{ "ticker": { "uuid": "60ea3236-f3e6-4448-916d-f4e91e70e283", "symbol": "CROX", "name": "Crocs Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/60ea3236-f3e6-4448-916d-f4e91e70e283/", "api_url": "https://sharemaestro.com/factors/api/tickers/60ea3236-f3e6-4448-916d-f4e91e70e283/" }, "ticker_metadata": { "id": 5543, "uuid": "60ea3236-f3e6-4448-916d-f4e91e70e283", "symbol": "CROX", "name": "Crocs Inc", "asset_type": "equity", "market_cap": 5882758000, "stock_exchange_id": 2, "industry": "Footwear & Accessories", "sector": "Consumer Cyclical", "description": "Crocs, Inc. designs, develops, manufactures, markets and distributes casual lifestyle footwear and accessories for men, women and children. The company is headquartered in Broomfield, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "60ea3236-f3e6-4448-916d-f4e91e70e283", "symbol": "CROX", "name": "Crocs Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/60ea3236-f3e6-4448-916d-f4e91e70e283/", "api_url": "https://sharemaestro.com/factors/api/tickers/60ea3236-f3e6-4448-916d-f4e91e70e283/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.73, "quality": 0.83, "momentum": 0.3, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 119.35, "market_cap": 6051880450, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1289, "shareholder_yield": 0, "roe": -0.0727, "piotroski_f_score": 5, "momentum_12_1": 0.0214, "volatility_252d": 0.5239 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:08.639155+00:00", "batch_id": "" }, "size": { "price_close": 119.35, "market_cap": 6051880450, "market_cap_usd": 6051880450, "enterprise_value": 7345118450, "shares_outstanding": 50707000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.2398, "ptbv_ratio": null, "ps_ratio": 1.5037, "pcf_ratio": 8.353, "pfcf_ratio": 7.775, "ev_ebitda": 7.7604, "ev_ebit": 8.4866, "ev_sales": 1.825, "ev_fcf": 9.4365, "earnings_yield": null, "fcf_yield": 0.106, "price_to_sales": 1.5037, "price_to_book": 4.2398, "price_to_cashflow": 8.353, "ebitda_to_ev": 0.1289, "sales_yield": 0.548 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.581, "operating_margin": 0.215, "net_margin": -0.0258, "ebitda_margin": 0.2352, "fcf_margin": 0.1934, "roe": -0.0727, "roa": -0.0239, "roic": 0.2386, "roc_greenblatt": null, "asset_turnover": 0.9266, "cash_conversion": -7.5028, "accruals_ratio": -0.1907, "sbc_to_revenue": 0.0096, "piotroski_f_score": 5, "altman_z_score": 4.1133, "earnings_stability_5y": 2.3922, "revenue_stability_5y": 0.4326, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5384, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0429, "net_debt_to_ebitda": 1.3664, "debt_to_assets": 0.3279, "interest_coverage": 10.0663, "current_ratio": 1.6656, "quick_ratio": 1.044, "net_debt": 1293238000, "local_beta": -0.0004, "volatility_252d": 0.5239, "volatility_60d": 1.0678, "max_drawdown_12m": -0.3163, "risk_adjusted_momentum": 0.0408 }, "growth": { "revenue_growth_1y": -0.0185, "revenue_growth_3y_cagr": 0.0436, "revenue_growth_5y_cagr": 0.2386, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2382, "book_value_growth_1y": -0.2224, "revenue_growth": -0.0185, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1517, "price_return_3m": 0.3878, "price_return_6m": 0.3305, "price_return_9m": 0.3806, "price_return_12m": 0.1763, "price_return_12m_ex1m": 0.0214, "momentum_6m": 0.3305, "momentum_12m": 0.1763, "momentum_12_1": 0.0214, "distance_from_52w_high": 0, "distance_from_52w_low": 0.6262, "relative_strength": 0.0184 }, "raw_ttm": { "revenue_ttm": 4024771000, "gross_profit_ttm": 2338451000, "ebit_ttm": 865500000, "ebitda_ttm": 946485000, "net_income_ttm": -103745000, "eps_diluted_ttm": -2.046, "operating_cash_flow_ttm": 724518000, "capital_expenditure_ttm": 53856000, "fcf_ttm": 778374000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 85980000, "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_current_liabilities": 639516000, "net_ppe": null, "total_assets": 4343414000, "total_debt": 1424119000, "total_equity": 1427390000, "net_working_capital": 388654000, "book_value_per_share": 28.1498, "retained_earnings": 3618194000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -297930000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 35, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 79, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 35, "rank_fcf_margin": 48, "rank_piotroski": 49, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 51 }, "composites": { "value_composite": 27, "quality_composite": 17, "momentum_composite": 70, "growth_composite": 79, "yield_composite": 77, "svqf_composite": 44, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.7784, "os_score": 0.8, "value_percentile": 0.73, "quality_percentile": 0.83, "momentum_percentile": 0.3, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 826, "ticker_id": 5543, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:08.639155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.35, "market_cap": 6051880450, "market_cap_usd": 6051880450, "enterprise_value": 7345118450, "shares_outstanding": 50707000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.23982265, "ptbv_ratio": null, "ps_ratio": 1.50365833, "pcf_ratio": 8.3529746, "pfcf_ratio": 7.77502903, "ev_ebitda": 7.76041718, "ev_ebit": 8.48656089, "ev_sales": 1.82497798, "ev_fcf": 9.43648998, "earnings_yield": null, "fcf_yield": 0.10597161, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58101467, "operating_margin": 0.21504329, "net_margin": -0.02577662, "ebitda_margin": 0.23516493, "fcf_margin": 0.19339585, "roe": -0.07268161, "roa": -0.02388559, "roic": 0.23859381, "roc_greenblatt": null, "asset_turnover": 0.92663766, "cash_conversion": -7.50276158, "accruals_ratio": -0.190694, "sbc_to_revenue": 0.00957346, "debt_to_equity": 2.04290628, "net_debt_to_ebitda": 1.36635869, "debt_to_assets": 0.3278801, "interest_coverage": 10.06629449, "current_ratio": 1.66563933, "quick_ratio": 1.04398639, "net_debt": 1293238000, "revenue_growth_1y": -0.01854196, "revenue_growth_3y_cagr": 0.04360875, "revenue_growth_5y_cagr": 0.23862718, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23823029, "book_value_growth_1y": -0.22240327, "piotroski_f_score": 5, "altman_z_score": 4.11330301, "earnings_stability_5y": 2.392229, "revenue_stability_5y": 0.432601, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15169353, "price_return_3m": 0.3877907, "price_return_6m": 0.33054627, "price_return_9m": 0.3805668, "price_return_12m": 0.17632565, "price_return_12m_ex1m": 0.02138774, "distance_from_52w_high": 0, "distance_from_52w_low": 0.62624336, "relative_strength": 0.0183846, "local_beta": -0.0004, "volatility_252d": 0.523884, "volatility_60d": 1.067764, "max_drawdown_12m": -0.3162847, "revenue_ttm": 4024771000, "gross_profit_ttm": 2338451000, "ebit_ttm": 865500000, "ebitda_ttm": 946485000, "net_income_ttm": -103745000, "eps_diluted_ttm": -2.04596998, "operating_cash_flow_ttm": 724518000, "capital_expenditure_ttm": 53856000, "fcf_ttm": 778374000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 85980000, "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_current_liabilities": 639516000, "net_ppe": null, "total_assets": 4343414000, "total_debt": 1424119000, "total_equity": 1427390000, "net_working_capital": 388654000, "book_value_per_share": 28.14976236, "retained_earnings": 3618194000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -297930000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 35, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 79, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 35, "rank_fcf_margin": 48, "rank_piotroski": 49, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 51, "value_composite": 27, "quality_composite": 17, "momentum_composite": 70, "growth_composite": 79, "yield_composite": 77, "svqf_composite": 44, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 119.35, "os": 0.8, "value": 0.73, "quality": 0.83, "momentum": 0.3, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0727, "momentum_12_1": 0.0214, "complete_fields": { "id": 826, "ticker_id": 5543, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:08.639155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.35, "market_cap": 6051880450, "market_cap_usd": 6051880450, "enterprise_value": 7345118450, "shares_outstanding": 50707000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.23982265, "ptbv_ratio": null, "ps_ratio": 1.50365833, "pcf_ratio": 8.3529746, "pfcf_ratio": 7.77502903, "ev_ebitda": 7.76041718, "ev_ebit": 8.48656089, "ev_sales": 1.82497798, "ev_fcf": 9.43648998, "earnings_yield": null, "fcf_yield": 0.10597161, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58101467, "operating_margin": 0.21504329, "net_margin": -0.02577662, "ebitda_margin": 0.23516493, "fcf_margin": 0.19339585, "roe": -0.07268161, "roa": -0.02388559, "roic": 0.23859381, "roc_greenblatt": null, "asset_turnover": 0.92663766, "cash_conversion": -7.50276158, "accruals_ratio": -0.190694, "sbc_to_revenue": 0.00957346, "debt_to_equity": 2.04290628, "net_debt_to_ebitda": 1.36635869, "debt_to_assets": 0.3278801, "interest_coverage": 10.06629449, "current_ratio": 1.66563933, "quick_ratio": 1.04398639, "net_debt": 1293238000, "revenue_growth_1y": -0.01854196, "revenue_growth_3y_cagr": 0.04360875, "revenue_growth_5y_cagr": 0.23862718, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23823029, "book_value_growth_1y": -0.22240327, "piotroski_f_score": 5, "altman_z_score": 4.11330301, "earnings_stability_5y": 2.392229, "revenue_stability_5y": 0.432601, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15169353, "price_return_3m": 0.3877907, "price_return_6m": 0.33054627, "price_return_9m": 0.3805668, "price_return_12m": 0.17632565, "price_return_12m_ex1m": 0.02138774, "distance_from_52w_high": 0, "distance_from_52w_low": 0.62624336, "relative_strength": 0.0183846, "local_beta": -0.0004, "volatility_252d": 0.523884, "volatility_60d": 1.067764, "max_drawdown_12m": -0.3162847, "revenue_ttm": 4024771000, "gross_profit_ttm": 2338451000, "ebit_ttm": 865500000, "ebitda_ttm": 946485000, "net_income_ttm": -103745000, "eps_diluted_ttm": -2.04596998, "operating_cash_flow_ttm": 724518000, "capital_expenditure_ttm": 53856000, "fcf_ttm": 778374000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 85980000, "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_current_liabilities": 639516000, "net_ppe": null, "total_assets": 4343414000, "total_debt": 1424119000, "total_equity": 1427390000, "net_working_capital": 388654000, "book_value_per_share": 28.14976236, "retained_earnings": 3618194000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -297930000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 35, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 79, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 35, "rank_fcf_margin": 48, "rank_piotroski": 49, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 51, "value_composite": 27, "quality_composite": 17, "momentum_composite": 70, "growth_composite": 79, "yield_composite": 77, "svqf_composite": 44, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "ebit": 887630000, "ebitda": 966912000, "pretax_income": 72978000, "tax_provision": 154176000, "net_income": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1316657000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 54208000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 710431000, "capital_expenditure": 51231000, "free_cash_flow": 761662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50371, "ticker_id": 5543, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "887630000", "ebitda": "966912000", "netIncome": "-81198000", "grossProfit": "2301862000", "depreciation": "None", "totalRevenue": "4040647000", "costOfRevenue": "1738785000", "interestIncome": "1844000", "incomeBeforeTax": "72978000", "interestExpense": "88287000", "operatingIncome": "887630000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "154176000", "reportedCurrency": "USD", "netInterestIncome": "-86443000", "nonInterestIncome": "None", "operatingExpenses": "1414232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1738785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79282000", "sellingGeneralAndAdministrative": "1435580000", "netIncomeFromContinuingOperations": "-81198000" }, "balance": { "goodwill": "404689000", "inventory": "368687000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4174750000", "longTermDebt": "1230885000", "shortTermDebt": "85772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1324680000", "reportedCurrency": "USD", "retainedEarnings": "3480638000", "totalLiabilities": "2881467000", "otherCurrentAssets": "53787000", "totalCurrentAssets": "885883000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3288867000", "currentAccountsPayable": "266090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1613849000", "totalShareholderEquity": "1293283000", "capitalLeaseObligations": "382964000", "otherCurrentLiabilities": "300959000", "totalCurrentLiabilities": "700129000", "otherNonCurrentLiabilities": "3322000", "totalNonCurrentLiabilities": "2181338000", "cashAndShortTermInvestments": "130354000", "commonStockSharesOutstanding": "54208000", "intangibleAssetsExcludingGoodwill": "1324680000", "cashAndCashEquivalentsAtCarryingValue": "130354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105165000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13842000", "operatingCashflow": "710431000", "capitalExpenditures": "51231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-714565000", "cashflowFromInvestment": "-51231000", "stockBasedCompensation": "36701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-586565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4040647000, "cost_of_revenue": 1738785000, "gross_profit": 2301862000, "research_and_development": 29600000, "selling_general_admin": 1435580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 887630000, "depreciation_amortisation": 79282000, "ebitda": 966912000, "interest_expense": 88287000, "interest_income": null, "other_non_operating": null, "pretax_income": 72978000, "tax_provision": 154176000, "effective_tax_rate": null, "net_income": -81198000, "net_income_continuing_ops": -81198000, "net_income_to_common": -81198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130354000, "short_term_investments": null, "net_receivables": 333055000, "inventory": 368687000, "other_current_assets": null, "total_current_assets": 885883000, "net_ppe": null, "goodwill": 404689000, "intangible_assets": 1324680000, "goodwill_and_intangibles": 1729369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3288867000, "total_assets": 4174750000, "short_term_debt": 85772000, "accounts_payable": 266090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700129000, "long_term_debt": 1230885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2181338000, "total_liabilities": 2881467000, "total_debt": 1316657000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3480638000, "total_equity": 1293283000, "shares_outstanding": 54208000, "operating_cash_flow": 710431000, "stock_based_compensation": 36701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -714565000, "free_cash_flow": 761662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "887630000", "ebitda": "966912000", "netIncome": "-81198000", "grossProfit": "2301862000", "depreciation": "None", "totalRevenue": "4040647000", "costOfRevenue": "1738785000", "interestIncome": "1844000", "incomeBeforeTax": "72978000", "interestExpense": "88287000", "operatingIncome": "887630000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "154176000", "reportedCurrency": "USD", "netInterestIncome": "-86443000", "nonInterestIncome": "None", "operatingExpenses": "1414232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1738785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79282000", "sellingGeneralAndAdministrative": "1435580000", "netIncomeFromContinuingOperations": "-81198000" }, "balance": { "goodwill": "404689000", "inventory": "368687000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4174750000", "longTermDebt": "1230885000", "shortTermDebt": "85772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1324680000", "reportedCurrency": "USD", "retainedEarnings": "3480638000", "totalLiabilities": "2881467000", "otherCurrentAssets": "53787000", "totalCurrentAssets": "885883000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3288867000", "currentAccountsPayable": "266090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1613849000", "totalShareholderEquity": "1293283000", "capitalLeaseObligations": "382964000", "otherCurrentLiabilities": "300959000", "totalCurrentLiabilities": "700129000", "otherNonCurrentLiabilities": "3322000", "totalNonCurrentLiabilities": "2181338000", "cashAndShortTermInvestments": "130354000", "commonStockSharesOutstanding": "54208000", "intangibleAssetsExcludingGoodwill": "1324680000", "cashAndCashEquivalentsAtCarryingValue": "130354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105165000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13842000", "operatingCashflow": "710431000", "capitalExpenditures": "51231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-714565000", "cashflowFromInvestment": "-51231000", "stockBasedCompensation": "36701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-586565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79282000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 4102108000, "cost_of_revenue": 1691850000, "gross_profit": 2410258000, "ebit": 1019849000, "ebitda": 1089689000, "pretax_income": 910585000, "tax_provision": -39486000, "net_income": 950071000, "net_income_to_common": 950071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180485000, "total_current_assets": 872269000, "total_assets": 4812153000, "short_term_debt": 68551000, "long_term_debt": 1349339000, "total_debt": 1417890000, "total_liabilities": 2976421000, "total_equity": 1835732000, "shares_outstanding": 59832000, "goodwill_and_intangibles": 2488571000 }, "cash_flow": { "operating_cash_flow": 992486000, "capital_expenditure": 69347000, "free_cash_flow": 1061833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50376, "ticker_id": 5543, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1019849000", "ebitda": "1089689000", "netIncome": "950071000", "grossProfit": "2410258000", "depreciation": "None", "totalRevenue": "4102108000", "costOfRevenue": "1691850000", "interestIncome": "3484000", "incomeBeforeTax": "910585000", "interestExpense": "109264000", "operatingIncome": "1021911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-39486000", "reportedCurrency": "USD", "netInterestIncome": "-105780000", "nonInterestIncome": "None", "operatingExpenses": "1388347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1691850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69840000", "sellingGeneralAndAdministrative": "913394000", "netIncomeFromContinuingOperations": "950071000" }, "balance": { "goodwill": "711491000", "inventory": "356254000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4812153000", "longTermDebt": "1349339000", "shortTermDebt": "68551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1777080000", "reportedCurrency": "USD", "retainedEarnings": "3561836000", "totalLiabilities": "2976421000", "otherCurrentAssets": "51623000", "totalCurrentAssets": "872269000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3939884000", "currentAccountsPayable": "264901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701296000", "totalShareholderEquity": "1835732000", "capitalLeaseObligations": "351957000", "otherCurrentLiabilities": "298068000", "totalCurrentLiabilities": "740208000", "otherNonCurrentLiabilities": "3948000", "totalNonCurrentLiabilities": "2236213000", "cashAndShortTermInvestments": "180485000", "commonStockSharesOutstanding": "59832000", "intangibleAssetsExcludingGoodwill": "1777080000", "cashAndCashEquivalentsAtCarryingValue": "180485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "950071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22055000", "operatingCashflow": "992486000", "capitalExpenditures": "69347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-886048000", "cashflowFromInvestment": "-69347000", "stockBasedCompensation": "33053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-560690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4102108000, "cost_of_revenue": 1691850000, "gross_profit": 2410258000, "research_and_development": 25600000, "selling_general_admin": 913394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1019849000, "depreciation_amortisation": 69840000, "ebitda": 1089689000, "interest_expense": 109264000, "interest_income": null, "other_non_operating": null, "pretax_income": 910585000, "tax_provision": -39486000, "effective_tax_rate": null, "net_income": 950071000, "net_income_continuing_ops": 950071000, "net_income_to_common": 950071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180485000, "short_term_investments": null, "net_receivables": 283907000, "inventory": 356254000, "other_current_assets": null, "total_current_assets": 872269000, "net_ppe": null, "goodwill": 711491000, "intangible_assets": 1777080000, "goodwill_and_intangibles": 2488571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3939884000, "total_assets": 4812153000, "short_term_debt": 68551000, "accounts_payable": 264901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740208000, "long_term_debt": 1349339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2236213000, "total_liabilities": 2976421000, "total_debt": 1417890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3561836000, "total_equity": 1835732000, "shares_outstanding": 59832000, "operating_cash_flow": 992486000, "stock_based_compensation": 33053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69347000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -886048000, "free_cash_flow": 1061833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1019849000", "ebitda": "1089689000", "netIncome": "950071000", "grossProfit": "2410258000", "depreciation": "None", "totalRevenue": "4102108000", "costOfRevenue": "1691850000", "interestIncome": "3484000", "incomeBeforeTax": "910585000", "interestExpense": "109264000", "operatingIncome": "1021911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-39486000", "reportedCurrency": "USD", "netInterestIncome": "-105780000", "nonInterestIncome": "None", "operatingExpenses": "1388347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1691850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69840000", "sellingGeneralAndAdministrative": "913394000", "netIncomeFromContinuingOperations": "950071000" }, "balance": { "goodwill": "711491000", "inventory": "356254000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4812153000", "longTermDebt": "1349339000", "shortTermDebt": "68551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1777080000", "reportedCurrency": "USD", "retainedEarnings": "3561836000", "totalLiabilities": "2976421000", "otherCurrentAssets": "51623000", "totalCurrentAssets": "872269000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3939884000", "currentAccountsPayable": "264901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701296000", "totalShareholderEquity": "1835732000", "capitalLeaseObligations": "351957000", "otherCurrentLiabilities": "298068000", "totalCurrentLiabilities": "740208000", "otherNonCurrentLiabilities": "3948000", "totalNonCurrentLiabilities": "2236213000", "cashAndShortTermInvestments": "180485000", "commonStockSharesOutstanding": "59832000", "intangibleAssetsExcludingGoodwill": "1777080000", "cashAndCashEquivalentsAtCarryingValue": "180485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "950071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22055000", "operatingCashflow": "992486000", "capitalExpenditures": "69347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-886048000", "cashflowFromInvestment": "-69347000", "stockBasedCompensation": "33053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-560690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69840000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 3962347000, "cost_of_revenue": 1784752000, "gross_profit": 2177595000, "ebit": 1037623000, "ebitda": 1091927000, "pretax_income": 876272000, "tax_provision": 83706000, "net_income": 792566000, "net_income_to_common": 792566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149290000, "total_current_assets": 910704000, "total_assets": 4643834000, "short_term_debt": 85595000, "long_term_debt": 1640996000, "total_debt": 1726591000, "total_liabilities": 3189911000, "total_equity": 1453923000, "shares_outstanding": 61952000, "goodwill_and_intangibles": 2504150000 }, "cash_flow": { "operating_cash_flow": 930444000, "capital_expenditure": 115625000, "free_cash_flow": 1046069000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50381, "ticker_id": 5543, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1037623000", "ebitda": "1091927000", "netIncome": "792566000", "grossProfit": "2177595000", "depreciation": "None", "totalRevenue": "3962347000", "costOfRevenue": "1784752000", "interestIncome": "2026000", "incomeBeforeTax": "876272000", "interestExpense": "161351000", "operatingIncome": "1046470000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "83706000", "reportedCurrency": "USD", "netInterestIncome": "-172682000", "nonInterestIncome": "None", "operatingExpenses": "1131125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1784752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54304000", "sellingGeneralAndAdministrative": "792325000", "netIncomeFromContinuingOperations": "676715000" }, "balance": { "goodwill": "711588000", "inventory": "385054000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4643834000", "longTermDebt": "1640996000", "shortTermDebt": "85595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1792562000", "reportedCurrency": "USD", "retainedEarnings": "2611765000", "totalLiabilities": "3189911000", "otherCurrentAssets": "45129000", "totalCurrentAssets": "910704000", "currentLongTermDebt": "23328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733130000", "currentAccountsPayable": "260978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1996360000", "totalShareholderEquity": "1453923000", "capitalLeaseObligations": "332036000", "otherCurrentLiabilities": "285771000", "totalCurrentLiabilities": "698296000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "2491615000", "cashAndShortTermInvestments": "149290000", "commonStockSharesOutstanding": "61952000", "intangibleAssetsExcludingGoodwill": "1792562000", "cashAndCashEquivalentsAtCarryingValue": "149290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "792566000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86350000", "operatingCashflow": "930444000", "capitalExpenditures": "115625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-859639000", "cashflowFromInvestment": "-115671000", "stockBasedCompensation": "29072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3962347000, "cost_of_revenue": 1784752000, "gross_profit": 2177595000, "research_and_development": 21400000, "selling_general_admin": 792325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1037623000, "depreciation_amortisation": 54304000, "ebitda": 1091927000, "interest_expense": 161351000, "interest_income": null, "other_non_operating": null, "pretax_income": 876272000, "tax_provision": 83706000, "effective_tax_rate": null, "net_income": 792566000, "net_income_continuing_ops": 676715000, "net_income_to_common": 792566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149290000, "short_term_investments": null, "net_receivables": 331231000, "inventory": 385054000, "other_current_assets": null, "total_current_assets": 910704000, "net_ppe": null, "goodwill": 711588000, "intangible_assets": 1792562000, "goodwill_and_intangibles": 2504150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3733130000, "total_assets": 4643834000, "short_term_debt": 85595000, "accounts_payable": 260978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698296000, "long_term_debt": 1640996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2491615000, "total_liabilities": 3189911000, "total_debt": 1726591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2611765000, "total_equity": 1453923000, "shares_outstanding": 61952000, "operating_cash_flow": 930444000, "stock_based_compensation": 29072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -859639000, "free_cash_flow": 1046069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1037623000", "ebitda": "1091927000", "netIncome": "792566000", "grossProfit": "2177595000", "depreciation": "None", "totalRevenue": "3962347000", "costOfRevenue": "1784752000", "interestIncome": "2026000", "incomeBeforeTax": "876272000", "interestExpense": "161351000", "operatingIncome": "1046470000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "83706000", "reportedCurrency": "USD", "netInterestIncome": "-172682000", "nonInterestIncome": "None", "operatingExpenses": "1131125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1784752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54304000", "sellingGeneralAndAdministrative": "792325000", "netIncomeFromContinuingOperations": "676715000" }, "balance": { "goodwill": "711588000", "inventory": "385054000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4643834000", "longTermDebt": "1640996000", "shortTermDebt": "85595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1792562000", "reportedCurrency": "USD", "retainedEarnings": "2611765000", "totalLiabilities": "3189911000", "otherCurrentAssets": "45129000", "totalCurrentAssets": "910704000", "currentLongTermDebt": "23328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733130000", "currentAccountsPayable": "260978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1996360000", "totalShareholderEquity": "1453923000", "capitalLeaseObligations": "332036000", "otherCurrentLiabilities": "285771000", "totalCurrentLiabilities": "698296000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "2491615000", "cashAndShortTermInvestments": "149290000", "commonStockSharesOutstanding": "61952000", "intangibleAssetsExcludingGoodwill": "1792562000", "cashAndCashEquivalentsAtCarryingValue": "149290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "792566000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86350000", "operatingCashflow": "930444000", "capitalExpenditures": "115625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-859639000", "cashflowFromInvestment": "-115671000", "stockBasedCompensation": "29072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54304000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 3554985000, "cost_of_revenue": 1694703000, "gross_profit": 1860282000, "ebit": 854666000, "ebitda": 893895000, "pretax_income": 718508000, "tax_provision": 178349000, "net_income": 540159000, "net_income_to_common": 540159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191631000, "total_current_assets": 1025975000, "total_assets": 4501797000, "short_term_debt": 81818000, "long_term_debt": 2298027000, "total_debt": 2379845000, "total_liabilities": 3683866000, "total_equity": 817931000, "shares_outstanding": 62006000, "goodwill_and_intangibles": 2514981000 }, "cash_flow": { "operating_cash_flow": 603142000, "capital_expenditure": 104190000, "free_cash_flow": 707332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50386, "ticker_id": 5543, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "854666000", "ebitda": "893895000", "netIncome": "540159000", "grossProfit": "1860282000", "depreciation": "None", "totalRevenue": "3554985000", "costOfRevenue": "1694703000", "interestIncome": "1020000", "incomeBeforeTax": "718508000", "interestExpense": "136158000", "operatingIncome": "850756000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "178349000", "reportedCurrency": "USD", "netInterestIncome": "-135138000", "nonInterestIncome": "None", "operatingExpenses": "1009526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18700000", "otherNonOperatingIncome": "3910000", "costofGoodsAndServicesSold": "1694703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39229000", "sellingGeneralAndAdministrative": "668358000", "netIncomeFromContinuingOperations": "540159000" }, "balance": { "goodwill": "714814000", "inventory": "471551000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4501797000", "longTermDebt": "2298027000", "shortTermDebt": "81818000", "treasuryStock": "-1695501000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1800167000", "reportedCurrency": "USD", "retainedEarnings": "1819199000", "totalLiabilities": "3683866000", "otherCurrentAssets": "33607000", "totalCurrentAssets": "1025975000", "currentLongTermDebt": "24362000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3475821999", "currentAccountsPayable": "230821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "181529000", "shortLongTermDebtTotal": "2594964000", "totalShareholderEquity": "817931000", "capitalLeaseObligations": "272575000", "otherCurrentLiabilities": "232624000", "totalCurrentLiabilities": "641274000", "otherNonCurrentLiabilities": "2579000", "totalNonCurrentLiabilities": "3042592000", "cashAndShortTermInvestments": "191631000", "commonStockSharesOutstanding": "62006000", "intangibleAssetsExcludingGoodwill": "1800167000", "cashAndCashEquivalentsAtCarryingValue": "191631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-91614000", "operatingCashflow": "603142000", "capitalExpenditures": "104190000", "changeInReceivables": "-56766000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1529659000", "cashflowFromInvestment": "-2151091000", "stockBasedCompensation": "31303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18290000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3554985000, "cost_of_revenue": 1694703000, "gross_profit": 1860282000, "research_and_development": 18700000, "selling_general_admin": 668358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 854666000, "depreciation_amortisation": 39229000, "ebitda": 893895000, "interest_expense": 136158000, "interest_income": null, "other_non_operating": null, "pretax_income": 718508000, "tax_provision": 178349000, "effective_tax_rate": null, "net_income": 540159000, "net_income_continuing_ops": 540159000, "net_income_to_common": 540159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191631000, "short_term_investments": null, "net_receivables": 329188000, "inventory": 471551000, "other_current_assets": null, "total_current_assets": 1025975000, "net_ppe": null, "goodwill": 714814000, "intangible_assets": 1800167000, "goodwill_and_intangibles": 2514981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3475821999, "total_assets": 4501797000, "short_term_debt": 81818000, "accounts_payable": 230821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641274000, "long_term_debt": 2298027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3042592000, "total_liabilities": 3683866000, "total_debt": 2379845000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1819199000, "total_equity": 817931000, "shares_outstanding": 62006000, "operating_cash_flow": 603142000, "stock_based_compensation": 31303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2151091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1529659000, "free_cash_flow": 707332000, "net_change_in_cash": -18290000 }, "raw_data": { "income": { "ebit": "854666000", "ebitda": "893895000", "netIncome": "540159000", "grossProfit": "1860282000", "depreciation": "None", "totalRevenue": "3554985000", "costOfRevenue": "1694703000", "interestIncome": "1020000", "incomeBeforeTax": "718508000", "interestExpense": "136158000", "operatingIncome": "850756000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "178349000", "reportedCurrency": "USD", "netInterestIncome": "-135138000", "nonInterestIncome": "None", "operatingExpenses": "1009526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18700000", "otherNonOperatingIncome": "3910000", "costofGoodsAndServicesSold": "1694703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39229000", "sellingGeneralAndAdministrative": "668358000", "netIncomeFromContinuingOperations": "540159000" }, "balance": { "goodwill": "714814000", "inventory": "471551000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4501797000", "longTermDebt": "2298027000", "shortTermDebt": "81818000", "treasuryStock": "-1695501000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1800167000", "reportedCurrency": "USD", "retainedEarnings": "1819199000", "totalLiabilities": "3683866000", "otherCurrentAssets": "33607000", "totalCurrentAssets": "1025975000", "currentLongTermDebt": "24362000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3475821999", "currentAccountsPayable": "230821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "181529000", "shortLongTermDebtTotal": "2594964000", "totalShareholderEquity": "817931000", "capitalLeaseObligations": "272575000", "otherCurrentLiabilities": "232624000", "totalCurrentLiabilities": "641274000", "otherNonCurrentLiabilities": "2579000", "totalNonCurrentLiabilities": "3042592000", "cashAndShortTermInvestments": "191631000", "commonStockSharesOutstanding": "62006000", "intangibleAssetsExcludingGoodwill": "1800167000", "cashAndCashEquivalentsAtCarryingValue": "191631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-91614000", "operatingCashflow": "603142000", "capitalExpenditures": "104190000", "changeInReceivables": "-56766000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1529659000", "cashflowFromInvestment": "-2151091000", "stockBasedCompensation": "31303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18290000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39229000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 2313416000, "cost_of_revenue": 893196000, "gross_profit": 1420220000, "ebit": 685496000, "ebitda": 717472000, "pretax_income": 663849000, "tax_provision": -61845000, "net_income": 725694000, "net_income_to_common": 725694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213262000, "total_current_assets": 666569000, "total_assets": 1545068000, "short_term_debt": 42932000, "long_term_debt": 771390000, "total_debt": 814322000, "total_liabilities": 1530986000, "total_equity": 14082000, "shares_outstanding": 63718000, "goodwill_and_intangibles": 30402000 }, "cash_flow": { "operating_cash_flow": 567165000, "capital_expenditure": 55916000, "free_cash_flow": 623081000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50391, "ticker_id": 5543, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "685496000", "ebitda": "717472000", "netIncome": "725694000", "grossProfit": "1420220000", "depreciation": "None", "totalRevenue": "2313416000", "costOfRevenue": "893196000", "interestIncome": "775000", "incomeBeforeTax": "663849000", "interestExpense": "21647000", "operatingIncome": "683064000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-61845000", "reportedCurrency": "USD", "netInterestIncome": "-20872000", "nonInterestIncome": "None", "operatingExpenses": "737156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13700000", "otherNonOperatingIncome": "2432000", "costofGoodsAndServicesSold": "893196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31976000", "sellingGeneralAndAdministrative": "543193000", "netIncomeFromContinuingOperations": "725694000" }, "balance": { "goodwill": "1600000", "inventory": "213520000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "1545068000", "longTermDebt": "771390000", "shortTermDebt": "42932000", "treasuryStock": "-1684262000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "28802000", "reportedCurrency": "USD", "retainedEarnings": "1279040000", "totalLiabilities": "1530986000", "otherCurrentAssets": "22670000", "totalCurrentAssets": "666569000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878499000", "currentAccountsPayable": "162145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108398000", "shortLongTermDebtTotal": "963559000", "totalShareholderEquity": "14082000", "capitalLeaseObligations": "192169000", "otherCurrentLiabilities": "166787000", "totalCurrentLiabilities": "388243000", "otherNonCurrentLiabilities": "371353000", "totalNonCurrentLiabilities": "1142743000", "cashAndShortTermInvestments": "213262000", "commonStockSharesOutstanding": "63718000", "intangibleAssetsExcludingGoodwill": "28802000", "cashAndCashEquivalentsAtCarryingValue": "213262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725694000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-43063000", "operatingCashflow": "567165000", "capitalExpenditures": "55916000", "changeInReceivables": "-35063000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429638000", "cashflowFromInvestment": "-55925000", "stockBasedCompensation": "38122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1020119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2313416000, "cost_of_revenue": 893196000, "gross_profit": 1420220000, "research_and_development": 13700000, "selling_general_admin": 543193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 685496000, "depreciation_amortisation": 31976000, "ebitda": 717472000, "interest_expense": 21647000, "interest_income": null, "other_non_operating": null, "pretax_income": 663849000, "tax_provision": -61845000, "effective_tax_rate": null, "net_income": 725694000, "net_income_continuing_ops": 725694000, "net_income_to_common": 725694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213262000, "short_term_investments": null, "net_receivables": 217182000, "inventory": 213520000, "other_current_assets": null, "total_current_assets": 666569000, "net_ppe": null, "goodwill": 1600000, "intangible_assets": 28802000, "goodwill_and_intangibles": 30402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 878499000, "total_assets": 1545068000, "short_term_debt": 42932000, "accounts_payable": 162145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388243000, "long_term_debt": 771390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1142743000, "total_liabilities": 1530986000, "total_debt": 814322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1279040000, "total_equity": 14082000, "shares_outstanding": 63718000, "operating_cash_flow": 567165000, "stock_based_compensation": 38122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55925000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -429638000, "free_cash_flow": 623081000, "net_change_in_cash": 81602000 }, "raw_data": { "income": { "ebit": "685496000", "ebitda": "717472000", "netIncome": "725694000", "grossProfit": "1420220000", "depreciation": "None", "totalRevenue": "2313416000", "costOfRevenue": "893196000", "interestIncome": "775000", "incomeBeforeTax": "663849000", "interestExpense": "21647000", "operatingIncome": "683064000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-61845000", "reportedCurrency": "USD", "netInterestIncome": "-20872000", "nonInterestIncome": "None", "operatingExpenses": "737156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13700000", "otherNonOperatingIncome": "2432000", "costofGoodsAndServicesSold": "893196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31976000", "sellingGeneralAndAdministrative": "543193000", "netIncomeFromContinuingOperations": "725694000" }, "balance": { "goodwill": "1600000", "inventory": "213520000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "1545068000", "longTermDebt": "771390000", "shortTermDebt": "42932000", "treasuryStock": "-1684262000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "28802000", "reportedCurrency": "USD", "retainedEarnings": "1279040000", "totalLiabilities": "1530986000", "otherCurrentAssets": "22670000", "totalCurrentAssets": "666569000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878499000", "currentAccountsPayable": "162145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108398000", "shortLongTermDebtTotal": "963559000", "totalShareholderEquity": "14082000", "capitalLeaseObligations": "192169000", "otherCurrentLiabilities": "166787000", "totalCurrentLiabilities": "388243000", "otherNonCurrentLiabilities": "371353000", "totalNonCurrentLiabilities": "1142743000", "cashAndShortTermInvestments": "213262000", "commonStockSharesOutstanding": "63718000", "intangibleAssetsExcludingGoodwill": "28802000", "cashAndCashEquivalentsAtCarryingValue": "213262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725694000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-43063000", "operatingCashflow": "567165000", "capitalExpenditures": "55916000", "changeInReceivables": "-35063000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429638000", "cashflowFromInvestment": "-55925000", "stockBasedCompensation": "38122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1020119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31976000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1385951000, "cost_of_revenue": 636003000, "gross_profit": 749948000, "ebit": 213721000, "ebitda": 241340000, "pretax_income": 206979000, "tax_provision": -105882000, "net_income": 312861000, "net_income_to_common": 312861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137344000, "total_current_assets": 492841000, "total_assets": 1118723000, "short_term_debt": 47064000, "long_term_debt": 180000000, "total_debt": 227064000, "total_liabilities": 828090000, "total_equity": 290633000, "shares_outstanding": 68544000, "goodwill_and_intangibles": 39355000 }, "cash_flow": { "operating_cash_flow": 266902000, "capital_expenditure": 42033000, "free_cash_flow": 308935000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50396, "ticker_id": 5543, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213721000", "ebitda": "241340000", "netIncome": "312861000", "grossProfit": "749948000", "depreciation": "None", "totalRevenue": "1385951000", "costOfRevenue": "636003000", "interestIncome": "215000", "incomeBeforeTax": "206979000", "interestExpense": "6742000", "operatingIncome": "214124000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-105882000", "reportedCurrency": "USD", "netInterestIncome": "-6527000", "nonInterestIncome": "None", "operatingExpenses": "535824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "-403000", "costofGoodsAndServicesSold": "636003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27619000", "sellingGeneralAndAdministrative": "535804000", "netIncomeFromContinuingOperations": "312861000" }, "balance": { "goodwill": "1719000", "inventory": "175121000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1118723000", "longTermDebt": "180000000", "shortTermDebt": "47064000", "treasuryStock": "-688849000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "37636000", "reportedCurrency": "USD", "retainedEarnings": "553346000", "totalLiabilities": "828090000", "otherCurrentAssets": "19398000", "totalCurrentAssets": "492841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625882000", "currentAccountsPayable": "112778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57467000", "shortLongTermDebtTotal": "373465000", "totalShareholderEquity": "290633000", "capitalLeaseObligations": "193465000", "otherCurrentLiabilities": "126704000", "totalCurrentLiabilities": "291584000", "otherNonCurrentLiabilities": "356506000", "totalNonCurrentLiabilities": "536506000", "cashAndShortTermInvestments": "137344000", "commonStockSharesOutstanding": "68544000", "intangibleAssetsExcludingGoodwill": "37636000", "cashAndCashEquivalentsAtCarryingValue": "137344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312861000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-13462000", "operatingCashflow": "266902000", "capitalExpenditures": "42033000", "changeInReceivables": "-47045000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198038000", "cashflowFromInvestment": "-41762000", "stockBasedCompensation": "16361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27102000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1385951000, "cost_of_revenue": 636003000, "gross_profit": 749948000, "research_and_development": 10200000, "selling_general_admin": 535804000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213721000, "depreciation_amortisation": 27619000, "ebitda": 241340000, "interest_expense": 6742000, "interest_income": null, "other_non_operating": null, "pretax_income": 206979000, "tax_provision": -105882000, "effective_tax_rate": null, "net_income": 312861000, "net_income_continuing_ops": 312861000, "net_income_to_common": 312861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137344000, "short_term_investments": null, "net_receivables": 162520000, "inventory": 175121000, "other_current_assets": null, "total_current_assets": 492841000, "net_ppe": null, "goodwill": 1719000, "intangible_assets": 37636000, "goodwill_and_intangibles": 39355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 625882000, "total_assets": 1118723000, "short_term_debt": 47064000, "accounts_payable": 112778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 291584000, "long_term_debt": 180000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536506000, "total_liabilities": 828090000, "total_debt": 227064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 553346000, "total_equity": 290633000, "shares_outstanding": 68544000, "operating_cash_flow": 266902000, "stock_based_compensation": 16361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41762000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198038000, "free_cash_flow": 308935000, "net_change_in_cash": 27102000 }, "raw_data": { "income": { "ebit": "213721000", "ebitda": "241340000", "netIncome": "312861000", "grossProfit": "749948000", "depreciation": "None", "totalRevenue": "1385951000", "costOfRevenue": "636003000", "interestIncome": "215000", "incomeBeforeTax": "206979000", "interestExpense": "6742000", "operatingIncome": "214124000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-105882000", "reportedCurrency": "USD", "netInterestIncome": "-6527000", "nonInterestIncome": "None", "operatingExpenses": "535824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "-403000", "costofGoodsAndServicesSold": "636003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27619000", "sellingGeneralAndAdministrative": "535804000", "netIncomeFromContinuingOperations": "312861000" }, "balance": { "goodwill": "1719000", "inventory": "175121000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1118723000", "longTermDebt": "180000000", "shortTermDebt": "47064000", "treasuryStock": "-688849000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "37636000", "reportedCurrency": "USD", "retainedEarnings": "553346000", "totalLiabilities": "828090000", "otherCurrentAssets": "19398000", "totalCurrentAssets": "492841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625882000", "currentAccountsPayable": "112778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57467000", "shortLongTermDebtTotal": "373465000", "totalShareholderEquity": "290633000", "capitalLeaseObligations": "193465000", "otherCurrentLiabilities": "126704000", "totalCurrentLiabilities": "291584000", "otherNonCurrentLiabilities": "356506000", "totalNonCurrentLiabilities": "536506000", "cashAndShortTermInvestments": "137344000", "commonStockSharesOutstanding": "68544000", "intangibleAssetsExcludingGoodwill": "37636000", "cashAndCashEquivalentsAtCarryingValue": "137344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312861000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-13462000", "operatingCashflow": "266902000", "capitalExpenditures": "42033000", "changeInReceivables": "-47045000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198038000", "cashflowFromInvestment": "-41762000", "stockBasedCompensation": "16361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27102000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27619000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1230593000, "cost_of_revenue": 613537000, "gross_profit": 617056000, "ebit": 127958000, "ebitda": 152171000, "pretax_income": 119322000, "tax_provision": -175000, "net_income": 119497000, "net_income_to_common": 119497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109753000, "total_current_assets": 425382000, "total_assets": 738802000, "short_term_debt": 48585000, "long_term_debt": 205000000, "total_debt": 253585000, "total_liabilities": 606897000, "total_equity": 131905000, "shares_outstanding": 71771000, "goodwill_and_intangibles": 48673000 }, "cash_flow": { "operating_cash_flow": 89958000, "capital_expenditure": 36576000, "free_cash_flow": 126534000, "dividends_paid": 2985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50401, "ticker_id": 5543, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127958000", "ebitda": "152171000", "netIncome": "119497000", "grossProfit": "617056000", "depreciation": "None", "totalRevenue": "1230593000", "costOfRevenue": "613537000", "interestIncome": "601000", "incomeBeforeTax": "119322000", "interestExpense": "8636000", "operatingIncome": "128649000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-175000", "reportedCurrency": "USD", "netInterestIncome": "-8035000", "nonInterestIncome": "None", "operatingExpenses": "488407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11800000", "otherNonOperatingIncome": "-691000", "costofGoodsAndServicesSold": "613537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24213000", "sellingGeneralAndAdministrative": "374435000", "netIncomeFromContinuingOperations": "119497000" }, "balance": { "goodwill": "1578000", "inventory": "172028000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "738802000", "longTermDebt": "205000000", "shortTermDebt": "48585000", "treasuryStock": "-546208000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47095000", "reportedCurrency": "USD", "retainedEarnings": "240485000", "totalLiabilities": "606897000", "otherCurrentAssets": "26850000", "totalCurrentAssets": "425382000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313420000", "currentAccountsPayable": "95754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47405000", "shortLongTermDebtTotal": "393733000", "totalShareholderEquity": "131905000", "capitalLeaseObligations": "188733000", "otherCurrentLiabilities": "108677000", "totalCurrentLiabilities": "257223000", "otherNonCurrentLiabilities": "144674000", "totalNonCurrentLiabilities": "349674000", "cashAndShortTermInvestments": "109753000", "commonStockSharesOutstanding": "71771000", "intangibleAssetsExcludingGoodwill": "47095000", "cashAndCashEquivalentsAtCarryingValue": "109753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119497000", "profitLoss": "None", "dividendPayout": "2985000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-48156000", "operatingCashflow": "89958000", "capitalExpenditures": "36576000", "changeInReceivables": "-15015000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68638000", "cashflowFromInvestment": "-36236000", "stockBasedCompensation": "14412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14916000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1230593000, "cost_of_revenue": 613537000, "gross_profit": 617056000, "research_and_development": 11800000, "selling_general_admin": 374435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127958000, "depreciation_amortisation": 24213000, "ebitda": 152171000, "interest_expense": 8636000, "interest_income": null, "other_non_operating": null, "pretax_income": 119322000, "tax_provision": -175000, "effective_tax_rate": null, "net_income": 119497000, "net_income_continuing_ops": 119497000, "net_income_to_common": 119497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109753000, "short_term_investments": null, "net_receivables": 118251000, "inventory": 172028000, "other_current_assets": null, "total_current_assets": 425382000, "net_ppe": null, "goodwill": 1578000, "intangible_assets": 47095000, "goodwill_and_intangibles": 48673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 313420000, "total_assets": 738802000, "short_term_debt": 48585000, "accounts_payable": 95754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257223000, "long_term_debt": 205000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349674000, "total_liabilities": 606897000, "total_debt": 253585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 240485000, "total_equity": 131905000, "shares_outstanding": 71771000, "operating_cash_flow": 89958000, "stock_based_compensation": 14412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36236000, "dividends_paid": 2985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68638000, "free_cash_flow": 126534000, "net_change_in_cash": -14916000 }, "raw_data": { "income": { "ebit": "127958000", "ebitda": "152171000", "netIncome": "119497000", "grossProfit": "617056000", "depreciation": "None", "totalRevenue": "1230593000", "costOfRevenue": "613537000", "interestIncome": "601000", "incomeBeforeTax": "119322000", "interestExpense": "8636000", "operatingIncome": "128649000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-175000", "reportedCurrency": "USD", "netInterestIncome": "-8035000", "nonInterestIncome": "None", "operatingExpenses": "488407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11800000", "otherNonOperatingIncome": "-691000", "costofGoodsAndServicesSold": "613537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24213000", "sellingGeneralAndAdministrative": "374435000", "netIncomeFromContinuingOperations": "119497000" }, "balance": { "goodwill": "1578000", "inventory": "172028000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "738802000", "longTermDebt": "205000000", "shortTermDebt": "48585000", "treasuryStock": "-546208000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47095000", "reportedCurrency": "USD", "retainedEarnings": "240485000", "totalLiabilities": "606897000", "otherCurrentAssets": "26850000", "totalCurrentAssets": "425382000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313420000", "currentAccountsPayable": "95754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47405000", "shortLongTermDebtTotal": "393733000", "totalShareholderEquity": "131905000", "capitalLeaseObligations": "188733000", "otherCurrentLiabilities": "108677000", "totalCurrentLiabilities": "257223000", "otherNonCurrentLiabilities": "144674000", "totalNonCurrentLiabilities": "349674000", "cashAndShortTermInvestments": "109753000", "commonStockSharesOutstanding": "71771000", "intangibleAssetsExcludingGoodwill": "47095000", "cashAndCashEquivalentsAtCarryingValue": "109753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119497000", "profitLoss": "None", "dividendPayout": "2985000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-48156000", "operatingCashflow": "89958000", "capitalExpenditures": "36576000", "changeInReceivables": "-15015000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68638000", "cashflowFromInvestment": "-36236000", "stockBasedCompensation": "14412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14916000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24213000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1088205000, "cost_of_revenue": 528051000, "gross_profit": 560154000, "ebit": 66112000, "ebitda": 95362000, "pretax_income": 65157000, "tax_provision": 14720000, "net_income": 50437000, "net_income_to_common": 50437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123367000, "total_current_assets": 380298000, "total_assets": 468901000, "short_term_debt": 1733000, "long_term_debt": 120000000, "total_debt": 121733000, "total_liabilities": 318593000, "total_equity": 150308000, "shares_outstanding": 68421000, "goodwill_and_intangibles": 47304000 }, "cash_flow": { "operating_cash_flow": 114162000, "capital_expenditure": 11979000, "free_cash_flow": 126141000, "dividends_paid": 21015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50406, "ticker_id": 5543, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66112000", "ebitda": "95362000", "netIncome": "50437000", "grossProfit": "560154000", "depreciation": "None", "totalRevenue": "1088205000", "costOfRevenue": "528051000", "interestIncome": "1281000", "incomeBeforeTax": "65157000", "interestExpense": "955000", "operatingIncome": "62944000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14720000", "reportedCurrency": "USD", "netInterestIncome": "326000", "nonInterestIncome": "None", "operatingExpenses": "497210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14100000", "otherNonOperatingIncome": "3168000", "costofGoodsAndServicesSold": "528051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29250000", "sellingGeneralAndAdministrative": "379177000", "netIncomeFromContinuingOperations": "50437000" }, "balance": { "goodwill": "1614000", "inventory": "124491000", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "468901000", "longTermDebt": "120000000", "shortTermDebt": "1733000", "treasuryStock": "-397491000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "45690000", "reportedCurrency": "USD", "retainedEarnings": "121215000", "totalLiabilities": "318593000", "otherCurrentAssets": "24069000", "totalCurrentAssets": "380298000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88603000", "currentAccountsPayable": "77231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22211000", "shortLongTermDebtTotal": "121733000", "totalShareholderEquity": "150308000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102171000", "totalCurrentLiabilities": "184491000", "otherNonCurrentLiabilities": "14102000", "totalNonCurrentLiabilities": "134102000", "cashAndShortTermInvestments": "123367000", "commonStockSharesOutstanding": "68421000", "intangibleAssetsExcludingGoodwill": "45690000", "cashAndCashEquivalentsAtCarryingValue": "123367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50437000", "profitLoss": "None", "dividendPayout": "21015000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1987000", "operatingCashflow": "114162000", "capitalExpenditures": "11979000", "changeInReceivables": "-24623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148802000", "cashflowFromInvestment": "-10110000", "stockBasedCompensation": "13105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1088205000, "cost_of_revenue": 528051000, "gross_profit": 560154000, "research_and_development": 14100000, "selling_general_admin": 379177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66112000, "depreciation_amortisation": 29250000, "ebitda": 95362000, "interest_expense": 955000, "interest_income": null, "other_non_operating": null, "pretax_income": 65157000, "tax_provision": 14720000, "effective_tax_rate": null, "net_income": 50437000, "net_income_continuing_ops": 50437000, "net_income_to_common": 50437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123367000, "short_term_investments": null, "net_receivables": 108371000, "inventory": 124491000, "other_current_assets": null, "total_current_assets": 380298000, "net_ppe": null, "goodwill": 1614000, "intangible_assets": 45690000, "goodwill_and_intangibles": 47304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88603000, "total_assets": 468901000, "short_term_debt": 1733000, "accounts_payable": 77231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184491000, "long_term_debt": 120000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134102000, "total_liabilities": 318593000, "total_debt": 121733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 121215000, "total_equity": 150308000, "shares_outstanding": 68421000, "operating_cash_flow": 114162000, "stock_based_compensation": 13105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10110000, "dividends_paid": 21015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148802000, "free_cash_flow": 126141000, "net_change_in_cash": -44750000 }, "raw_data": { "income": { "ebit": "66112000", "ebitda": "95362000", "netIncome": "50437000", "grossProfit": "560154000", "depreciation": "None", "totalRevenue": "1088205000", "costOfRevenue": "528051000", "interestIncome": "1281000", "incomeBeforeTax": "65157000", "interestExpense": "955000", "operatingIncome": "62944000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14720000", "reportedCurrency": "USD", "netInterestIncome": "326000", "nonInterestIncome": "None", "operatingExpenses": "497210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14100000", "otherNonOperatingIncome": "3168000", "costofGoodsAndServicesSold": "528051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29250000", "sellingGeneralAndAdministrative": "379177000", "netIncomeFromContinuingOperations": "50437000" }, "balance": { "goodwill": "1614000", "inventory": "124491000", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "468901000", "longTermDebt": "120000000", "shortTermDebt": "1733000", "treasuryStock": "-397491000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "45690000", "reportedCurrency": "USD", "retainedEarnings": "121215000", "totalLiabilities": "318593000", "otherCurrentAssets": "24069000", "totalCurrentAssets": "380298000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88603000", "currentAccountsPayable": "77231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22211000", "shortLongTermDebtTotal": "121733000", "totalShareholderEquity": "150308000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102171000", "totalCurrentLiabilities": "184491000", "otherNonCurrentLiabilities": "14102000", "totalNonCurrentLiabilities": "134102000", "cashAndShortTermInvestments": "123367000", "commonStockSharesOutstanding": "68421000", "intangibleAssetsExcludingGoodwill": "45690000", "cashAndCashEquivalentsAtCarryingValue": "123367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50437000", "profitLoss": "None", "dividendPayout": "21015000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1987000", "operatingCashflow": "114162000", "capitalExpenditures": "11979000", "changeInReceivables": "-24623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148802000", "cashflowFromInvestment": "-10110000", "stockBasedCompensation": "13105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29250000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "ebit": 200844000, "ebitda": 221084000, "pretax_income": 178844000, "tax_provision": 41288000, "net_income": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130881000, "total_current_assets": 1065203000, "total_assets": 4343414000, "short_term_debt": 93848000, "long_term_debt": 1330271000, "total_debt": 1424119000, "total_liabilities": 2916024000, "total_equity": 1427390000, "shares_outstanding": 50707000, "goodwill_and_intangibles": 1725320000 }, "cash_flow": { "operating_cash_flow": -53148000, "capital_expenditure": 18000000, "free_cash_flow": -35148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50369, "ticker_id": 5543, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200844000", "ebitda": "221084000", "netIncome": "137556000", "grossProfit": "522945000", "depreciation": "None", "totalRevenue": "921457000", "costOfRevenue": "398512000", "interestIncome": "335000", "incomeBeforeTax": "178844000", "interestExpense": "20459000", "operatingIncome": "200844000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "41288000", "reportedCurrency": "USD", "netInterestIncome": "-20124000", "nonInterestIncome": "None", "operatingExpenses": "322101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20240000", "sellingGeneralAndAdministrative": "322101000", "netIncomeFromContinuingOperations": "137556000" }, "balance": { "goodwill": "404662000", "inventory": "397557000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4343414000", "longTermDebt": "1330271000", "shortTermDebt": "93848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1320658000", "reportedCurrency": "USD", "retainedEarnings": "3618194000", "totalLiabilities": "2916024000", "otherCurrentAssets": "66687000", "totalCurrentAssets": "1065203000", "currentLongTermDebt": "5550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "470078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278211000", "currentAccountsPayable": "242474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1725444000", "totalShareholderEquity": "1427390000", "capitalLeaseObligations": "389623000", "otherCurrentLiabilities": "259430000", "totalCurrentLiabilities": "639516000", "otherNonCurrentLiabilities": "3489000", "totalNonCurrentLiabilities": "2276508000", "cashAndShortTermInvestments": "130881000", "commonStockSharesOutstanding": "50707000", "intangibleAssetsExcludingGoodwill": "1320658000", "cashAndCashEquivalentsAtCarryingValue": "130881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-30959000", "operatingCashflow": "-53148000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72309000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "10607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 921457000, "cost_of_revenue": 398512000, "gross_profit": 522945000, "research_and_development": null, "selling_general_admin": 322101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200844000, "depreciation_amortisation": 20240000, "ebitda": 221084000, "interest_expense": 20459000, "interest_income": null, "other_non_operating": null, "pretax_income": 178844000, "tax_provision": 41288000, "effective_tax_rate": null, "net_income": 137556000, "net_income_continuing_ops": 137556000, "net_income_to_common": 137556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130881000, "short_term_investments": null, "net_receivables": 470078000, "inventory": 397557000, "other_current_assets": null, "total_current_assets": 1065203000, "net_ppe": null, "goodwill": 404662000, "intangible_assets": 1320658000, "goodwill_and_intangibles": 1725320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3278211000, "total_assets": 4343414000, "short_term_debt": 93848000, "accounts_payable": 242474000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639516000, "long_term_debt": 1330271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2276508000, "total_liabilities": 2916024000, "total_debt": 1424119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3618194000, "total_equity": 1427390000, "shares_outstanding": 50707000, "operating_cash_flow": -53148000, "stock_based_compensation": 10607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72309000, "free_cash_flow": -35148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200844000", "ebitda": "221084000", "netIncome": "137556000", "grossProfit": "522945000", "depreciation": "None", "totalRevenue": "921457000", "costOfRevenue": "398512000", "interestIncome": "335000", "incomeBeforeTax": "178844000", "interestExpense": "20459000", "operatingIncome": "200844000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "41288000", "reportedCurrency": "USD", "netInterestIncome": "-20124000", "nonInterestIncome": "None", "operatingExpenses": "322101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20240000", "sellingGeneralAndAdministrative": "322101000", "netIncomeFromContinuingOperations": "137556000" }, "balance": { "goodwill": "404662000", "inventory": "397557000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4343414000", "longTermDebt": "1330271000", "shortTermDebt": "93848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1320658000", "reportedCurrency": "USD", "retainedEarnings": "3618194000", "totalLiabilities": "2916024000", "otherCurrentAssets": "66687000", "totalCurrentAssets": "1065203000", "currentLongTermDebt": "5550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "470078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278211000", "currentAccountsPayable": "242474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1725444000", "totalShareholderEquity": "1427390000", "capitalLeaseObligations": "389623000", "otherCurrentLiabilities": "259430000", "totalCurrentLiabilities": "639516000", "otherNonCurrentLiabilities": "3489000", "totalNonCurrentLiabilities": "2276508000", "cashAndShortTermInvestments": "130881000", "commonStockSharesOutstanding": "50707000", "intangibleAssetsExcludingGoodwill": "1320658000", "cashAndCashEquivalentsAtCarryingValue": "130881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-30959000", "operatingCashflow": "-53148000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72309000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "10607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20240000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 957640000, "cost_of_revenue": 433978000, "gross_profit": 523662000, "ebit": 146397000, "ebitda": 167342000, "pretax_income": 127218000, "tax_provision": 22053000, "net_income": 105165000, "net_income_to_common": 105165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130354000, "total_current_assets": 885883000, "total_assets": 4174750000, "short_term_debt": 85772000, "long_term_debt": 1230885000, "total_debt": 1316657000, "total_liabilities": 2881467000, "total_equity": 1293283000, "shares_outstanding": 51736000, "goodwill_and_intangibles": 1729369000 }, "cash_flow": { "operating_cash_flow": 252530000, "capital_expenditure": 6111000, "free_cash_flow": 258641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50370, "ticker_id": 5543, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146397000", "ebitda": "167342000", "netIncome": "105165000", "grossProfit": "523662000", "depreciation": "None", "totalRevenue": "957640000", "costOfRevenue": "433978000", "interestIncome": "609000", "incomeBeforeTax": "127218000", "interestExpense": "21287000", "operatingIncome": "146397000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22053000", "reportedCurrency": "USD", "netInterestIncome": "-20678000", "nonInterestIncome": "None", "operatingExpenses": "377265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20945000", "sellingGeneralAndAdministrative": "343420000", "netIncomeFromContinuingOperations": "105165000" }, "balance": { "goodwill": "404689000", "inventory": "368687000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4174750000", "longTermDebt": "1230885000", "shortTermDebt": "85772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1324680000", "reportedCurrency": "USD", "retainedEarnings": "3480638000", "totalLiabilities": "2881467000", "otherCurrentAssets": "53787000", "totalCurrentAssets": "885883000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3288867000", "currentAccountsPayable": "266090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1613849000", "totalShareholderEquity": "1293283000", "capitalLeaseObligations": "382964000", "otherCurrentLiabilities": "300959000", "totalCurrentLiabilities": "700129000", "otherNonCurrentLiabilities": "3322000", "totalNonCurrentLiabilities": "2181338000", "cashAndShortTermInvestments": "130354000", "commonStockSharesOutstanding": "51736000", "intangibleAssetsExcludingGoodwill": "1324680000", "cashAndCashEquivalentsAtCarryingValue": "130354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105165000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "26323000", "operatingCashflow": "252530000", "capitalExpenditures": "6111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270167000", "cashflowFromInvestment": "-6111000", "stockBasedCompensation": "8189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 957640000, "cost_of_revenue": 433978000, "gross_profit": 523662000, "research_and_development": null, "selling_general_admin": 343420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146397000, "depreciation_amortisation": 20945000, "ebitda": 167342000, "interest_expense": 21287000, "interest_income": null, "other_non_operating": null, "pretax_income": 127218000, "tax_provision": 22053000, "effective_tax_rate": null, "net_income": 105165000, "net_income_continuing_ops": 105165000, "net_income_to_common": 105165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130354000, "short_term_investments": null, "net_receivables": 333055000, "inventory": 368687000, "other_current_assets": null, "total_current_assets": 885883000, "net_ppe": null, "goodwill": 404689000, "intangible_assets": 1324680000, "goodwill_and_intangibles": 1729369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3288867000, "total_assets": 4174750000, "short_term_debt": 85772000, "accounts_payable": 266090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700129000, "long_term_debt": 1230885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2181338000, "total_liabilities": 2881467000, "total_debt": 1316657000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3480638000, "total_equity": 1293283000, "shares_outstanding": 51736000, "operating_cash_flow": 252530000, "stock_based_compensation": 8189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270167000, "free_cash_flow": 258641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146397000", "ebitda": "167342000", "netIncome": "105165000", "grossProfit": "523662000", "depreciation": "None", "totalRevenue": "957640000", "costOfRevenue": "433978000", "interestIncome": "609000", "incomeBeforeTax": "127218000", "interestExpense": "21287000", "operatingIncome": "146397000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22053000", "reportedCurrency": "USD", "netInterestIncome": "-20678000", "nonInterestIncome": "None", "operatingExpenses": "377265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20945000", "sellingGeneralAndAdministrative": "343420000", "netIncomeFromContinuingOperations": "105165000" }, "balance": { "goodwill": "404689000", "inventory": "368687000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4174750000", "longTermDebt": "1230885000", "shortTermDebt": "85772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1324680000", "reportedCurrency": "USD", "retainedEarnings": "3480638000", "totalLiabilities": "2881467000", "otherCurrentAssets": "53787000", "totalCurrentAssets": "885883000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3288867000", "currentAccountsPayable": "266090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1613849000", "totalShareholderEquity": "1293283000", "capitalLeaseObligations": "382964000", "otherCurrentLiabilities": "300959000", "totalCurrentLiabilities": "700129000", "otherNonCurrentLiabilities": "3322000", "totalNonCurrentLiabilities": "2181338000", "cashAndShortTermInvestments": "130354000", "commonStockSharesOutstanding": "51736000", "intangibleAssetsExcludingGoodwill": "1324680000", "cashAndCashEquivalentsAtCarryingValue": "130354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105165000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "26323000", "operatingCashflow": "252530000", "capitalExpenditures": "6111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270167000", "cashflowFromInvestment": "-6111000", "stockBasedCompensation": "8189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20945000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 996301000, "cost_of_revenue": 413293000, "gross_profit": 583008000, "ebit": 207660000, "ebitda": 227986000, "pretax_income": 189428000, "tax_provision": 43612000, "net_income": 145816000, "net_income_to_common": 145816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153970000, "total_current_assets": 971191000, "total_assets": 4299764000, "short_term_debt": 84331000, "long_term_debt": 1318498000, "total_debt": 1402829000, "total_liabilities": 2936624000, "total_equity": 1363140000, "shares_outstanding": 53989000, "goodwill_and_intangibles": 1735202000 }, "cash_flow": { "operating_cash_flow": 239336000, "capital_expenditure": 13174000, "free_cash_flow": 252510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50372, "ticker_id": 5543, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207660000", "ebitda": "227986000", "netIncome": "145816000", "grossProfit": "583008000", "depreciation": "None", "totalRevenue": "996301000", "costOfRevenue": "413293000", "interestIncome": "531000", "incomeBeforeTax": "189428000", "interestExpense": "21711000", "operatingIncome": "207660000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43612000", "reportedCurrency": "USD", "netInterestIncome": "-21180000", "nonInterestIncome": "None", "operatingExpenses": "375348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20326000", "sellingGeneralAndAdministrative": "375348000", "netIncomeFromContinuingOperations": "145816000" }, "balance": { "goodwill": "404688000", "inventory": "397073000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4299764000", "longTermDebt": "1318498000", "shortTermDebt": "84331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1330514000", "reportedCurrency": "USD", "retainedEarnings": "3375473000", "totalLiabilities": "2936624000", "otherCurrentAssets": "61162000", "totalCurrentAssets": "971191000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3328573000", "currentAccountsPayable": "217269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1705888000", "totalShareholderEquity": "1363140000", "capitalLeaseObligations": "387390000", "otherCurrentLiabilities": "275395000", "totalCurrentLiabilities": "691735000", "otherNonCurrentLiabilities": "4480000", "totalNonCurrentLiabilities": "2244889000", "cashAndShortTermInvestments": "153970000", "commonStockSharesOutstanding": "53989000", "intangibleAssetsExcludingGoodwill": "1330514000", "cashAndCashEquivalentsAtCarryingValue": "153970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9659000", "operatingCashflow": "239336000", "capitalExpenditures": "13174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271157000", "cashflowFromInvestment": "-13174000", "stockBasedCompensation": "8476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 996301000, "cost_of_revenue": 413293000, "gross_profit": 583008000, "research_and_development": null, "selling_general_admin": 375348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207660000, "depreciation_amortisation": 20326000, "ebitda": 227986000, "interest_expense": 21711000, "interest_income": null, "other_non_operating": null, "pretax_income": 189428000, "tax_provision": 43612000, "effective_tax_rate": null, "net_income": 145816000, "net_income_continuing_ops": 145816000, "net_income_to_common": 145816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153970000, "short_term_investments": null, "net_receivables": 358986000, "inventory": 397073000, "other_current_assets": null, "total_current_assets": 971191000, "net_ppe": null, "goodwill": 404688000, "intangible_assets": 1330514000, "goodwill_and_intangibles": 1735202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3328573000, "total_assets": 4299764000, "short_term_debt": 84331000, "accounts_payable": 217269000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691735000, "long_term_debt": 1318498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2244889000, "total_liabilities": 2936624000, "total_debt": 1402829000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3375473000, "total_equity": 1363140000, "shares_outstanding": 53989000, "operating_cash_flow": 239336000, "stock_based_compensation": 8476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -271157000, "free_cash_flow": 252510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207660000", "ebitda": "227986000", "netIncome": "145816000", "grossProfit": "583008000", "depreciation": "None", "totalRevenue": "996301000", "costOfRevenue": "413293000", "interestIncome": "531000", "incomeBeforeTax": "189428000", "interestExpense": "21711000", "operatingIncome": "207660000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43612000", "reportedCurrency": "USD", "netInterestIncome": "-21180000", "nonInterestIncome": "None", "operatingExpenses": "375348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20326000", "sellingGeneralAndAdministrative": "375348000", "netIncomeFromContinuingOperations": "145816000" }, "balance": { "goodwill": "404688000", "inventory": "397073000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4299764000", "longTermDebt": "1318498000", "shortTermDebt": "84331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1330514000", "reportedCurrency": "USD", "retainedEarnings": "3375473000", "totalLiabilities": "2936624000", "otherCurrentAssets": "61162000", "totalCurrentAssets": "971191000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3328573000", "currentAccountsPayable": "217269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1705888000", "totalShareholderEquity": "1363140000", "capitalLeaseObligations": "387390000", "otherCurrentLiabilities": "275395000", "totalCurrentLiabilities": "691735000", "otherNonCurrentLiabilities": "4480000", "totalNonCurrentLiabilities": "2244889000", "cashAndShortTermInvestments": "153970000", "commonStockSharesOutstanding": "53989000", "intangibleAssetsExcludingGoodwill": "1330514000", "cashAndCashEquivalentsAtCarryingValue": "153970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9659000", "operatingCashflow": "239336000", "capitalExpenditures": "13174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271157000", "cashflowFromInvestment": "-13174000", "stockBasedCompensation": "8476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20326000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1149373000, "cost_of_revenue": 440537000, "gross_profit": 708836000, "ebit": 310599000, "ebitda": 330073000, "pretax_income": -448607000, "tax_provision": 43675000, "net_income": -492282000, "net_income_to_common": -492282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200611000, "total_current_assets": 1101807000, "total_assets": 4450566000, "short_term_debt": 82918000, "long_term_debt": 1379112000, "total_debt": 1462030000, "total_liabilities": 3029429000, "total_equity": 1421137000, "shares_outstanding": 55783000, "goodwill_and_intangibles": 1740157000 }, "cash_flow": { "operating_cash_flow": 285800000, "capital_expenditure": 16571000, "free_cash_flow": 302371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50373, "ticker_id": 5543, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "310599000", "ebitda": "330073000", "netIncome": "-492282000", "grossProfit": "708836000", "depreciation": "None", "totalRevenue": "1149373000", "costOfRevenue": "440537000", "interestIncome": "371000", "incomeBeforeTax": "-448607000", "interestExpense": "22523000", "operatingIncome": "310599000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43675000", "reportedCurrency": "USD", "netInterestIncome": "-22152000", "nonInterestIncome": "None", "operatingExpenses": "398237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19474000", "sellingGeneralAndAdministrative": "398237000", "netIncomeFromContinuingOperations": "-492282000" }, "balance": { "goodwill": "404695000", "inventory": "405136000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4450566000", "longTermDebt": "1379112000", "shortTermDebt": "82918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1335462000", "reportedCurrency": "USD", "retainedEarnings": "3229657000", "totalLiabilities": "3029429000", "otherCurrentAssets": "49942000", "totalCurrentAssets": "1101807000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348759000", "currentAccountsPayable": "263339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1773579000", "totalShareholderEquity": "1421137000", "capitalLeaseObligations": "394467000", "otherCurrentLiabilities": "272571000", "totalCurrentLiabilities": "714849000", "otherNonCurrentLiabilities": "4698000", "totalNonCurrentLiabilities": "2314580000", "cashAndShortTermInvestments": "200611000", "commonStockSharesOutstanding": "55783000", "intangibleAssetsExcludingGoodwill": "1335462000", "cashAndCashEquivalentsAtCarryingValue": "200611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-492282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-13191000", "operatingCashflow": "285800000", "capitalExpenditures": "16571000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239065000", "cashflowFromInvestment": "-16571000", "stockBasedCompensation": "11259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133270999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149373000, "cost_of_revenue": 440537000, "gross_profit": 708836000, "research_and_development": null, "selling_general_admin": 398237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310599000, "depreciation_amortisation": 19474000, "ebitda": 330073000, "interest_expense": 22523000, "interest_income": null, "other_non_operating": null, "pretax_income": -448607000, "tax_provision": 43675000, "effective_tax_rate": null, "net_income": -492282000, "net_income_continuing_ops": -492282000, "net_income_to_common": -492282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200611000, "short_term_investments": null, "net_receivables": 446118000, "inventory": 405136000, "other_current_assets": null, "total_current_assets": 1101807000, "net_ppe": null, "goodwill": 404695000, "intangible_assets": 1335462000, "goodwill_and_intangibles": 1740157000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3348759000, "total_assets": 4450566000, "short_term_debt": 82918000, "accounts_payable": 263339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 714849000, "long_term_debt": 1379112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2314580000, "total_liabilities": 3029429000, "total_debt": 1462030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3229657000, "total_equity": 1421137000, "shares_outstanding": 55783000, "operating_cash_flow": 285800000, "stock_based_compensation": 11259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16571000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239065000, "free_cash_flow": 302371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "310599000", "ebitda": "330073000", "netIncome": "-492282000", "grossProfit": "708836000", "depreciation": "None", "totalRevenue": "1149373000", "costOfRevenue": "440537000", "interestIncome": "371000", "incomeBeforeTax": "-448607000", "interestExpense": "22523000", "operatingIncome": "310599000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43675000", "reportedCurrency": "USD", "netInterestIncome": "-22152000", "nonInterestIncome": "None", "operatingExpenses": "398237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19474000", "sellingGeneralAndAdministrative": "398237000", "netIncomeFromContinuingOperations": "-492282000" }, "balance": { "goodwill": "404695000", "inventory": "405136000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "4450566000", "longTermDebt": "1379112000", "shortTermDebt": "82918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1335462000", "reportedCurrency": "USD", "retainedEarnings": "3229657000", "totalLiabilities": "3029429000", "otherCurrentAssets": "49942000", "totalCurrentAssets": "1101807000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348759000", "currentAccountsPayable": "263339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1773579000", "totalShareholderEquity": "1421137000", "capitalLeaseObligations": "394467000", "otherCurrentLiabilities": "272571000", "totalCurrentLiabilities": "714849000", "otherNonCurrentLiabilities": "4698000", "totalNonCurrentLiabilities": "2314580000", "cashAndShortTermInvestments": "200611000", "commonStockSharesOutstanding": "55783000", "intangibleAssetsExcludingGoodwill": "1335462000", "cashAndCashEquivalentsAtCarryingValue": "200611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-492282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-13191000", "operatingCashflow": "285800000", "capitalExpenditures": "16571000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239065000", "cashflowFromInvestment": "-16571000", "stockBasedCompensation": "11259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133270999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19474000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 937333000, "cost_of_revenue": 395784000, "gross_profit": 541549000, "ebit": 222974000, "ebitda": 241511000, "pretax_income": 204939000, "tax_provision": 44836000, "net_income": 160103000, "net_income_to_common": 160103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166460000, "total_current_assets": 1073946000, "total_assets": 5066116000, "short_term_debt": 77693000, "long_term_debt": 1481725000, "total_debt": 1559418000, "total_liabilities": 3096523000, "total_equity": 1969593000, "shares_outstanding": 56502000, "goodwill_and_intangibles": 2484538000 }, "cash_flow": { "operating_cash_flow": -67235000, "capital_expenditure": 15375000, "free_cash_flow": -51860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50374, "ticker_id": 5543, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222974000", "ebitda": "241511000", "netIncome": "160103000", "grossProfit": "541549000", "depreciation": "None", "totalRevenue": "937333000", "costOfRevenue": "395784000", "interestIncome": "333000", "incomeBeforeTax": "204939000", "interestExpense": "22766000", "operatingIncome": "222974000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "44836000", "reportedCurrency": "USD", "netInterestIncome": "-22433000", "nonInterestIncome": "None", "operatingExpenses": "318575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18537000", "sellingGeneralAndAdministrative": "318575000", "netIncomeFromContinuingOperations": "160103000" }, "balance": { "goodwill": "711557000", "inventory": "391298000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "5066116000", "longTermDebt": "1481725000", "shortTermDebt": "77693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1772981000", "reportedCurrency": "USD", "retainedEarnings": "3721939000", "totalLiabilities": "3096523000", "otherCurrentAssets": "46267000", "totalCurrentAssets": "1073946000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "469921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992170000", "currentAccountsPayable": "244881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1862702000", "totalShareholderEquity": "1969593000", "capitalLeaseObligations": "380977000", "otherCurrentLiabilities": "247048000", "totalCurrentLiabilities": "705196000", "otherNonCurrentLiabilities": "4018000", "totalNonCurrentLiabilities": "2391327000", "cashAndShortTermInvestments": "166460000", "commonStockSharesOutstanding": "56502000", "intangibleAssetsExcludingGoodwill": "1772981000", "cashAndCashEquivalentsAtCarryingValue": "166460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-36633000", "operatingCashflow": "-67235000", "capitalExpenditures": "15375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65824000", "cashflowFromInvestment": "-15375000", "stockBasedCompensation": "8777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 937333000, "cost_of_revenue": 395784000, "gross_profit": 541549000, "research_and_development": null, "selling_general_admin": 318575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222974000, "depreciation_amortisation": 18537000, "ebitda": 241511000, "interest_expense": 22766000, "interest_income": null, "other_non_operating": null, "pretax_income": 204939000, "tax_provision": 44836000, "effective_tax_rate": null, "net_income": 160103000, "net_income_continuing_ops": 160103000, "net_income_to_common": 160103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166460000, "short_term_investments": null, "net_receivables": 469921000, "inventory": 391298000, "other_current_assets": null, "total_current_assets": 1073946000, "net_ppe": null, "goodwill": 711557000, "intangible_assets": 1772981000, "goodwill_and_intangibles": 2484538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3992170000, "total_assets": 5066116000, "short_term_debt": 77693000, "accounts_payable": 244881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705196000, "long_term_debt": 1481725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2391327000, "total_liabilities": 3096523000, "total_debt": 1559418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3721939000, "total_equity": 1969593000, "shares_outstanding": 56502000, "operating_cash_flow": -67235000, "stock_based_compensation": 8777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65824000, "free_cash_flow": -51860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222974000", "ebitda": "241511000", "netIncome": "160103000", "grossProfit": "541549000", "depreciation": "None", "totalRevenue": "937333000", "costOfRevenue": "395784000", "interestIncome": "333000", "incomeBeforeTax": "204939000", "interestExpense": "22766000", "operatingIncome": "222974000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "44836000", "reportedCurrency": "USD", "netInterestIncome": "-22433000", "nonInterestIncome": "None", "operatingExpenses": "318575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18537000", "sellingGeneralAndAdministrative": "318575000", "netIncomeFromContinuingOperations": "160103000" }, "balance": { "goodwill": "711557000", "inventory": "391298000", "commonStock": "111000", "currentDebt": "None", "investments": "None", "totalAssets": "5066116000", "longTermDebt": "1481725000", "shortTermDebt": "77693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1772981000", "reportedCurrency": "USD", "retainedEarnings": "3721939000", "totalLiabilities": "3096523000", "otherCurrentAssets": "46267000", "totalCurrentAssets": "1073946000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "469921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992170000", "currentAccountsPayable": "244881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1862702000", "totalShareholderEquity": "1969593000", "capitalLeaseObligations": "380977000", "otherCurrentLiabilities": "247048000", "totalCurrentLiabilities": "705196000", "otherNonCurrentLiabilities": "4018000", "totalNonCurrentLiabilities": "2391327000", "cashAndShortTermInvestments": "166460000", "commonStockSharesOutstanding": "56502000", "intangibleAssetsExcludingGoodwill": "1772981000", "cashAndCashEquivalentsAtCarryingValue": "166460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-36633000", "operatingCashflow": "-67235000", "capitalExpenditures": "15375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65824000", "cashflowFromInvestment": "-15375000", "stockBasedCompensation": "8777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18537000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 989773000, "cost_of_revenue": 416847000, "gross_profit": 572926000, "ebit": 198571000, "ebitda": 216521000, "pretax_income": 175234000, "tax_provision": -193675000, "net_income": 368909000, "net_income_to_common": 368909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180485000, "total_current_assets": 872269000, "total_assets": 4812153000, "short_term_debt": 68551000, "long_term_debt": 1349339000, "total_debt": 1417890000, "total_liabilities": 2976421000, "total_equity": 1835732000, "shares_outstanding": 58027000, "goodwill_and_intangibles": 2488571000 }, "cash_flow": { "operating_cash_flow": 321937000, "capital_expenditure": 18490000, "free_cash_flow": 340427000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50375, "ticker_id": 5543, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198571000", "ebitda": "216521000", "netIncome": "368909000", "grossProfit": "572926000", "depreciation": "None", "totalRevenue": "989773000", "costOfRevenue": "416847000", "interestIncome": "576000", "incomeBeforeTax": "175234000", "interestExpense": "23337000", "operatingIncome": "199915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-193675000", "reportedCurrency": "USD", "netInterestIncome": "-22761000", "nonInterestIncome": "None", "operatingExpenses": "373011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17950000", "sellingGeneralAndAdministrative": "77861000", "netIncomeFromContinuingOperations": "368909000" }, "balance": { "goodwill": "711491000", "inventory": "356254000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4812153000", "longTermDebt": "1349339000", "shortTermDebt": "68551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1777080000", "reportedCurrency": "USD", "retainedEarnings": "3561836000", "totalLiabilities": "2976421000", "otherCurrentAssets": "51623000", "totalCurrentAssets": "872269000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3939884000", "currentAccountsPayable": "264901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701296000", "totalShareholderEquity": "1835732000", "capitalLeaseObligations": "351957000", "otherCurrentLiabilities": "298068000", "totalCurrentLiabilities": "740208000", "otherNonCurrentLiabilities": "3948000", "totalNonCurrentLiabilities": "2236213000", "cashAndShortTermInvestments": "180485000", "commonStockSharesOutstanding": "58027000", "intangibleAssetsExcludingGoodwill": "1777080000", "cashAndCashEquivalentsAtCarryingValue": "180485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "368909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4072000", "operatingCashflow": "321937000", "capitalExpenditures": "18490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-302375000", "cashflowFromInvestment": "-18490000", "stockBasedCompensation": "8676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 989773000, "cost_of_revenue": 416847000, "gross_profit": 572926000, "research_and_development": 25600000, "selling_general_admin": 77861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198571000, "depreciation_amortisation": 17950000, "ebitda": 216521000, "interest_expense": 23337000, "interest_income": null, "other_non_operating": null, "pretax_income": 175234000, "tax_provision": -193675000, "effective_tax_rate": null, "net_income": 368909000, "net_income_continuing_ops": 368909000, "net_income_to_common": 368909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180485000, "short_term_investments": null, "net_receivables": 283907000, "inventory": 356254000, "other_current_assets": null, "total_current_assets": 872269000, "net_ppe": null, "goodwill": 711491000, "intangible_assets": 1777080000, "goodwill_and_intangibles": 2488571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3939884000, "total_assets": 4812153000, "short_term_debt": 68551000, "accounts_payable": 264901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740208000, "long_term_debt": 1349339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2236213000, "total_liabilities": 2976421000, "total_debt": 1417890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3561836000, "total_equity": 1835732000, "shares_outstanding": 58027000, "operating_cash_flow": 321937000, "stock_based_compensation": 8676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -302375000, "free_cash_flow": 340427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198571000", "ebitda": "216521000", "netIncome": "368909000", "grossProfit": "572926000", "depreciation": "None", "totalRevenue": "989773000", "costOfRevenue": "416847000", "interestIncome": "576000", "incomeBeforeTax": "175234000", "interestExpense": "23337000", "operatingIncome": "199915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-193675000", "reportedCurrency": "USD", "netInterestIncome": "-22761000", "nonInterestIncome": "None", "operatingExpenses": "373011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17950000", "sellingGeneralAndAdministrative": "77861000", "netIncomeFromContinuingOperations": "368909000" }, "balance": { "goodwill": "711491000", "inventory": "356254000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4812153000", "longTermDebt": "1349339000", "shortTermDebt": "68551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1777080000", "reportedCurrency": "USD", "retainedEarnings": "3561836000", "totalLiabilities": "2976421000", "otherCurrentAssets": "51623000", "totalCurrentAssets": "872269000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3939884000", "currentAccountsPayable": "264901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701296000", "totalShareholderEquity": "1835732000", "capitalLeaseObligations": "351957000", "otherCurrentLiabilities": "298068000", "totalCurrentLiabilities": "740208000", "otherNonCurrentLiabilities": "3948000", "totalNonCurrentLiabilities": "2236213000", "cashAndShortTermInvestments": "180485000", "commonStockSharesOutstanding": "58027000", "intangibleAssetsExcludingGoodwill": "1777080000", "cashAndCashEquivalentsAtCarryingValue": "180485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "368909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4072000", "operatingCashflow": "321937000", "capitalExpenditures": "18490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-302375000", "cashflowFromInvestment": "-18490000", "stockBasedCompensation": "8676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17950000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1062200000, "cost_of_revenue": 428861000, "gross_profit": 633339000, "ebit": 271100000, "ebitda": 289285000, "pretax_income": 244897000, "tax_provision": 45096000, "net_income": 199801000, "net_income_to_common": 199801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186124000, "total_current_assets": 990420000, "total_assets": 4713150000, "short_term_debt": 66900000, "long_term_debt": 1421952000, "total_debt": 1488852000, "total_liabilities": 2988032000, "total_equity": 1725118000, "shares_outstanding": 59501000, "goodwill_and_intangibles": 2495279000 }, "cash_flow": { "operating_cash_flow": 296887000, "capital_expenditure": 18051000, "free_cash_flow": 314938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50377, "ticker_id": 5543, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271100000", "ebitda": "289285000", "netIncome": "199801000", "grossProfit": "633339000", "depreciation": "None", "totalRevenue": "1062200000", "costOfRevenue": "428861000", "interestIncome": "1366000", "incomeBeforeTax": "244897000", "interestExpense": "26203000", "operatingIncome": "269829000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "45096000", "reportedCurrency": "USD", "netInterestIncome": "-24837000", "nonInterestIncome": "None", "operatingExpenses": "363510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18185000", "sellingGeneralAndAdministrative": "363510000", "netIncomeFromContinuingOperations": "199801000" }, "balance": { "goodwill": "711602000", "inventory": "367191000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4713150000", "longTermDebt": "1421952000", "shortTermDebt": "66900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1783677000", "reportedCurrency": "USD", "retainedEarnings": "3192927000", "totalLiabilities": "2988032000", "otherCurrentAssets": "50925000", "totalCurrentAssets": "990420000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3722729999", "currentAccountsPayable": "240891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1774007000", "totalShareholderEquity": "1725118000", "capitalLeaseObligations": "352055000", "otherCurrentLiabilities": "277982000", "totalCurrentLiabilities": "692526000", "otherNonCurrentLiabilities": "3213000", "totalNonCurrentLiabilities": "2295506000", "cashAndShortTermInvestments": "186124000", "commonStockSharesOutstanding": "59501000", "intangibleAssetsExcludingGoodwill": "1783677000", "cashAndCashEquivalentsAtCarryingValue": "186124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12811000", "operatingCashflow": "296887000", "capitalExpenditures": "18051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263495000", "cashflowFromInvestment": "-18051000", "stockBasedCompensation": "6633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1062200000, "cost_of_revenue": 428861000, "gross_profit": 633339000, "research_and_development": null, "selling_general_admin": 363510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271100000, "depreciation_amortisation": 18185000, "ebitda": 289285000, "interest_expense": 26203000, "interest_income": null, "other_non_operating": null, "pretax_income": 244897000, "tax_provision": 45096000, "effective_tax_rate": null, "net_income": 199801000, "net_income_continuing_ops": 199801000, "net_income_to_common": 199801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186124000, "short_term_investments": null, "net_receivables": 386182000, "inventory": 367191000, "other_current_assets": null, "total_current_assets": 990420000, "net_ppe": null, "goodwill": 711602000, "intangible_assets": 1783677000, "goodwill_and_intangibles": 2495279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3722729999, "total_assets": 4713150000, "short_term_debt": 66900000, "accounts_payable": 240891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692526000, "long_term_debt": 1421952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2295506000, "total_liabilities": 2988032000, "total_debt": 1488852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3192927000, "total_equity": 1725118000, "shares_outstanding": 59501000, "operating_cash_flow": 296887000, "stock_based_compensation": 6633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263495000, "free_cash_flow": 314938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271100000", "ebitda": "289285000", "netIncome": "199801000", "grossProfit": "633339000", "depreciation": "None", "totalRevenue": "1062200000", "costOfRevenue": "428861000", "interestIncome": "1366000", "incomeBeforeTax": "244897000", "interestExpense": "26203000", "operatingIncome": "269829000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "45096000", "reportedCurrency": "USD", "netInterestIncome": "-24837000", "nonInterestIncome": "None", "operatingExpenses": "363510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18185000", "sellingGeneralAndAdministrative": "363510000", "netIncomeFromContinuingOperations": "199801000" }, "balance": { "goodwill": "711602000", "inventory": "367191000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4713150000", "longTermDebt": "1421952000", "shortTermDebt": "66900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1783677000", "reportedCurrency": "USD", "retainedEarnings": "3192927000", "totalLiabilities": "2988032000", "otherCurrentAssets": "50925000", "totalCurrentAssets": "990420000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3722729999", "currentAccountsPayable": "240891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1774007000", "totalShareholderEquity": "1725118000", "capitalLeaseObligations": "352055000", "otherCurrentLiabilities": "277982000", "totalCurrentLiabilities": "692526000", "otherNonCurrentLiabilities": "3213000", "totalNonCurrentLiabilities": "2295506000", "cashAndShortTermInvestments": "186124000", "commonStockSharesOutstanding": "59501000", "intangibleAssetsExcludingGoodwill": "1783677000", "cashAndCashEquivalentsAtCarryingValue": "186124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12811000", "operatingCashflow": "296887000", "capitalExpenditures": "18051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263495000", "cashflowFromInvestment": "-18051000", "stockBasedCompensation": "6633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18185000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1111502000, "cost_of_revenue": 429586000, "gross_profit": 681916000, "ebit": 325586000, "ebitda": 343130000, "pretax_income": 296425000, "tax_provision": 67518000, "net_income": 228907000, "net_income_to_common": 228907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167736000, "total_current_assets": 1026904000, "total_assets": 4719798000, "short_term_debt": 63918000, "long_term_debt": 1529566000, "total_debt": 1593484000, "total_liabilities": 3066587000, "total_equity": 1653211000, "shares_outstanding": 60766000, "goodwill_and_intangibles": 2496845000 }, "cash_flow": { "operating_cash_flow": 401236000, "capital_expenditure": 17056000, "free_cash_flow": 418292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50378, "ticker_id": 5543, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325586000", "ebitda": "343130000", "netIncome": "228907000", "grossProfit": "681916000", "depreciation": "None", "totalRevenue": "1111502000", "costOfRevenue": "429586000", "interestIncome": "1126000", "incomeBeforeTax": "296425000", "interestExpense": "29161000", "operatingIncome": "325738000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "67518000", "reportedCurrency": "USD", "netInterestIncome": "-28035000", "nonInterestIncome": "None", "operatingExpenses": "356178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17544000", "sellingGeneralAndAdministrative": "356178000", "netIncomeFromContinuingOperations": "228907000" }, "balance": { "goodwill": "711542000", "inventory": "376599000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4719798000", "longTermDebt": "1529566000", "shortTermDebt": "63918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1785303000", "reportedCurrency": "USD", "retainedEarnings": "2993126000", "totalLiabilities": "3066587000", "otherCurrentAssets": "39588000", "totalCurrentAssets": "1026904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692894000", "currentAccountsPayable": "244853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1870596000", "totalShareholderEquity": "1653211000", "capitalLeaseObligations": "341030000", "otherCurrentLiabilities": "285095000", "totalCurrentLiabilities": "686416000", "otherNonCurrentLiabilities": "3071000", "totalNonCurrentLiabilities": "2380171000", "cashAndShortTermInvestments": "167736000", "commonStockSharesOutstanding": "60766000", "intangibleAssetsExcludingGoodwill": "1785303000", "cashAndCashEquivalentsAtCarryingValue": "167736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13481000", "operatingCashflow": "401236000", "capitalExpenditures": "17056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375009000", "cashflowFromInvestment": "-17056000", "stockBasedCompensation": "10162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1111502000, "cost_of_revenue": 429586000, "gross_profit": 681916000, "research_and_development": null, "selling_general_admin": 356178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325586000, "depreciation_amortisation": 17544000, "ebitda": 343130000, "interest_expense": 29161000, "interest_income": null, "other_non_operating": null, "pretax_income": 296425000, "tax_provision": 67518000, "effective_tax_rate": null, "net_income": 228907000, "net_income_continuing_ops": 228907000, "net_income_to_common": 228907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167736000, "short_term_investments": null, "net_receivables": 442983000, "inventory": 376599000, "other_current_assets": null, "total_current_assets": 1026904000, "net_ppe": null, "goodwill": 711542000, "intangible_assets": 1785303000, "goodwill_and_intangibles": 2496845000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3692894000, "total_assets": 4719798000, "short_term_debt": 63918000, "accounts_payable": 244853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686416000, "long_term_debt": 1529566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2380171000, "total_liabilities": 3066587000, "total_debt": 1593484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2993126000, "total_equity": 1653211000, "shares_outstanding": 60766000, "operating_cash_flow": 401236000, "stock_based_compensation": 10162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -375009000, "free_cash_flow": 418292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325586000", "ebitda": "343130000", "netIncome": "228907000", "grossProfit": "681916000", "depreciation": "None", "totalRevenue": "1111502000", "costOfRevenue": "429586000", "interestIncome": "1126000", "incomeBeforeTax": "296425000", "interestExpense": "29161000", "operatingIncome": "325738000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "67518000", "reportedCurrency": "USD", "netInterestIncome": "-28035000", "nonInterestIncome": "None", "operatingExpenses": "356178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17544000", "sellingGeneralAndAdministrative": "356178000", "netIncomeFromContinuingOperations": "228907000" }, "balance": { "goodwill": "711542000", "inventory": "376599000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4719798000", "longTermDebt": "1529566000", "shortTermDebt": "63918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1785303000", "reportedCurrency": "USD", "retainedEarnings": "2993126000", "totalLiabilities": "3066587000", "otherCurrentAssets": "39588000", "totalCurrentAssets": "1026904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692894000", "currentAccountsPayable": "244853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1870596000", "totalShareholderEquity": "1653211000", "capitalLeaseObligations": "341030000", "otherCurrentLiabilities": "285095000", "totalCurrentLiabilities": "686416000", "otherNonCurrentLiabilities": "3071000", "totalNonCurrentLiabilities": "2380171000", "cashAndShortTermInvestments": "167736000", "commonStockSharesOutstanding": "60766000", "intangibleAssetsExcludingGoodwill": "1785303000", "cashAndCashEquivalentsAtCarryingValue": "167736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13481000", "operatingCashflow": "401236000", "capitalExpenditures": "17056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375009000", "cashflowFromInvestment": "-17056000", "stockBasedCompensation": "10162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17544000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 938633000, "cost_of_revenue": 416556000, "gross_profit": 522077000, "ebit": 224592000, "ebitda": 240753000, "pretax_income": 194029000, "tax_provision": 41575000, "net_income": 152454000, "net_income_to_common": 152454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159288000, "total_current_assets": 1106399000, "total_assets": 4795605000, "short_term_debt": 62757000, "long_term_debt": 1727153000, "total_debt": 1789910000, "total_liabilities": 3198550000, "total_equity": 1597055000, "shares_outstanding": 61054000, "goodwill_and_intangibles": 2499153000 }, "cash_flow": { "operating_cash_flow": -27574000, "capital_expenditure": 15750000, "free_cash_flow": -11824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50379, "ticker_id": 5543, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224592000", "ebitda": "240753000", "netIncome": "152454000", "grossProfit": "522077000", "depreciation": "None", "totalRevenue": "938633000", "costOfRevenue": "416556000", "interestIncome": "416000", "incomeBeforeTax": "194029000", "interestExpense": "30563000", "operatingIncome": "226429000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41575000", "reportedCurrency": "USD", "netInterestIncome": "-30147000", "nonInterestIncome": "None", "operatingExpenses": "295648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16161000", "sellingGeneralAndAdministrative": "295648000", "netIncomeFromContinuingOperations": "152454000" }, "balance": { "goodwill": "711553000", "inventory": "391953000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4795605000", "longTermDebt": "1727153000", "shortTermDebt": "62757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1787600000", "reportedCurrency": "USD", "retainedEarnings": "2764219000", "totalLiabilities": "3198550000", "otherCurrentAssets": "44315000", "totalCurrentAssets": "1106399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "510845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3689205999", "currentAccountsPayable": "236289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2057695000", "totalShareholderEquity": "1597055000", "capitalLeaseObligations": "330542000", "otherCurrentLiabilities": "247268000", "totalCurrentLiabilities": "628561000", "otherNonCurrentLiabilities": "3264000", "totalNonCurrentLiabilities": "2569989000", "cashAndShortTermInvestments": "159288000", "commonStockSharesOutstanding": "61054000", "intangibleAssetsExcludingGoodwill": "1787600000", "cashAndCashEquivalentsAtCarryingValue": "159288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8309000", "operatingCashflow": "-27574000", "capitalExpenditures": "15750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54831000", "cashflowFromInvestment": "-15750000", "stockBasedCompensation": "7582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 938633000, "cost_of_revenue": 416556000, "gross_profit": 522077000, "research_and_development": null, "selling_general_admin": 295648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224592000, "depreciation_amortisation": 16161000, "ebitda": 240753000, "interest_expense": 30563000, "interest_income": null, "other_non_operating": null, "pretax_income": 194029000, "tax_provision": 41575000, "effective_tax_rate": null, "net_income": 152454000, "net_income_continuing_ops": 152454000, "net_income_to_common": 152454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159288000, "short_term_investments": null, "net_receivables": 510845000, "inventory": 391953000, "other_current_assets": null, "total_current_assets": 1106399000, "net_ppe": null, "goodwill": 711553000, "intangible_assets": 1787600000, "goodwill_and_intangibles": 2499153000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3689205999, "total_assets": 4795605000, "short_term_debt": 62757000, "accounts_payable": 236289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628561000, "long_term_debt": 1727153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2569989000, "total_liabilities": 3198550000, "total_debt": 1789910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2764219000, "total_equity": 1597055000, "shares_outstanding": 61054000, "operating_cash_flow": -27574000, "stock_based_compensation": 7582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54831000, "free_cash_flow": -11824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224592000", "ebitda": "240753000", "netIncome": "152454000", "grossProfit": "522077000", "depreciation": "None", "totalRevenue": "938633000", "costOfRevenue": "416556000", "interestIncome": "416000", "incomeBeforeTax": "194029000", "interestExpense": "30563000", "operatingIncome": "226429000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41575000", "reportedCurrency": "USD", "netInterestIncome": "-30147000", "nonInterestIncome": "None", "operatingExpenses": "295648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16161000", "sellingGeneralAndAdministrative": "295648000", "netIncomeFromContinuingOperations": "152454000" }, "balance": { "goodwill": "711553000", "inventory": "391953000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4795605000", "longTermDebt": "1727153000", "shortTermDebt": "62757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1787600000", "reportedCurrency": "USD", "retainedEarnings": "2764219000", "totalLiabilities": "3198550000", "otherCurrentAssets": "44315000", "totalCurrentAssets": "1106399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "510845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3689205999", "currentAccountsPayable": "236289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2057695000", "totalShareholderEquity": "1597055000", "capitalLeaseObligations": "330542000", "otherCurrentLiabilities": "247268000", "totalCurrentLiabilities": "628561000", "otherNonCurrentLiabilities": "3264000", "totalNonCurrentLiabilities": "2569989000", "cashAndShortTermInvestments": "159288000", "commonStockSharesOutstanding": "61054000", "intangibleAssetsExcludingGoodwill": "1787600000", "cashAndCashEquivalentsAtCarryingValue": "159288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8309000", "operatingCashflow": "-27574000", "capitalExpenditures": "15750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54831000", "cashflowFromInvestment": "-15750000", "stockBasedCompensation": "7582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16161000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 960097000, "cost_of_revenue": 429400000, "gross_profit": 530697000, "ebit": 210303000, "ebitda": 224076000, "pretax_income": 173859000, "tax_provision": -79727000, "net_income": 253586000, "net_income_to_common": 253586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149290000, "total_current_assets": 910704000, "total_assets": 4643834000, "short_term_debt": 85595000, "long_term_debt": 1640996000, "total_debt": 1726591000, "total_liabilities": 3189911000, "total_equity": 1453923000, "shares_outstanding": 60977000, "goodwill_and_intangibles": 2504150000 }, "cash_flow": { "operating_cash_flow": 349718000, "capital_expenditure": 29247000, "free_cash_flow": 378965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50380, "ticker_id": 5543, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210303000", "ebitda": "224076000", "netIncome": "253586000", "grossProfit": "530697000", "depreciation": "None", "totalRevenue": "960097000", "costOfRevenue": "429400000", "interestIncome": "1181000", "incomeBeforeTax": "173859000", "interestExpense": "36444000", "operatingIncome": "209514000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-79727000", "reportedCurrency": "USD", "netInterestIncome": "-35263000", "nonInterestIncome": "None", "operatingExpenses": "321183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13773000", "sellingGeneralAndAdministrative": "59719000", "netIncomeFromContinuingOperations": "253586000" }, "balance": { "goodwill": "711588000", "inventory": "385054000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4643834000", "longTermDebt": "1640996000", "shortTermDebt": "85595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1792562000", "reportedCurrency": "USD", "retainedEarnings": "2611765000", "totalLiabilities": "3189911000", "otherCurrentAssets": "45129000", "totalCurrentAssets": "910704000", "currentLongTermDebt": "23328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733130000", "currentAccountsPayable": "260978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1996360000", "totalShareholderEquity": "1453923000", "capitalLeaseObligations": "332036000", "otherCurrentLiabilities": "285771000", "totalCurrentLiabilities": "698296000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "2491615000", "cashAndShortTermInvestments": "149290000", "commonStockSharesOutstanding": "60977000", "intangibleAssetsExcludingGoodwill": "1792562000", "cashAndCashEquivalentsAtCarryingValue": "149290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "253586000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8435000", "operatingCashflow": "349718000", "capitalExpenditures": "29247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-301787000", "cashflowFromInvestment": "-29203000", "stockBasedCompensation": "5565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 960097000, "cost_of_revenue": 429400000, "gross_profit": 530697000, "research_and_development": 21400000, "selling_general_admin": 59719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210303000, "depreciation_amortisation": 13773000, "ebitda": 224076000, "interest_expense": 36444000, "interest_income": null, "other_non_operating": null, "pretax_income": 173859000, "tax_provision": -79727000, "effective_tax_rate": null, "net_income": 253586000, "net_income_continuing_ops": 253586000, "net_income_to_common": 253586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149290000, "short_term_investments": null, "net_receivables": 331231000, "inventory": 385054000, "other_current_assets": null, "total_current_assets": 910704000, "net_ppe": null, "goodwill": 711588000, "intangible_assets": 1792562000, "goodwill_and_intangibles": 2504150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3733130000, "total_assets": 4643834000, "short_term_debt": 85595000, "accounts_payable": 260978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698296000, "long_term_debt": 1640996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2491615000, "total_liabilities": 3189911000, "total_debt": 1726591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2611765000, "total_equity": 1453923000, "shares_outstanding": 60977000, "operating_cash_flow": 349718000, "stock_based_compensation": 5565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -301787000, "free_cash_flow": 378965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210303000", "ebitda": "224076000", "netIncome": "253586000", "grossProfit": "530697000", "depreciation": "None", "totalRevenue": "960097000", "costOfRevenue": "429400000", "interestIncome": "1181000", "incomeBeforeTax": "173859000", "interestExpense": "36444000", "operatingIncome": "209514000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-79727000", "reportedCurrency": "USD", "netInterestIncome": "-35263000", "nonInterestIncome": "None", "operatingExpenses": "321183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13773000", "sellingGeneralAndAdministrative": "59719000", "netIncomeFromContinuingOperations": "253586000" }, "balance": { "goodwill": "711588000", "inventory": "385054000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4643834000", "longTermDebt": "1640996000", "shortTermDebt": "85595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1792562000", "reportedCurrency": "USD", "retainedEarnings": "2611765000", "totalLiabilities": "3189911000", "otherCurrentAssets": "45129000", "totalCurrentAssets": "910704000", "currentLongTermDebt": "23328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733130000", "currentAccountsPayable": "260978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1996360000", "totalShareholderEquity": "1453923000", "capitalLeaseObligations": "332036000", "otherCurrentLiabilities": "285771000", "totalCurrentLiabilities": "698296000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "2491615000", "cashAndShortTermInvestments": "149290000", "commonStockSharesOutstanding": "60977000", "intangibleAssetsExcludingGoodwill": "1792562000", "cashAndCashEquivalentsAtCarryingValue": "149290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "253586000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8435000", "operatingCashflow": "349718000", "capitalExpenditures": "29247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-301787000", "cashflowFromInvestment": "-29203000", "stockBasedCompensation": "5565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13773000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1045717000, "cost_of_revenue": 464081000, "gross_profit": 581636000, "ebit": 272612000, "ebitda": 287363000, "pretax_income": 233405000, "tax_provision": 56380000, "net_income": 177025000, "net_income_to_common": 177025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127322000, "total_current_assets": 979182000, "total_assets": 4581364000, "short_term_debt": 81111000, "long_term_debt": 1918668000, "total_debt": 1999779000, "total_liabilities": 3381106000, "total_equity": 1200258000, "shares_outstanding": 61615000, "goodwill_and_intangibles": 2505589000 }, "cash_flow": { "operating_cash_flow": 250113000, "capital_expenditure": 34733000, "free_cash_flow": 284846000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50382, "ticker_id": 5543, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272612000", "ebitda": "287363000", "netIncome": "177025000", "grossProfit": "581636000", "depreciation": "None", "totalRevenue": "1045717000", "costOfRevenue": "464081000", "interestIncome": "506000", "incomeBeforeTax": "233405000", "interestExpense": "39207000", "operatingIncome": "273852000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56380000", "reportedCurrency": "USD", "netInterestIncome": "-38701000", "nonInterestIncome": "None", "operatingExpenses": "307784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14751000", "sellingGeneralAndAdministrative": "307784000", "netIncomeFromContinuingOperations": "177025000" }, "balance": { "goodwill": "711885000", "inventory": "390163000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4581364000", "longTermDebt": "1918668000", "shortTermDebt": "81111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1793704000", "reportedCurrency": "USD", "retainedEarnings": "2358179000", "totalLiabilities": "3381106000", "otherCurrentAssets": "44026000", "totalCurrentAssets": "979182000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602182000", "currentAccountsPayable": "209890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2286689000", "totalShareholderEquity": "1200258000", "capitalLeaseObligations": "348021000", "otherCurrentLiabilities": "248160000", "totalCurrentLiabilities": "647877000", "otherNonCurrentLiabilities": "2349000", "totalNonCurrentLiabilities": "2733229000", "cashAndShortTermInvestments": "127322000", "commonStockSharesOutstanding": "61615000", "intangibleAssetsExcludingGoodwill": "1793704000", "cashAndCashEquivalentsAtCarryingValue": "127322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "43031000", "operatingCashflow": "250113000", "capitalExpenditures": "34733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246535000", "cashflowFromInvestment": "-34823000", "stockBasedCompensation": "7655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045717000, "cost_of_revenue": 464081000, "gross_profit": 581636000, "research_and_development": null, "selling_general_admin": 307784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272612000, "depreciation_amortisation": 14751000, "ebitda": 287363000, "interest_expense": 39207000, "interest_income": null, "other_non_operating": null, "pretax_income": 233405000, "tax_provision": 56380000, "effective_tax_rate": null, "net_income": 177025000, "net_income_continuing_ops": 177025000, "net_income_to_common": 177025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127322000, "short_term_investments": null, "net_receivables": 417673000, "inventory": 390163000, "other_current_assets": null, "total_current_assets": 979182000, "net_ppe": null, "goodwill": 711885000, "intangible_assets": 1793704000, "goodwill_and_intangibles": 2505589000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3602182000, "total_assets": 4581364000, "short_term_debt": 81111000, "accounts_payable": 209890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 647877000, "long_term_debt": 1918668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2733229000, "total_liabilities": 3381106000, "total_debt": 1999779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2358179000, "total_equity": 1200258000, "shares_outstanding": 61615000, "operating_cash_flow": 250113000, "stock_based_compensation": 7655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -246535000, "free_cash_flow": 284846000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272612000", "ebitda": "287363000", "netIncome": "177025000", "grossProfit": "581636000", "depreciation": "None", "totalRevenue": "1045717000", "costOfRevenue": "464081000", "interestIncome": "506000", "incomeBeforeTax": "233405000", "interestExpense": "39207000", "operatingIncome": "273852000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56380000", "reportedCurrency": "USD", "netInterestIncome": "-38701000", "nonInterestIncome": "None", "operatingExpenses": "307784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14751000", "sellingGeneralAndAdministrative": "307784000", "netIncomeFromContinuingOperations": "177025000" }, "balance": { "goodwill": "711885000", "inventory": "390163000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4581364000", "longTermDebt": "1918668000", "shortTermDebt": "81111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1793704000", "reportedCurrency": "USD", "retainedEarnings": "2358179000", "totalLiabilities": "3381106000", "otherCurrentAssets": "44026000", "totalCurrentAssets": "979182000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602182000", "currentAccountsPayable": "209890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2286689000", "totalShareholderEquity": "1200258000", "capitalLeaseObligations": "348021000", "otherCurrentLiabilities": "248160000", "totalCurrentLiabilities": "647877000", "otherNonCurrentLiabilities": "2349000", "totalNonCurrentLiabilities": "2733229000", "cashAndShortTermInvestments": "127322000", "commonStockSharesOutstanding": "61615000", "intangibleAssetsExcludingGoodwill": "1793704000", "cashAndCashEquivalentsAtCarryingValue": "127322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "43031000", "operatingCashflow": "250113000", "capitalExpenditures": "34733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246535000", "cashflowFromInvestment": "-34823000", "stockBasedCompensation": "7655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14751000", "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": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "income_statement": { "revenue": 1072367000, "cost_of_revenue": 451060000, "gross_profit": 621307000, "ebit": 320305000, "ebitda": 332949000, "pretax_income": 277242000, "tax_provision": 64830000, "net_income": 212412000, "net_income_to_common": 212412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166237000, "total_current_assets": 1101216000, "total_assets": 4603125000, "short_term_debt": 77656000, "long_term_debt": 2007485000, "total_debt": 2085141000, "total_liabilities": 3413435000, "total_equity": 1189690000, "shares_outstanding": 62603000, "goodwill_and_intangibles": 2507446000 }, "cash_flow": { "operating_cash_flow": 320682000, "capital_expenditure": 24064000, "free_cash_flow": 344746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 50383, "ticker_id": 5543, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:18:57.163707+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320305000", "ebitda": "332949000", "netIncome": "212412000", "grossProfit": "621307000", "depreciation": "None", "totalRevenue": "1072367000", "costOfRevenue": "451060000", "interestIncome": "548000", "incomeBeforeTax": "277242000", "interestExpense": "43063000", "operatingIncome": "318489000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "64830000", "reportedCurrency": "USD", "netInterestIncome": "-42515000", "nonInterestIncome": "None", "operatingExpenses": "302818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1816000", "costofGoodsAndServicesSold": "451060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12644000", "sellingGeneralAndAdministrative": "302818000", "netIncomeFromContinuingOperations": "212412000" }, "balance": { "goodwill": "711570000", "inventory": "436269000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4603125000", "longTermDebt": "2007485000", "shortTermDebt": "77656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1795876000", "reportedCurrency": "USD", "retainedEarnings": "2181154000", "totalLiabilities": "3413435000", "otherCurrentAssets": "58796000", "totalCurrentAssets": "1101216000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3501909000", "currentAccountsPayable": "261909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "213844000", "shortLongTermDebtTotal": "2289229000", "totalShareholderEquity": "1189690000", "capitalLeaseObligations": "261744000", "otherCurrentLiabilities": "241530000", "totalCurrentLiabilities": "665940000", "otherNonCurrentLiabilities": "2443000", "totalNonCurrentLiabilities": "2747495000", "cashAndShortTermInvestments": "166237000", "commonStockSharesOutstanding": "62603000", "intangibleAssetsExcludingGoodwill": "1795876000", "cashAndCashEquivalentsAtCarryingValue": "166237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "40104000", "operatingCashflow": "320682000", "capitalExpenditures": "24064000", "changeInReceivables": "8306000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259011000", "cashflowFromInvestment": "-24064000", "stockBasedCompensation": "8388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1072367000, "cost_of_revenue": 451060000, "gross_profit": 621307000, "research_and_development": null, "selling_general_admin": 302818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320305000, "depreciation_amortisation": 12644000, "ebitda": 332949000, "interest_expense": 43063000, "interest_income": null, "other_non_operating": null, "pretax_income": 277242000, "tax_provision": 64830000, "effective_tax_rate": null, "net_income": 212412000, "net_income_continuing_ops": 212412000, "net_income_to_common": 212412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166237000, "short_term_investments": null, "net_receivables": 439916000, "inventory": 436269000, "other_current_assets": null, "total_current_assets": 1101216000, "net_ppe": null, "goodwill": 711570000, "intangible_assets": 1795876000, "goodwill_and_intangibles": 2507446000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3501909000, "total_assets": 4603125000, "short_term_debt": 77656000, "accounts_payable": 261909000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665940000, "long_term_debt": 2007485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2747495000, "total_liabilities": 3413435000, "total_debt": 2085141000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2181154000, "total_equity": 1189690000, "shares_outstanding": 62603000, "operating_cash_flow": 320682000, "stock_based_compensation": 8388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24064000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259011000, "free_cash_flow": 344746000, "net_change_in_cash": 37607000 }, "raw_data": { "income": { "ebit": "320305000", "ebitda": "332949000", "netIncome": "212412000", "grossProfit": "621307000", "depreciation": "None", "totalRevenue": "1072367000", "costOfRevenue": "451060000", "interestIncome": "548000", "incomeBeforeTax": "277242000", "interestExpense": "43063000", "operatingIncome": "318489000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "64830000", "reportedCurrency": "USD", "netInterestIncome": "-42515000", "nonInterestIncome": "None", "operatingExpenses": "302818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1816000", "costofGoodsAndServicesSold": "451060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12644000", "sellingGeneralAndAdministrative": "302818000", "netIncomeFromContinuingOperations": "212412000" }, "balance": { "goodwill": "711570000", "inventory": "436269000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "4603125000", "longTermDebt": "2007485000", "shortTermDebt": "77656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1795876000", "reportedCurrency": "USD", "retainedEarnings": "2181154000", "totalLiabilities": "3413435000", "otherCurrentAssets": "58796000", "totalCurrentAssets": "1101216000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3501909000", "currentAccountsPayable": "261909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "213844000", "shortLongTermDebtTotal": "2289229000", "totalShareholderEquity": "1189690000", "capitalLeaseObligations": "261744000", "otherCurrentLiabilities": "241530000", "totalCurrentLiabilities": "665940000", "otherNonCurrentLiabilities": "2443000", "totalNonCurrentLiabilities": "2747495000", "cashAndShortTermInvestments": "166237000", "commonStockSharesOutstanding": "62603000", "intangibleAssetsExcludingGoodwill": "1795876000", "cashAndCashEquivalentsAtCarryingValue": "166237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "40104000", "operatingCashflow": "320682000", "capitalExpenditures": "24064000", "changeInReceivables": "8306000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259011000", "cashflowFromInvestment": "-24064000", "stockBasedCompensation": "8388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12644000", "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" ] } } }