda": "632585000", "netIncome": "350693000", "grossProfit": "1464886000", "depreciation": "None", "totalRevenue": "4150862000", "costOfRevenue": "2685976000", "interestIncome": "None", "incomeBeforeTax": "443638000", "interestExpense": "46798000", "operatingIncome": "490436000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "92945000", "reportedCurrency": "USD", "netInterestIncome": "-46798000", "nonInterestIncome": "None", "operatingExpenses": "974450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2685976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142149000", "sellingGeneralAndAdministrative": "318450000", "netIncomeFromContinuingOperations": "350693000" }, "balance": { "goodwill": "3556556000", "inventory": "1228265000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "10499452000", "longTermDebt": "3177411000", "shortTermDebt": "101866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1298173000", "reportedCurrency": "USD", "retainedEarnings": "460184000", "totalLiabilities": "5767101000", "otherCurrentAssets": "113403000", "totalCurrentAssets": "3300728000", "currentLongTermDebt": "3649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1892904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7198724000", "currentAccountsPayable": "881384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3713358000", "totalShareholderEquity": "4732351000", "capitalLeaseObligations": "532298000", "otherCurrentLiabilities": "641430000", "totalCurrentLiabilities": "1863437000", "otherNonCurrentLiabilities": "124973000", "totalNonCurrentLiabilities": "3903664000", "cashAndShortTermInvestments": "66156000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "1298173000", "cashAndCashEquivalentsAtCarryingValue": "66156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350693000", "profitLoss": "None", "dividendPayout": "3391212000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "115882000", "operatingCashflow": "611699000", "capitalExpenditures": "99739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441442000", "cashflowFromInvestment": "-192197000", "stockBasedCompensation": "12973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3391212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 4534264000, "cost_of_revenue": 2953162000, "gross_profit": 1581102000, "ebit": 641628000, "ebitda": 782239000, "pretax_income": 591435000, "tax_provision": 139978000, "net_income": 451457000, "net_income_to_common": 451457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88096000, "total_current_assets": 3574107000, "total_assets": 10736757000, "short_term_debt": 102108000, "long_term_debt": 3395349000, "total_debt": 3497457000, "total_liabilities": 6156072000, "total_equity": 4580685000, "shares_outstanding": 125792000, "goodwill_and_intangibles": 4869913000 }, "cash_flow": { "operating_cash_flow": 649466000, "capital_expenditure": 145486000, "free_cash_flow": 794952000, "dividends_paid": 133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227920, "ticker_id": 496, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "641628000", "ebitda": "782239000", "netIncome": "451457000", "grossProfit": "1581102000", "depreciation": "None", "totalRevenue": "4534264000", "costOfRevenue": "2953162000", "interestIncome": "None", "incomeBeforeTax": "591435000", "interestExpense": "50193000", "operatingIncome": "641628000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "139978000", "reportedCurrency": "USD", "netInterestIncome": "-50193000", "nonInterestIncome": "None", "operatingExpenses": "939474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2953162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140611000", "sellingGeneralAndAdministrative": "939474000", "netIncomeFromContinuingOperations": "451457000" }, "balance": { "goodwill": "3521134000", "inventory": "1331512000", "commonStock": "1234000", "currentDebt": "None", "investments": "None", "totalAssets": "10736757000", "longTermDebt": "3395349000", "shortTermDebt": "102108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1348779000", "reportedCurrency": "USD", "retainedEarnings": "318344000", "totalLiabilities": "6156072000", "otherCurrentAssets": "100974000", "totalCurrentAssets": "3574107000", "currentLongTermDebt": "3897000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2053525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7162650000", "currentAccountsPayable": "1032093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2252615000", "shortLongTermDebtTotal": "3914321000", "totalShareholderEquity": "4580685000", "capitalLeaseObligations": "515075000", "otherCurrentLiabilities": "624920000", "totalCurrentLiabilities": "2026682000", "otherNonCurrentLiabilities": "120205000", "totalNonCurrentLiabilities": "4129390000", "cashAndShortTermInvestments": "88096000", "commonStockSharesOutstanding": "125792000", "intangibleAssetsExcludingGoodwill": "1348779000", "cashAndCashEquivalentsAtCarryingValue": "88096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451457000", "profitLoss": "None", "dividendPayout": "133000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38298000", "operatingCashflow": "649466000", "capitalExpenditures": "145486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486401000", "cashflowFromInvestment": "-164285000", "stockBasedCompensation": "12128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4534264000, "cost_of_revenue": 2953162000, "gross_profit": 1581102000, "research_and_development": null, "selling_general_admin": 939474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 641628000, "depreciation_amortisation": 140611000, "ebitda": 782239000, "interest_expense": 50193000, "interest_income": null, "other_non_operating": null, "pretax_income": 591435000, "tax_provision": 139978000, "effective_tax_rate": null, "net_income": 451457000, "net_income_continuing_ops": 451457000, "net_income_to_common": 451457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88096000, "short_term_investments": null, "net_receivables": 2053525000, "inventory": 1331512000, "other_current_assets": null, "total_current_assets": 3574107000, "net_ppe": null, "goodwill": 3521134000, "intangible_assets": 1348779000, "goodwill_and_intangibles": 4869913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7162650000, "total_assets": 10736757000, "short_term_debt": 102108000, "accounts_payable": 1032093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2026682000, "long_term_debt": 3395349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4129390000, "total_liabilities": 6156072000, "total_debt": 3497457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 318344000, "total_equity": 4580685000, "shares_outstanding": 125792000, "operating_cash_flow": 649466000, "stock_based_compensation": 12128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164285000, "dividends_paid": 133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -486401000, "free_cash_flow": 794952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "641628000", "ebitda": "782239000", "netIncome": "451457000", "grossProfit": "1581102000", "depreciation": "None", "totalRevenue": "4534264000", "costOfRevenue": "2953162000", "interestIncome": "None", "incomeBeforeTax": "591435000", "interestExpense": "50193000", "operatingIncome": "641628000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "139978000", "reportedCurrency": "USD", "netInterestIncome": "-50193000", "nonInterestIncome": "None", "operatingExpenses": "939474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2953162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140611000", "sellingGeneralAndAdministrative": "939474000", "netIncomeFromContinuingOperations": "451457000" }, "balance": { "goodwill": "3521134000", "inventory": "1331512000", "commonStock": "1234000", "currentDebt": "None", "investments": "None", "totalAssets": "10736757000", "longTermDebt": "3395349000", "shortTermDebt": "102108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1348779000", "reportedCurrency": "USD", "retainedEarnings": "318344000", "totalLiabilities": "6156072000", "otherCurrentAssets": "100974000", "totalCurrentAssets": "3574107000", "currentLongTermDebt": "3897000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2053525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7162650000", "currentAccountsPayable": "1032093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2252615000", "shortLongTermDebtTotal": "3914321000", "totalShareholderEquity": "4580685000", "capitalLeaseObligations": "515075000", "otherCurrentLiabilities": "624920000", "totalCurrentLiabilities": "2026682000", "otherNonCurrentLiabilities": "120205000", "totalNonCurrentLiabilities": "4129390000", "cashAndShortTermInvestments": "88096000", "commonStockSharesOutstanding": "125792000", "intangibleAssetsExcludingGoodwill": "1348779000", "cashAndCashEquivalentsAtCarryingValue": "88096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451457000", "profitLoss": "None", "dividendPayout": "133000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38298000", "operatingCashflow": "649466000", "capitalExpenditures": "145486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486401000", "cashflowFromInvestment": "-164285000", "stockBasedCompensation": "12128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "income_statement": { "revenue": 4528890000, "cost_of_revenue": 2933944000, "gross_profit": 1594946000, "ebit": 577072000, "ebitda": 716038000, "pretax_income": 524056000, "tax_provision": 119437000, "net_income": 404619000, "net_income_to_common": 404619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89316000, "total_current_assets": 3605217000, "total_assets": 10733112000, "short_term_debt": 104006000, "long_term_debt": 3670400000, "total_debt": 3774406000, "total_liabilities": 6391052000, "total_equity": 4342060000, "shares_outstanding": 128066000, "goodwill_and_intangibles": 4912196000 }, "cash_flow": { "operating_cash_flow": 391326000, "capital_expenditure": 125465000, "free_cash_flow": 516791000, "dividends_paid": 158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227921, "ticker_id": 496, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:36.709400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577072000", "ebitda": "716038000", "netIncome": "404619000", "grossProfit": "1594946000", "depreciation": "None", "totalRevenue": "4528890000", "costOfRevenue": "2933944000", "interestIncome": "None", "incomeBeforeTax": "524056000", "interestExpense": "53016000", "operatingIncome": "577072000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "119437000", "reportedCurrency": "USD", "netInterestIncome": "-53016000", "nonInterestIncome": "None", "operatingExpenses": "1017874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2933944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138966000", "sellingGeneralAndAdministrative": "1017874000", "netIncomeFromContinuingOperations": "404619000" }, "balance": { "goodwill": "3499819000", "inventory": "1362250000", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "10733112000", "longTermDebt": "3670400000", "shortTermDebt": "104006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1412377000", "reportedCurrency": "USD", "retainedEarnings": "91757000", "totalLiabilities": "6391052000", "otherCurrentAssets": "98578000", "totalCurrentAssets": "3605217000", "currentLongTermDebt": "4314000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2055073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7127895000", "currentAccountsPayable": "1061965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4183637000", "totalShareholderEquity": "4342060000", "capitalLeaseObligations": "508923000", "otherCurrentLiabilities": "530424000", "totalCurrentLiabilities": "1955856000", "otherNonCurrentLiabilities": "123807000", "totalNonCurrentLiabilities": "4435196000", "cashAndShortTermInvestments": "89316000", "commonStockSharesOutstanding": "128066000", "intangibleAssetsExcludingGoodwill": "1412377000", "cashAndCashEquivalentsAtCarryingValue": "89316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404619000", "profitLoss": "None", "dividendPayout": "158000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-24468000", "operatingCashflow": "391326000", "capitalExpenditures": "125465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313466000", "cashflowFromInvestment": "-132951000", "stockBasedCompensation": "12395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-787843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4528890000, "cost_of_revenue": 2933944000, "gross_profit": 1594946000, "research_and_development": null, "selling_general_admin": 1017874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577072000, "depreciation_amortisation": 138966000, "ebitda": 716038000, "interest_expense": 53016000, "interest_income": null, "other_non_operating": null, "pretax_income": 524056000, "tax_provision": 119437000, "effective_tax_rate": null, "net_income": 404619000, "net_income_continuing_ops": 404619000, "net_income_to_common": 404619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89316000, "short_term_investments": null, "net_receivables": 2055073000, "inventory": 1362250000, "other_current_assets": null, "total_current_assets": 3605217000, "net_ppe": null, "goodwill": 3499819000, "intangible_assets": 1412377000, "goodwill_and_intangibles": 4912196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7127895000, "total_assets": 10733112000, "short_term_debt": 104006000, "accounts_payable": 1061965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1955856000, "long_term_debt": 3670400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4435196000, "total_liabilities": 6391052000, "total_debt": 3774406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91757000, "total_equity": 4342060000, "shares_outstanding": 128066000, "operating_cash_flow": 391326000, "stock_based_compensation": 12395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132951000, "dividends_paid": 158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313466000, "free_cash_flow": 516791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "577072000", "ebitda": "716038000", "netIncome": "404619000", "grossProfit": "1594946000", "depreciation": "None", "totalRevenue": "4528890000", "costOfRevenue": "2933944000", "interestIncome": "None", "incomeBeforeTax": "524056000", "interestExpense": "53016000", "operatingIncome": "577072000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "119437000", "reportedCurrency": "USD", "netInterestIncome": "-53016000", "nonInterestIncome": "None", "operatingExpenses": "1017874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2933944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138966000", "sellingGeneralAndAdministrative": "1017874000", "netIncomeFromContinuingOperations": "404619000" }, "balance": { "goodwill": "3499819000", "inventory": "1362250000", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "10733112000", "longTermDebt": "3670400000", "shortTermDebt": "104006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1412377000", "reportedCurrency": "USD", "retainedEarnings": "91757000", "totalLiabilities": "6391052000", "otherCurrentAssets": "98578000", "totalCurrentAssets": "3605217000", "currentLongTermDebt": "4314000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2055073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7127895000", "currentAccountsPayable": "1061965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4183637000", "totalShareholderEquity": "4342060000", "capitalLeaseObligations": "508923000", "otherCurrentLiabilities": "530424000", "totalCurrentLiabilities": "1955856000", "otherNonCurrentLiabilities": "123807000", "totalNonCurrentLiabilities": "4435196000", "cashAndShortTermInvestments": "89316000", "commonStockSharesOutstanding": "128066000", "intangibleAssetsExcludingGoodwill": "1412377000", "cashAndCashEquivalentsAtCarryingValue": "89316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404619000", "profitLoss": "None", "dividendPayout": "158000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-24468000", "operatingCashflow": "391326000", "capitalExpenditures": "125465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313466000", "cashflowFromInvestment": "-132951000", "stockBasedCompensation": "12395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-787843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }